{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Ideas","Functions","Outline","Scenario","Summary","Periodic Model","Accuracy Test","Annual Model","Graph Data","Waterfall Chart1","Tornado Diagram","Annual Graphs","Monthly Spark Spreads","Annual Spreads","RCP","Sorted Prices","Cost of New Entry","Acronyms","Ancillary Services","Auctions","Final Zonal Capacity Price","Waterfall Chartdata1"],"not_rendered":{"charts":9,"images":11,"macros":1,"external_links":0,"defined_names":11,"comments":1,"pivot_tables":0},"unopened":[{"sheet":"Waterfall Chart1","index":9,"reason":"not_a_worksheet"},{"sheet":"Tornado Diagram","index":10,"reason":"not_a_worksheet"},{"sheet":"Annual Graphs","index":11,"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":"Ideas","index":0,"n_rows":19,"n_cols":11,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"T","Transparent ---> Do not use Long formulas; no copy and paste macros"]
[null,null,"S","Structured ----> Separate operations from financing, start with physical operations; next free cash flow"]
[null,null,"F","Flexible ----> Allow flexible timing and scenarios"]
[null,null,"A","Accurate/Appropriate ---> Let excel find the errors; include a balance sheet"]
[]
[null,null,null,null,null,null,null,"Lines ","Hours","Minutes","Lines/Minute"]
[null,null,"File 1: Assumptions Only",null,null,null,null,500,7,{"$f":"I9*60","v":420},{"$f":"H9/J9","v":1.1904761904761905}]
[null,null,"File 2: Include Timing"]
[null,null,"File 3: Include Operations"]
[null,null,"File 4: Incude Operating Cash Flow"]
[null,null,"File 5: Sources and Uses"]
[null,null,"File 6: Debt Schedule"]
[null,null,"File 7: Waterfall and Balance Sheet"]
[null,null,"File 8: Financial Ratios"]
[null,null,"File 8: Summary"]
[null,null,"File 9: Scenarios"]
[null,null,"File 10: Completed File"]

{"sheet":"Functions","index":1,"n_rows":14,"n_cols":2,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[null,"Not a lot of excel functions for structured, transparent, accurate and structured model"]
[]
[null,"EDATE for Dates and CNTL, F3"]
[null,"LOOKUP with Entire Row and Column; not vlookup"]
[null,"SUMIF and SUMIFS for annual adjustments"]
[null,"MIN for testing limits on hours, taxes, depreciation, financing, waterfall"]
[null,"MAX for testing positive or negative number ---> MAX(-cell,0) for negative"]
[null,"INDEX for scenario analysis"]
[]
[null,"Conditional formatting with new rule/use formula"]
[]
[null,"Use generic macros file for the course and use SHIFT,CNTL,R and SHIFT,CNTL,C"]
[]
[null,"Reference Macros at 1992 Style Website www.edbodmer.com"]

{"sheet":"Outline","index":2,"n_rows":63,"n_cols":1,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
["One Day Project Finance Analysis in Excel"]
["MODULE I"]
["·        Flexible Timing in Project Finance Models Very brief"]
[" -  Review of actual models and date inputs and timing"]
[" -  Modelling project phases with switches and timing switches"]
[]
["·        Operating analysis and pre-tax IRR"]
[" -  Setting-up operating assumptions for revenues, operating expenses and capital expenditures"]
[" -  Alternative methods for presenting time series assumptions"]
[" -  Modelling inflation rates and growth rates with different time periods"]
[" -  Calculation of pre-tax IRR and construction of summary page"]
[" -  Calculation of contract price from required pre-tax IRR"]
[]
["·        Depreciation, capital allowance and fixed asset module"]
[" -  Use of timing switches for depreciation and/or capital allowance"]
[" -  Introduction to verification and auditing for testing balances"]
[" -  Benefits of separating deprecation on interest during construction and fees from other depreciation and amortisation"]
[" -  Calculation of after-tax project IRR"]
[]
["MODULE 2"]
["·        Funding Analysis During Construction"]
[" -  Interest during construction and interest capitalised using periodic interest rates and credit spreads"]
[" -  Set-up of summary sources and uses of funds to resolve circularity"]
[" -  Up-front fees and commitment fees"]
[" -  Repayment of construction debt at project completion date to avoid DSRA circularity"]
[]
["MODULE 3"]
["·        Debt Schedule and Debt Capacity"]
[" -  Set-up of debt schedule from construction debt"]
[" -  Debt capacity from debt service coverage"]
[" -  Debt repayment with equal instalments or mortgage repayments"]
[" -  Presentation of cash flow and  debt service on summary page "]
["·        Cash Flow Sweep and Cash Trap Covenants"]
[" -  Incorporation of cash sweep in debt schedule"]
[" -  Limits on cash sweep using MIN function"]
[" -  Programming cash trap covenants "]
[" -  Set-up of cash lock-up account"]
["·         Efficient Cash Flow Waterfall Modelling"]
[" -  Setting up debt and reserve schedule combined with cash flow analysis"]
[" -  Setting up cash flow with positive and negative conditions"]
[" -  Use of sub-totals in modelling cash flow"]
[" -  Application of MAX and MIN functions to limit cash flows"]
[]
["MODULE 4"]
["·        Calculation of Alternative Financial Ratios"]
[" -  DSCR with and without tax effect of interest during construction and fees"]
[" -  Calculation and interpretation of PLCR with varying interest rates"]
[" -  Adjustments to compute LLCR  "]
[" -  Alternative calculations of loan life"]
[]
["MODULE 5"]
["·        Major Risks of Projects (analysis and mitigation)"]
[" -  Commodity price risk versus volume risk"]
[" -  Technology risk (breakdown and obsolescence)"]
[" -  Input supply and availability risk"]
[" -  Foreign currency and political risk"]
[" -  Construction cost"]
[" -  Contract breakage risk"]
["·        Sensitivity analysis and graphs  "]
["·        Scenario analysis  "]
["·        Circularity Macros and Functions for Capitalised Interest and Fees"]
[" -  Alternative methods to resolve circularity"]
[" -  Illustration of four methods for resolving circularity with fee example   No Macros however"]

{"sheet":"Scenario","index":3,"n_rows":88,"n_cols":22,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Waterfall Chart",null,null,null,null,null,null,{"$f":"'Accuracy Test'!E17","v":"Model OK"},null,null,null,null,null,null,null,null,"row output",{"$f":"ROW(S12)","v":12}]
[null,null,"Code Number",1,null,null,null,null,null,null,null,null,null,null,null,null,null,"row start",{"$f":"ROW(S13)","v":13}]
[null,null,"PPA Period",{"$f":"'Periodic Model'!F76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"row end",{"$f":"ROW(Q67)","v":67}]
[null,null,"Credit Spread",{"$f":"'Periodic Model'!G139","v":2.1999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,"col sens",{"$f":"COLUMN(Q13)","v":17}]
[null,null,"Debt Amount",{"$f":"'Periodic Model'!F123","v":250000},null,null,null,null,null,null,null,null,null,null,null,null,null,"col start",{"$f":"COLUMN(R14)","v":18}]
[null,null,"Debt Tenor",{"$f":"'Periodic Model'!F130","v":19},null,null,null,null,null,null,null,null,null,null,null,null,null,"col_end",{"$f":"COLUMN(V12)","v":22}]
[null,null,"Cash Sweep",{"$f":"'Periodic Model'!F146","v":0}]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,null,"Construction Period","Economic Capacity Factor","Fored Outage Rate","Heat Rate","Heat Rate Degradation","EPC Cost","S-Curve Code","EOA to Major Maintenace","Length of Maintenance Outage","Fixed O&M Actual","Variable O&M Actual","Merchant Capacity Price Scenario","Merchant Energy Price Scenario",null,"Projet IRR","Equity IRR","DSCR","LLCR","PLCR"]
[null,null,null,"Months","Percent","Percent","BTU/kWh","Percent","USD/kW","Code","Hours","Hours","USD/kW-yr","USD/MWH","USD/MW-day","Code",null,{"$f":"Summary!G3","v":8.2183125615119965E-2},{"$f":"Summary!G8","v":0.12505158782005313},{"$f":"Summary!G11","v":1.2220345709466458},{"$f":"Summary!G12","v":1.693412560463021},{"$f":"Summary!G13","v":1.9357925615177409}]
[null,null,"Base Case",30,0.7,2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,1,8.2183125615119965E-2,0.12505158782005313,1.2220345709466458,1.693412560463021,1.9357925615177409]
[null,null,"Low Case",50,0.6,0.04,6700,7.0000000000000001E-3,1200,3,30000,1000,20,5,2,2,2,2.9802322387695314E-9,2.9802322387695314E-9,0.54848403565334958,0.7836203493106253,0.91466424001154267]
[null,null,"High Case",25,0.8,1.4999999999999999E-2,6300,3.0000000000000001E-3,900,2,50000,500,10,2,3,3,3,0.16685535311698912,0.33205004334449773,2.1175397510293066,2.4288069089677919,2.8464584095282608]
[null,1,{"$f":"TRANSPOSE(D11:P11)&\" Low\"","v":"Construction Period Low"},{"$f":"IF($B16=D$10,D$14,D$13)","v":50},{"$f":"IF($B16=E$10,E$14,E$13)","v":0.7},2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,4,7.1423414349556E-2,0.10095784068107605,1.2053117237487108,1.7140623090731915,1.9545695765599425]
[null,2,"Economic Capacity Factor Low",{"$f":"IF($B17=D$10,D$14,D$13)","v":30},0.6,2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,5,7.5498649477958715E-2,0.11242738366127014,1.1218853069590899,1.608000135024559,1.8277130306253875]
[null,3,"Fored Outage Rate Low",30,0.7,0.04,6450,5.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,6,8.1212899088859578E-2,0.12325262427330017,1.2037177044747105,1.6807125043954301,1.9197576042661588]
[null,4,"Heat Rate Low",30,0.7,2.5000000000000001E-2,6700,5.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,7,7.9741224646568312E-2,0.11946478486061096,1.1972893765731887,1.6629876572713742,1.8995733499045024]
[null,5,"Heat Rate Degradation Low",30,0.7,2.5000000000000001E-2,6450,7.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,8,8.1793329119682331E-2,0.12421531081199647,1.2134705897020166,1.6884699231684304,1.9297942411206344]
[null,6,"EPC Cost Low",30,0.7,2.5000000000000001E-2,6450,5.0000000000000001E-3,1200,1,40000,700,16,3.6,1,1,9,6.3552638888359061E-2,7.1705195307731645E-2,1.4754516904745127,1.7528046210879262,1.9951846221426459]
[null,7,"S-Curve Code Low",30,0.7,2.5000000000000001E-2,6450,5.0000000000000001E-3,985,3,40000,700,16,3.6,1,1,10,8.1668075919151331E-2,0.12426779866218568,1.2220345709466458,1.6936357407492468,1.9360157418039667]
[null,8,"EOA to Major Maintenace Low",30,0.7,2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,30000,700,16,3.6,1,1,11,8.2061842083930983E-2,0.12472520470619203,1.26721728392222,1.6913294472204639,1.9341491699716236]
[null,9,"Length of Maintenance Outage Low",30,0.7,2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,40000,1000,16,3.6,1,1,12,8.184356391429902E-2,0.12438955903053284,1.1386244321855568,1.6893337657957925,1.9303881853616267]
[null,10,"Fixed O&M Actual Low",30,0.7,2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,40000,700,20,3.6,1,1,13,7.7834454178810131E-2,0.11542432904243469,1.1626468801513383,1.6397256817803434,1.8700630996443435]
[null,11,"Variable O&M Actual Low",30,0.7,2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,40000,700,16,5,1,1,14,7.295739352703097E-2,0.10443684458732608,1.234594349658354,1.5808751972385811,1.7988314068833233]
[null,12,"Merchant Capacity Price Scenario Low",30,0.7,2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,40000,700,16,3.6,2,1,15,6.0341641306877122E-2,7.617129385471344E-2,1.1969576410507901,1.4316642952223584,1.6233715419198713]
[null,13,"Merchant Energy Price Scenario Low",30,0.7,2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,40000,700,16,3.6,1,2,16,6.0770627856254589E-2,7.6991567015647883E-2,1.2006293375324597,1.4361958363270577,1.6295838298176699]
[null,1,{"$f":"TRANSPOSE(D11:P11)&\" High\"","v":"Construction Period High"},{"$f":"IF($B29=D$10,D$15,D$13)","v":25},{"$f":"IF($B29=E$10,E$15,E$13)","v":0.7},2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,17,8.4695759415626556E-2,0.13043646216392521,1.2065420060939274,1.679720287153236,1.9226787563742953]
[null,2,"Economic Capacity Factor High",{"$f":"IF($B30=D$10,D$15,D$13)","v":30},0.8,2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,18,8.8332036137580866E-2,0.13629785180091861,1.3269267235058269,1.775057154989272,2.0403644216618351]
[null,3,"Fored Outage Rate High",30,0.7,1.4999999999999999E-2,6450,5.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,19,8.2824376225471508E-2,0.12623713612556456,1.2342458152612694,1.7018792645080818,1.9464825330187954]
[null,4,"Heat Rate High",30,0.7,2.5000000000000001E-2,6300,5.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,20,8.3634331822395325E-2,0.12837566733360287,1.2368816875707194,1.7116207763696265,1.9574773624773008]
[null,5,"Heat Rate Degradation High",30,0.7,2.5000000000000001E-2,6450,3.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,21,8.256916701793672E-2,0.12588047385215759,1.2304987502345073,1.698320490439502,1.9417464379788079]
[null,6,"EPC Cost High",30,0.7,2.5000000000000001E-2,6450,5.0000000000000001E-3,900,1,40000,700,16,3.6,1,1,22,9.1176179051399242E-2,0.16669356226921084,1.2220345709466458,1.6687959985983101,1.91117599965303]
[null,7,"S-Curve Code High",30,0.7,2.5000000000000001E-2,6450,5.0000000000000001E-3,985,2,40000,700,16,3.6,1,1,23,8.8344648480415358E-2,0.13398125767707827,1.2220345709466454,1.6908924830643874,1.9332724841191073]
[null,8,"EOA to Major Maintenace High",30,0.7,2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,50000,700,16,3.6,1,1,24,8.2203963398933419E-2,0.12513937354087826,1.2786657236959573,1.6916058480408396,1.9358681991982998]
[null,9,"Length of Maintenance Outage High",30,0.7,2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,40000,500,16,3.6,1,1,25,8.2408925890922538E-2,0.12549141049385074,1.2776413301207052,1.69613175690784,1.93939547895515]
[null,10,"Fixed O&M Actual High",30,0.7,2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,40000,700,10,3.6,1,1,26,8.8500043749809257E-2,0.1390379250049591,1.3111161071396062,1.7734883867440174,2.0339322625848162]
[null,11,"Variable O&M Actual High",30,0.7,2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,40000,700,16,2,1,1,27,9.2166826128959642E-2,0.14744709134101874,1.3296260626066876,1.8206626940332502,2.0909555995565157]
[null,12,"Merchant Capacity Price Scenario High",30,0.7,2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,40000,700,16,3.6,3,1,28,8.8921645283699044E-2,0.14033591151237487,1.3130432957788603,1.7790628298665396,2.0383337490403286]
[null,13,"Merchant Energy Price Scenario High",30,0.7,2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,40000,700,16,3.6,1,3,29,0.10754756331443788,0.18204120993614195,1.4966058809826741,2.0257502472447735,2.3334529250516369]
[null,1,{"$f":"C16","v":"Construction Period Low"},{"$f":"IF($B42>=D$10,D$14,D$13)","v":50},{"$f":"IF($B42>=E$10,E$14,E$13)","v":0.7},2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,30,7.1423414349556E-2,0.10095784068107605,1.2053117237487108,1.7140623090731915,1.9545695765599425]
[null,2,{"$f":"C17","v":"Economic Capacity Factor Low"},{"$f":"IF($B43>=D$10,D$14,D$13)","v":50},0.6,2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,31,6.5764048695564264E-2,9.0694794058799738E-2,1.1225655907783456,1.6290139602941767,1.8470086959165906]
[null,3,"Fored Outage Rate Low",50,0.6,0.04,6450,5.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,32,6.4863023161888134E-2,8.9025327563285836E-2,1.0857662620083222,1.6160295552447752,1.8304112462399655]
[null,4,"Heat Rate Low",50,0.6,0.04,6700,5.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,33,6.295946538448334E-2,8.4893169999122622E-2,1.0656077941637871,1.588927305473876,1.7984675489373223]
[null,5,"Heat Rate Degradation Low",50,0.6,0.04,6700,7.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,34,6.2594386935234073E-2,8.4149393439292924E-2,1.0567079886689767,1.5840112656104262,1.7921721476072268]
[null,6,"EPC Cost Low",50,0.6,0.04,6700,7.0000000000000001E-3,1200,1,40000,700,16,3.6,1,1,35,4.718928635120391E-2,4.6172413229942325E-2,1.3320332526374952,1.64002218892629,1.8481830709230909]
[null,7,"S-Curve Code Low",50,0.6,0.04,6700,7.0000000000000001E-3,1200,3,40000,700,16,3.6,1,1,36,4.6956142783164984E-2,4.5923450589179987E-2,1.3320332526374952,1.640215658403757,1.8483765404005577]
[null,8,"EOA to Major Maintenace Low",50,0.6,0.04,6700,7.0000000000000001E-3,1200,3,30000,700,16,3.6,1,1,37,4.6964403986930844E-2,4.5924034714698789E-2,1.1320068239592007,1.6388470753614741,1.848564124993354]
[null,9,"Length of Maintenance Outage Low",50,0.6,0.04,6700,7.0000000000000001E-3,1200,3,30000,1000,16,3.6,1,1,38,4.6594151854515084E-2,4.5318135619163522E-2,1.0442567798860027,1.6330554077495494,1.8416951143512568]
[null,10,"Fixed O&M Actual Low",50,0.6,0.04,6700,7.0000000000000001E-3,1200,3,30000,1000,20,3.6,1,1,39,4.2756846547126776E-2,3.899794518947601E-2,0.972434384881259,1.5760654648080314,1.7724612102076769]
[null,11,"Variable O&M Actual Low",50,0.6,0.04,6700,7.0000000000000001E-3,1200,3,30000,1000,20,5,1,1,40,3.5554245114326477E-2,2.7226194739341739E-2,1.0601319228499106,1.4717457848522142,1.6477898974615957]
[null,12,"Merchant Capacity Price Scenario Low",50,0.6,0.04,6700,7.0000000000000001E-3,1200,3,30000,1000,20,5,2,1,41,1.3810411095619202E-2,2.9802322387695314E-9,0.71626307039089432,1.1019033158841225,1.294787413880216]
[null,13,"Merchant Energy Price Scenario Low",50,0.6,0.04,6700,7.0000000000000001E-3,1200,3,30000,1000,20,5,2,2,42,2.9802322387695314E-9,2.9802322387695314E-9,0.54848403565334958,0.7836203493106253,0.91466424001154267]
[null,1,"Construction Period High",{"$f":"IF($B55>=D$10,D$15,D$13)","v":25},{"$f":"IF($B55>=E$10,E$15,E$13)","v":0.7},2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,43,8.4695759415626556E-2,0.13043646216392521,1.2065420060939274,1.679720287153236,1.9226787563742953]
[null,2,"Economic Capacity Factor High",{"$f":"IF($B56>=D$10,D$15,D$13)","v":25},0.8,2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,44,9.1131570935249359E-2,0.14237334132194523,1.3106166212559849,1.7611538333617967,2.0270891217925988]
[null,3,"Fored Outage Rate High",25,0.8,1.4999999999999999E-2,6450,5.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,45,9.1761752963066115E-2,0.14351512789726253,1.3225012844008395,1.7695707352284518,2.0377378951695584]
[null,4,"Heat Rate High",25,0.8,1.4999999999999999E-2,6300,5.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,46,9.3374481797218328E-2,0.14719120860099796,1.3397181898272061,1.7896702676736564,2.0618968103546655]
[null,5,"Heat Rate Degradation High",25,0.8,1.4999999999999999E-2,6300,3.0000000000000001E-3,985,1,40000,700,16,3.6,1,1,47,9.3772253394126898E-2,0.14804888367652896,1.3478823222000309,1.7947525942588158,2.0680666370338106]
[null,6,"EPC Cost High",25,0.8,1.4999999999999999E-2,6300,3.0000000000000001E-3,900,1,40000,700,16,3.6,1,1,48,0.10340729355812073,0.19485968947410584,1.3478823222000309,1.769248106349854,2.0425621491248487]
[null,7,"S-Curve Code High",25,0.8,1.4999999999999999E-2,6300,3.0000000000000001E-3,900,2,40000,700,16,3.6,1,1,49,0.11002787947654724,0.20456280112266542,1.3478823222000311,1.7671602321764177,2.0404742749514124]
[null,8,"EOA to Major Maintenace High",25,0.8,1.4999999999999999E-2,6300,3.0000000000000001E-3,900,2,50000,700,16,3.6,1,1,50,0.11017610430717467,0.20494769215583802,1.4227241596781484,1.7701353461723111,2.0427392829234141]
[null,9,"Length of Maintenance Outage High",25,0.8,1.4999999999999999E-2,6300,3.0000000000000001E-3,900,2,50000,500,16,3.6,1,1,51,0.11038330197334292,0.20528191924095157,1.4831903579388128,1.7727072629749847,2.0461500657163931]
[null,10,"Fixed O&M Actual High",25,0.8,1.4999999999999999E-2,6300,3.0000000000000001E-3,900,2,50000,500,10,3.6,1,1,52,0.11749401688575745,0.223259049654007,1.5788209905388717,1.8508422189857252,2.1422741592451273]
[null,11,"Variable O&M Actual High",25,0.8,1.4999999999999999E-2,6300,3.0000000000000001E-3,900,2,50000,500,10,2,1,1,53,0.12970362305641175,0.25270785689353936,1.7282026690506904,1.9891484324969713,2.3132042873142731]
[null,12,"Merchant Capacity Price Scenario High",25,0.8,1.4999999999999999E-2,6300,3.0000000000000001E-3,900,2,50000,500,10,2,3,1,54,0.13697952628135682,0.27037661671638491,1.8238494775613288,2.0714992645243711,2.4124528505020959]
[null,13,"Merchant Energy Price Scenario High",25,0.8,1.4999999999999999E-2,6300,3.0000000000000001E-3,900,2,50000,500,10,2,3,3,55,0.16685535311698912,0.33205004334449773,2.1175397510293066,2.4288069089677919,2.8464584095282608]
[]
[null,null,{"$f":"INDEX(C13:C67,$D$3)","v":"Base Case"},{"$f":"INDEX(D13:D67,$D$3)","v":30},{"$f":"INDEX(E13:E67,$D$3)","v":0.7},2.5000000000000001E-2,6450,5.0000000000000001E-3,985,1,40000,700,16,3.6,1,{"$f":"INDEX(P13:P67,$D$3)","v":1}]
[]
[null,null,"Use INDEX"]
[null,null,null,null,null,null,null,"Waterfall Diagram","PLCR"]
[null,null,null,"Equity IRR"]
[null,null,null,"High vs Base","Low vs Base",null,null,{"$f":"C13","v":"Base Case"},{"$f":"V13","v":1.9357925615177409}]
[null,1,{"$f":"TRANSPOSE(D11:P11)","v":"Construction Period"},{"$f":"S29-$S$13","v":5.3848743438720814E-3},{"$f":"S16-$S$13","v":-2.4093747138977079E-2},null,null,{"$f":"C75","v":"Construction Period"},{"$f":"V42-I74","v":1.8777015042201528E-2}]
[null,2,"Economic Capacity Factor",{"$f":"S30-$S$13","v":1.1246263980865479E-2},{"$f":"S17-$S$13","v":-1.2624204158782987E-2},null,null,{"$f":"C76","v":"Economic Capacity Factor"},{"$f":"V43-V42","v":-0.1075608806433519}]
[null,3,"Fored Outage Rate",1.1855483055114302E-3,-1.798963546752963E-3,null,null,"Fored Outage Rate",{"$f":"V44-V43","v":-1.659744967662502E-2}]
[null,4,"Heat Rate",3.3240795135497381E-3,-5.5868029594421664E-3,null,null,"Heat Rate",-3.1943697302643237E-2]
[null,5,"Heat Rate Degradation",8.2888603210445888E-4,-8.3627700805666283E-4,null,null,"Heat Rate Degradation",-6.2954013300955403E-3]
[null,6,"EPC Cost",4.1641974449157709E-2,-5.3346392512321483E-2,null,null,"EPC Cost",5.6010923315864103E-2]
[null,7,"S-Curve Code",8.9296698570251465E-3,-7.8378915786744829E-4,null,null,"S-Curve Code",1.9346947746679E-4]
[null,8,"EOA to Major Maintenace",8.7785720825128699E-5,-3.2638311386110064E-4,null,null,"EOA to Major Maintenace",1.8758459279633044E-4]
[null,9,"Length of Maintenance Outage",4.3982267379760742E-4,-6.6202878952029143E-4,null,null,"Length of Maintenance Outage",-6.8690106420972175E-3]
[null,10,"Fixed O&M Actual",1.3986337184905967E-2,-9.6272587776184415E-3,null,null,"Fixed O&M Actual",-6.9233904143579883E-2]
[null,11,"Variable O&M Actual",2.2395503520965615E-2,-2.0614743232727051E-2,null,null,"Variable O&M Actual",-0.12467131274608123]
[null,12,"Merchant Capacity Price Scenario",1.5284323692321744E-2,-4.8880293965339688E-2,null,null,"Merchant Capacity Price Scenario",-0.35300248358137964]
[null,13,"Merchant Energy Price Scenario",5.6989622116088823E-2,-4.8060020804405246E-2,null,null,"Merchant Energy Price Scenario",-0.38012317386867334]
[null,null,null,null,null,null,null,"Low Case"]

{"sheet":"Summary","index":4,"n_rows":20,"n_cols":14,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Key Assumptions",null,null,null,"Investor Returns",null,null,null,null,null,null,null,{"$f":"'Accuracy Test'!E17","v":"Model OK"}]
[null,"Capacity Price",null,{"$f":"Capprice","v":7.5},null,"Project IRR Pre-tax",{"$f":"'Periodic Model'!F259","v":8.2183125615119965E-2}]
[null,"PPA Term",null,{"$f":"'Periodic Model'!F76","v":0},null,"Project IRR After-tax",{"$f":"'Periodic Model'!F287","v":6.6339728236198436E-2}]
[null,"Merchant Capacity Price",null,{"$f":"'Periodic Model'!F102","v":170},null,"Debt IRR Pre-tax",{"$f":"'Periodic Model'!F504","v":3.6395195126533511E-2}]
[null,"Merchant Spark Spread",null,{"$f":"'Periodic Model'!F111","v":22},null,"Debt IRR After-tax",{"$f":"'Periodic Model'!F509","v":2.3323383927345277E-2}]
[null,"Economic Capacity Factor",null,{"$f":"'Periodic Model'!J32","v":0.7}]
[null,"Cost per kW",null,{"$f":"'Periodic Model'!F49","v":985},null,"Equity IRR",{"$f":"'Periodic Model'!F445","v":0.12505158782005313}]
[null,"Fixed O&M/kW-year",null,{"$f":"'Periodic Model'!F72","v":16}]
[null,"Variable O&M/MWH",null,{"$f":"'Periodic Model'!F73","v":3.6},null,"Lender Evaluation"]
[null,null,null,null,null,"DSCR",{"$f":"'Periodic Model'!F450","v":1.2220345709466458}]
[null,"Tax Rate",null,{"$f":"'Periodic Model'!$F$117","v":0.35},null,"LLCR",{"$f":"'Periodic Model'!F457","v":1.693412560463021}]
[null,"Level Payment",null,null,null,"PLCR",{"$f":"'Periodic Model'!F462","v":1.9357925615177409},null,"Uses",null,null,null,"Sources"]
[null,null,null,null,null,null,null,null,{"$f":"'Periodic Model'!C291","v":"Development cost"},null,{"$f":"'Periodic Model'!F291","v":15000},null,{"$f":"'Periodic Model'!C300","v":"Debt"},{"$f":"'Periodic Model'!F300","v":250000}]
[null,"Debt Structuring",null,null,null,"Debt to Capital COD",{"$f":"'Periodic Model'!G300","v":0.74498069258371746},null,{"$f":"'Periodic Model'!C292","v":"Capital Expenditures"},null,{"$f":"'Periodic Model'!F292","v":295499.99999999994},null,{"$f":"'Periodic Model'!C301","v":"Equity"},{"$f":"'Periodic Model'!F301","v":85579.16666666657}]
[null,"Debt Amount",null,{"$f":"'Periodic Model'!F123","v":250000},null,"Average Life of Debt",{"$f":"'Periodic Model'!F467","v":9.7500000000000071},null,{"$f":"'Periodic Model'!C293","v":"IDC"},null,{"$f":"'Periodic Model'!F293","v":9739.5833333333339},null,"Total",{"$f":"'Periodic Model'!F302","v":335579.16666666657}]
[null,"Debt Tenor",null,{"$f":"'Periodic Model'!F130","v":19},null,null,null,null,{"$f":"'Periodic Model'!C294","v":"Up-Front Fee"},null,{"$f":"'Periodic Model'!F294","v":8750}]
[null,"Credit Spread",null,{"$f":"'Periodic Model'!I139","v":2.1999999999999999E-2},null,null,null,null,{"$f":"'Periodic Model'!C295","v":"Commitment Fee"},null,{"$f":"'Periodic Model'!F295","v":2589.583333333333}]
[null,"Cash Sweep Percent",null,{"$f":"'Periodic Model'!F146","v":0},null,null,null,null,{"$f":"'Periodic Model'!C296","v":"DSRA"},null,{"$f":"'Periodic Model'!F296","v":3999.9999999999995}]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"'Periodic Model'!F297","v":335579.16666666657}]

{"sheet":"Periodic Model","index":5,"n_rows":509,"n_cols":159,"rows_kept":509,"cut":false,"hidden":false,"merged":[]}
["Time Lines",null,null,null,null,null,{"$f":"H492","v":true},{"$f":"'Accuracy Test'!E17","v":"Model OK"}]
[null,"Period (EIS and TAB)",null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150]
[null,"Months per Period",null,null,null,{"$f":"F23","v":1},{"$f":"F24","v":6},{"$f":"F25","v":52},null,{"$f":"IF(J2<=$H$3,$F$3,$G$3)","v":1},{"$f":"IF(K2<=$H$3,$F$3,$G$3)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(BW2<=$H$3,$F$3,$G$3)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(EI2<=$H$3,$F$3,$G$3)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,"Start of Period",null,null,null,null,null,null,null,{"$f":"I5+1","v":"2017-02-01"},{"$f":"J5+1","v":"2017-03-01"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-12-01","2022-06-01","2022-12-01","2023-06-01","2023-12-01","2024-06-01","2024-12-01","2025-06-01","2025-12-01","2026-06-01","2026-12-01","2027-06-01",{"$f":"BV5+1","v":"2027-12-01"},"2028-06-01","2028-12-01","2029-06-01","2029-12-01","2030-06-01","2030-12-01","2031-06-01","2031-12-01","2032-06-01","2032-12-01","2033-06-01","2033-12-01","2034-06-01","2034-12-01","2035-06-01","2035-12-01","2036-06-01","2036-12-01","2037-06-01","2037-12-01","2038-06-01","2038-12-01","2039-06-01","2039-12-01","2040-06-01","2040-12-01","2041-06-01","2041-12-01","2042-06-01","2042-12-01","2043-06-01","2043-12-01","2044-06-01","2044-12-01","2045-06-01","2045-12-01","2046-06-01","2046-12-01","2047-06-01","2047-12-01","2048-06-01","2048-12-01","2049-06-01","2049-12-01","2050-06-01","2050-12-01","2051-06-01","2051-12-01","2052-06-01","2052-12-01","2053-06-01","2053-12-01","2054-06-01","2054-12-01","2055-06-01","2055-12-01","2056-06-01","2056-12-01","2057-06-01","2057-12-01","2058-06-01","2058-12-01","2059-06-01",{"$f":"EH5+1","v":"2059-12-01"},"2060-06-01","2060-12-01","2061-06-01","2061-12-01","2062-06-01","2062-12-01","2063-06-01","2063-12-01","2064-06-01","2064-12-01","2065-06-01","2065-12-01","2066-06-01","2066-12-01","2067-06-01","2067-12-01","2068-06-01","2068-12-01","2069-06-01","2069-12-01"]
[null,"End of Period",null,null,null,null,null,"Check",{"$f":"F15-1","v":"2017-01-31"},{"$f":"EDATE(J4,J3)-1","v":"2017-02-28"},{"$f":"EDATE(K4,K3)-1","v":"2017-03-31"},"2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-11-30","2022-05-31","2022-11-30","2023-05-31","2023-11-30","2024-05-31","2024-11-30","2025-05-31","2025-11-30","2026-05-31","2026-11-30","2027-05-31","2027-11-30",{"$f":"EDATE(BW4,BW3)-1","v":"2028-05-31"},"2028-11-30","2029-05-31","2029-11-30","2030-05-31","2030-11-30","2031-05-31","2031-11-30","2032-05-31","2032-11-30","2033-05-31","2033-11-30","2034-05-31","2034-11-30","2035-05-31","2035-11-30","2036-05-31","2036-11-30","2037-05-31","2037-11-30","2038-05-31","2038-11-30","2039-05-31","2039-11-30","2040-05-31","2040-11-30","2041-05-31","2041-11-30","2042-05-31","2042-11-30","2043-05-31","2043-11-30","2044-05-31","2044-11-30","2045-05-31","2045-11-30","2046-05-31","2046-11-30","2047-05-31","2047-11-30","2048-05-31","2048-11-30","2049-05-31","2049-11-30","2050-05-31","2050-11-30","2051-05-31","2051-11-30","2052-05-31","2052-11-30","2053-05-31","2053-11-30","2054-05-31","2054-11-30","2055-05-31","2055-11-30","2056-05-31","2056-11-30","2057-05-31","2057-11-30","2058-05-31","2058-11-30","2059-05-31","2059-11-30",{"$f":"EDATE(EI4,EI3)-1","v":"2060-05-31"},"2060-11-30","2061-05-31","2061-11-30","2062-05-31","2062-11-30","2063-05-31","2063-11-30","2064-05-31","2064-11-30","2065-05-31","2065-11-30","2066-05-31","2066-11-30","2067-05-31","2067-11-30","2068-05-31","2068-11-30","2069-05-31","2069-11-30","2070-05-31"]
[null,"Development Period",null,null,null,{"$f":"F15","v":"2017-02-01"},{"$f":"F17","v":"2018-12-01"},{"$f":"COUNTIF(J6:FC6,TRUE)=F16","v":true},null,{"$f":"AND(J$4>=$F6,J$4<$G6)","v":true},{"$f":"AND(K$4>=$F6,K$4<$G6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BW$4>=$F6,BW$4<$G6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EI$4>=$F6,EI$4<$G6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Conctruction Period",null,null,null,{"$f":"F17","v":"2018-12-01"},{"$f":"F19","v":"2021-06-01"},{"$f":"COUNTIF(J7:FC7,TRUE)=F18","v":true},null,{"$f":"AND(J$4>=$F7,J$4<$G7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Operation Period",null,null,null,{"$f":"F19","v":"2021-06-01"},{"$f":"F21","v":"2046-06-01"},{"$f":"COUNTIF(J8:FC8,TRUE)=F20*12/F24","v":true},null,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Year",null,null,null,{"$f":"F27","v":5},"COD - 1",null,{"$f":"YEAR(I5)","v":2017},{"$f":"IF(MONTH(I5)=$F$9,I9+1,I9)","v":2017},2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,{"$f":"IF(MONTH(AO5)=$F$9,AO9+1,AO9)","v":2020},2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2023,2023,2024,2024,2025,2025,2026,2026,2027,2027,{"$f":"IF(MONTH(BU5)=$F$9,BU9+1,BU9)","v":2028},2028,2029,2029,2030,2030,2031,2031,2032,2032,2033,2033,2034,2034,2035,2035,2036,2036,2037,2037,2038,2038,2039,2039,2040,2040,2041,2041,2042,2042,2043,2043,{"$f":"IF(MONTH(DA5)=$F$9,DA9+1,DA9)","v":2044},2044,2045,2045,2046,2046,2047,2047,2048,2048,2049,2049,2050,2050,2051,2051,2052,2052,2053,2053,2054,2054,2055,2055,2056,2056,2057,2057,2058,2058,2059,2059,{"$f":"IF(MONTH(EG5)=$F$9,EG9+1,EG9)","v":2060},2060,2061,2061,2062,2062,2063,2063,2064,2064,2065,2065,2066,2066,2067,2067,2068,2068,2069,2069,2070,2070]
[null,"Days",null,null,null,null,null,null,null,{"$f":"J5-J4+1","v":28},{"$f":"K5-K4+1","v":31},30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,183,182,183,182,183,183,183,182,183,182,183,182,183,{"$f":"BW5-BW4+1","v":183},183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,{"$f":"EI5-EI4+1","v":183},183,182,183,182,183,182,183,183,183,182,183,182,183,182,183,183,183,182,183,182]
[null,"Hours",null,null,null,null,null,null,null,{"$f":"J10*24","v":672},{"$f":"K10*24","v":744},720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,4368,4392,{"$f":"BW10*24","v":4392},4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,4368,4392,{"$f":"EI10*24","v":4392},4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368]
[null,"End of Year",null,null,null,null,null,null,null,{"$f":"MONTH(J5)=$F$9","v":false},{"$f":"MONTH(K5)=$F$9","v":false},false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,{"$f":"MONTH(BW5)=$F$9","v":true},false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,{"$f":"MONTH(EI5)=$F$9","v":true},false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true]
[]
["Timing Assumptions"]
[null,"Development start date",null,null,"Date","2017-02-01"]
[null,"Development Period",null,null,"Months",22]
[null,"Financial Close",null,null,"Date",{"$f":"EDATE(F15,F16)","v":"2018-12-01"}]
[null,"Construction Period",null,null,"Months",{"$f":"Scenario!D69","v":30}]
[null,"COD",null,null,"Date",{"$f":"EDATE(F17,F18)","v":"2021-06-01"},null,{"$f":"TEXT(F19,\"DDDD\")","v":"Tuesday"}]
[null,"Operating Life",null,null,"Years",25,null,{"$f":"TEXT($F$19,\"DDd\")","v":"Tue"}]
[null,"Decommissioning",null,null,"Date",{"$f":"EDATE(F19,F20*12)","v":"2046-06-01"},null,{"$f":"TEXT($F$19,\"Dd\")","v":"01"}]
[null,null,null,null,null,null,null,{"$f":"TEXT($F$19,\"D\")","v":"1"}]
[null,"Months in Period pre COD",null,null,"Months",1]
[null,"Months in Period post COD",null,null,"Months",6]
[null,"Total months pre COD",null,null,"Months",{"$f":"F16+F18","v":52}]
[null,"Month of COD",null,null,"Month",{"$f":"MONTH(F19)","v":6}]
[null,"Last month in Year",null,null,"Month",{"$f":"IF(F26<>1,F26-1,12)","v":5}]
[]
["Operating Assumptions"]
[null,"Net Capacity",null,null,"MW",300]
[null,"Year",null,null,null,0,1,5,10,20]
[null,"Economic Capacity Factor",null,null,null,0,0.75,{"$f":"Scenario!E69","v":0.7},{"$f":"H32","v":0.7},{"$f":"I32","v":0.7}]
[null,"Forced Outage",null,null,null,0.02,2.1000000000000001E-2,{"$f":"Scenario!F69","v":2.5000000000000001E-2},{"$f":"H33","v":2.5000000000000001E-2},{"$f":"I33","v":2.5000000000000001E-2}]
[]
[]
[null,"Actual Heat Rate (Conversions)",null,null,"Btu/kWh",{"$f":"Scenario!G69","v":6450}]
[null,null,null,null,"MJ/Mwh",{"$f":"F36*1.05","v":6772.5}]
[null,null,null,null,"MMBtu/MWh",{"$f":"F36/1000000*1000","v":6.45}]
[null,null,null,null,"kWh/kWh",{"$f":"3412/F36","v":0.5289922480620155}]
[]
[null,"Heat Rate degradation",null,null,"%/yr",{"$f":"Scenario!H69","v":5.0000000000000001E-3}]
[null,"Heat Rate recovery",null,null,"%",0.97]
[]
[null,"Major Maintenance",null,null,"hours",{"$f":"Scenario!K69","v":40000}]
[null,"Maintenance Outage",null,null,"hours",{"$f":"Scenario!L69","v":700}]
[]
["Assumptions for CAPEX (EPC Contract)"]
[null,"Development Cost",null,null,"USD/kW",50]
[null,"Total EPC cost",null,null,"USD/kW",{"$f":"Scenario!I69","v":985}]
[]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
[null,1,"S-curve Pecentage (base case)",null,{"$f":"SUM(F52:AJ52)=1","v":true},0,0.03,0.03,0.03,0.05,0,0.05,0.08,0.08,0.08,0,0.12,0.12,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"S-curve Percentage (flat)",null,{"$f":"SUM(F53:BJ53)=1","v":true},0,{"$f":"1/45","v":2.2222222222222223E-2},{"$f":"1/45","v":2.2222222222222223E-2},2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,0]
[null,3,"S-curve Percentage (early)",null,{"$f":"SUM(F54:AJ54)=1","v":true},0,{"$f":"1/20","v":0.05},{"$f":"1/20","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"S-curve code number",null,null,null,{"$f":"Scenario!J69","v":1}]
[null,{"$f":"INDEX(C52:C54,$F$56)","v":"S-curve Pecentage (base case)"},null,null,null,{"$f":"INDEX(F52:F54,$F$56)","v":0},{"$f":"INDEX(G52:G54,$F$56)","v":0.03},0.03,0.03,0.05,0,0.05,0.08,0.08,0.08,0,0.12,0.12,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Expenses (O&M Contract)"]
[null,"Year",null,null,null,2016,2017,2018,2019,2020,2021]
[null,"Fuel Cost",null,null,"USD/MMBtu",1.7,1.7,1.7,1.7,1.7,1.7]
[null,"Inflation in price",null,null,"Switch",true]
[null,"USD Inflation rate"]
[null,null,"Year",null,null,2016,2017,2020,2025]
[null,null,"Base case",null,null,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2]
[null,null,"Low Inflation case",null,null,0.01,0.01,0.01,0.01]
[null,null,"High Inflation rate case",null,null,1.4999999999999999E-2,2.5000000000000001E-2,0.03,3.5000000000000003E-2]
[]
[null,null,"Inflation Code number",null,null,2]
[null,null,{"$f":"INDEX(C65:C67,$F$69)","v":"Low Inflation case"},null,null,{"$f":"INDEX(F65:F67,$F$69)","v":0.01},{"$f":"INDEX(G65:G67,$F$69)","v":0.01},{"$f":"INDEX(H65:H67,$F$69)","v":0.01},{"$f":"INDEX(I65:I67,$F$69)","v":0.01}]
[]
[null,null,"Actual Fixed O&M Cost",null,"USD/kW-yr",{"$f":"Scenario!M69","v":16}]
[null,null,"Actual Non Fuel variable O&M",null,"USD/MWh",{"$f":"Scenario!N69","v":3.6}]
[]
["PPA Assumptions/Merchant Assumptions (PPA Contract and Merchant Prices)"]
[null,"PPA Period",null,null,"Years",{"$f":"H76","v":0},null,0]
[null,"PPA End Date",null,null,"Date",{"$f":"EDATE(F19,F76*12)","v":"2021-06-01"}]
[]
[null,"Capacity price"]
[null,null,"Base Capacity price",null,"USD/kW/mth",7.5]
[null,null,"Availability penalty",null,"% of Cap Price",1.5]
[null,null,"Target Availability",null,"%",0.94]
[]
[null,null,"Target Project IRR (Goal Seek Macro)",null,"%",{"$f":"H84/100","v":7.0000000000000007E-2},null,7]
[null,null,"Target Equity IRR (Goal Seek Macro)",null,"%",{"$f":"H85/100","v":0.1},null,10]
[]
[null,"Energy price"]
[null,null,"Year",null,null,2016,2017,2018,2019,2020,2021]
[null,null,"Fuel Cost",null,"USD/MMBtu",1.7,1.7,1.7,1.7,1.7,1.7]
[]
[null,null,"Contract Heat Rate",null,"MMBtu/MWh",6.9]
[null,null,"Fixed O&M price",null,"USD/kW-yr",16]
[null,null,"Variable O&M price",null,"USD/MWh",3]
[]
[null,"Merchant Prices"]
[null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"Capacity Price - Base Case",null,"USD/MW-day",170,{"$f":"F97","v":170},{"$f":"G97","v":170},170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170]
[null,null,"Capacity Price - Low Case",null,"USD/MW-day",110,{"$f":"F98","v":110},{"$f":"G98","v":110},110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110]
[null,null,"Capacity Price - High Case",null,"USD/MW-day",190,{"$f":"F99","v":190},{"$f":"G99","v":190},190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190]
[]
[null,null,"Capacity Price Scenario",null,{"$f":"Scenario!O69","v":1}]
[null,null,{"$f":"INDEX(C97:C99,$E$101)","v":"Capacity Price - Base Case"},null,{"$f":"INDEX(E97:E99,$E$101)","v":"USD/MW-day"},{"$f":"INDEX(F97:F99,$E$101)","v":170},{"$f":"INDEX(G97:G99,$E$101)","v":170},170,170,170,170,170,170,170,170,170]
[]
[null,null,"Spark Spread Base Case",null,"USD/MWh",22,{"$f":"F104*1.02","v":22.44},{"$f":"G104*1.02","v":22.888800000000003},23.346576000000002,23.813507520000002,24.289777670400003,24.775573223808003,25.271084688284162,25.776506382049845,26.292036509690842,26.817877239884659]
[null,null,"Spark Spread Low Case",null,"USD/MWh",19,{"$f":"F105*1.02","v":19.38},{"$f":"G105*1.02","v":19.767599999999998},20.162951999999997,20.566211039999999,20.9775352608,21.397085966016,21.82502768533632,22.261528239043045,22.706758803823906,23.160893979900383]
[null,null,"Spark Spread High Case",null,"USD/MWh",26,{"$f":"F106*1.02","v":26.52},27.0504,27.591408000000001,28.143236160000001,28.706100883200001,29.280222900864,29.86582735888128,30.463143906058907,31.072406784180085,31.693854919863689]
[null,null,"Spark Spread Break Even Case",null,"USD/MWh",19,{"$f":"F107","v":19},{"$f":"G107","v":19},19,19,19,19,19,19,19,19]
[]
[null,null,"Spark Spread Code Number",null,{"$f":"Scenario!P69","v":1}]
[]
[null,{"$f":"INDEX(B109,B104:B107,$E$109)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(C104:C107,$E$109)","v":"Spark Spread Base Case"},null,null,{"$f":"INDEX(F104:F107,$E$109)","v":22},{"$f":"INDEX(G104:G107,$E$109)","v":22.44},22.888800000000003,23.346576000000002,23.813507520000002,24.289777670400003,24.775573223808003,25.271084688284162,25.776506382049845,26.292036509690842,26.817877239884659]
[]
["Depreciation and Taxes"]
[null,null,null,null,null,null,0,{"$f":"G114+1","v":1},{"$f":"H114+1","v":2},3,4,5,6,7,8,9,10,11,12]
[null,null,"VDB",null,null,null,0,{"$f":"VDB(1,0,10,G114,H114)","v":0.2},{"$f":"VDB(1,0,10,H114,I114)","v":0.16000000000000003},0.128,0.1024,8.1920000000000007E-2,6.5536000000000011E-2,6.5536000000000011E-2,6.5536000000000011E-2,6.5536000000000011E-2,6.5536000000000011E-2,0,0]
[null,null,"Depreciation rate",null,null,null,0,{"$f":"G115*0.5+H115*0.5","v":0.1},{"$f":"H115*0.5+I115*0.5","v":0.18000000000000002},0.14400000000000002,0.1152,9.2160000000000006E-2,7.3728000000000016E-2,6.5536000000000011E-2,6.5536000000000011E-2,6.5536000000000011E-2,6.5536000000000011E-2,3.2768000000000005E-2,0]
[null,null,"Income tax rate",null,"%",{"$f":"H117/100","v":0.35},null,35]
[]
[null,null,"Fee Amortisation Rate for Tax",null,"Years",5]
[]
["Financing Assumptions"]
[null,"Debt Assumptions"]
[null,null,"Amount of debt",null,"$'000",{"$f":"H123*10000","v":250000},null,25]
[]
[null,null,"Draw down methods"]
[null,null,null,"Pro-rata","Switch",true]
[null,null,null,"Equity First","Switch",{"$f":"NOT(F126)","v":false}]
[]
[null,null,"Repayment"]
[null,null,null,"Loan Tenor","Years",{"$f":"H130","v":19},null,19]
[null,null,null,"Repayment end date","Date",{"$f":"EDATE(F19,F130*12)","v":"2040-06-01"}]
[]
[null,null,null,"Level repayment","Switch",true]
[null,null,null,"Level Debt Service","Switch",{"$f":"NOT(F133)","v":false}]
[]
[null,null,"Interest And Fees"]
[null,null,null,"Base rate (LIBOR)","%",0.01]
[null,null,null,null,null,0,1,5,10,15]
[null,null,null,"Credit spread","%",1.4999999999999999E-2,{"$f":"L139/1000","v":2.1999999999999999E-2},{"$f":"G139","v":2.1999999999999999E-2},{"$f":"H139","v":2.1999999999999999E-2},{"$f":"I139","v":2.1999999999999999E-2},null,22]
[]
[null,null,null,"Up-Front Fee","%",3.5000000000000003E-2]
[null,null,null,"Commitment Fee","%",1.0999999999999999E-2]
[]
[null,null,"Credit Enhancement"]
[null,null,null,"DSRA","months",{"$f":"H145","v":6},null,6]
[null,null,null,"Cash Sweep Percent","Percent",{"$f":"H146/100","v":0},null,0]
[]
["Operations Model"]
[null,"Capacity (with Switch)",null,null,"MW",{"$f":"F30","v":300},null,null,null,{"$f":"$F$149*J8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*AP8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"$F$149*BV8","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"$F$149*DB8","v":300},300,300,300,300,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*EH8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Age in Periods (Count with TRUE)",null,null,"Periods",null,null,null,null,{"$f":"I150+J8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO150+AP8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"BU150+BV8","v":13},14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,{"$f":"DA150+DB8","v":45},46,47,48,49,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,{"$f":"EG150+EH8","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"Age in Years (ROUNDUP)",null,null,null,null,null,null,null,{"$f":"ROUNDUP(J150/2,0)","v":0},{"$f":"ROUNDUP(K150/2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,2,3,3,4,4,5,5,6,6,7,{"$f":"ROUNDUP(BW150/2,0)","v":7},8,8,9,9,10,10,11,11,12,12,13,13,14,14,15,15,16,16,17,17,18,18,19,19,20,20,21,21,22,22,23,23,24,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(EI150/2,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,"Capacity Factor (LOOKUP Function)",null,null,"%",null,null,null,null,{"$f":"LOOKUP(J151,31:31,32:32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AP151,31:31,32:32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.7,0.7,0.7,0.7,{"$f":"LOOKUP(BV151,31:31,32:32)","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,{"$f":"LOOKUP(DB151,31:31,32:32)","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,{"$f":"LOOKUP(EH151,31:31,32:32)","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Forced Outage Rate (LOOKUP Function)",null,null,"%",null,null,null,null,{"$f":"LOOKUP(J151,31:31,33:33)","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"LOOKUP(AP151,31:31,33:33)","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"LOOKUP(BV151,31:31,33:33)","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"LOOKUP(DB151,31:31,33:33)","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"LOOKUP(EH151,31:31,33:33)","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,"Generation Before Forced Outage",null,null,"MWh",null,null,null,null,{"$f":"J149*J11*J152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP149*AP11*AP152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,988200,982800,988200,982800,988200,988200,988200,982800,922319.99999999988,917280,922319.99999999988,917280,{"$f":"BV149*BV11*BV152","v":922319.99999999988},922319.99999999988,922319.99999999988,917280,922319.99999999988,917280,922319.99999999988,917280,922319.99999999988,922319.99999999988,922319.99999999988,917280,922319.99999999988,917280,922319.99999999988,917280,922319.99999999988,922319.99999999988,922319.99999999988,917280,922319.99999999988,917280,922319.99999999988,917280,922319.99999999988,922319.99999999988,922319.99999999988,917280,922319.99999999988,917280,922319.99999999988,917280,{"$f":"DB149*DB11*DB152","v":922319.99999999988},922319.99999999988,922319.99999999988,917280,922319.99999999988,917280,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH149*EH11*EH152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Forced Outage",null,null,"MWh",null,null,null,null,{"$f":"J153*J11*J149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP153*AP11*AP149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27669.599999999999,27518.400000000001,27669.599999999999,27518.400000000001,27669.599999999999,27669.599999999999,27669.599999999999,27518.400000000001,32940,32760,32940,32760,{"$f":"BV153*BV11*BV149","v":32940},32940,32940,32760,32940,32760,32940,32760,32940,32940,32940,32760,32940,32760,32940,32760,32940,32940,32940,32760,32940,32760,32940,32760,32940,32940,32940,32760,32940,32760,32940,32760,{"$f":"DB153*DB11*DB149","v":32940},32940,32940,32760,32940,32760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH153*EH11*EH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Generation Before Sched Maintenance",null,null,"MWh",null,null,null,null,{"$f":"J155-J156","v":0},{"$f":"K155-K156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,960530.4,955281.6,960530.4,955281.6,960530.4,960530.4,960530.4,955281.6,889379.99999999988,884520,889379.99999999988,884520,889379.99999999988,{"$f":"BW155-BW156","v":889379.99999999988},889379.99999999988,884520,889379.99999999988,884520,889379.99999999988,884520,889379.99999999988,889379.99999999988,889379.99999999988,884520,889379.99999999988,884520,889379.99999999988,884520,889379.99999999988,889379.99999999988,889379.99999999988,884520,889379.99999999988,884520,889379.99999999988,884520,889379.99999999988,889379.99999999988,889379.99999999988,884520,889379.99999999988,884520,889379.99999999988,884520,889379.99999999988,889379.99999999988,889379.99999999988,884520,889379.99999999988,884520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI155-EI156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Run hours (before scheduled maintenance)",null,null,"hours",null,null,null,null,{"$f":"IF(J149,J157/J149)*1","v":0},{"$f":"IF(K149,K157/K149)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3201.768,3184.2719999999999,3201.768,3184.2719999999999,3201.768,3201.768,3201.768,3184.2719999999999,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,{"$f":"IF(BW149,BW157/BW149)*1","v":2964.5999999999995},2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2964.5999999999995,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2964.5999999999995,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2964.5999999999995,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2964.5999999999995,2964.5999999999995,2948.4,2964.5999999999995,2948.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI149,EI157/EI149)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Scheduled Mainteance Carried Forward",null,null,"hours",null,null,null,null,{"$f":"MIN(I182,J159)","v":0},{"$f":"MIN(J182,K159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AW182,AX159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV182,BW159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EH182,EI159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hours Run before Maintenance",null,null,"hours",null,null,null,null,{"$f":"J159-J160","v":0},{"$f":"K159-K160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3201.768,3184.2719999999999,3201.768,3184.2719999999999,3201.768,3201.768,3201.768,3184.2719999999999,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,{"$f":"BW159-BW160","v":2964.5999999999995},2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2964.5999999999995,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2964.5999999999995,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2964.5999999999995,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2964.5999999999995,2964.5999999999995,2948.4,2964.5999999999995,2948.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI159-EI160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Maintenance hours for overhaul"]
[null,null,"Hours Before Maintenance (Fixed)",null,"Hours",{"$f":"F44","v":40000},null,null,null,{"$f":"$F$164","v":40000},{"$f":"$F$164","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,{"$f":"$F$164","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,{"$f":"$F$164","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
[null,null,"Opening Cumulative Hours (Open from Below)",null,"Hours",null,null,null,null,{"$f":"J184","v":0},{"$f":"K184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3201.768,6386.04,9587.8080000000009,12772.080000000002,15973.848000000002,19175.616000000002,22377.384000000002,25561.656000000003,28526.256000000001,31474.656000000003,34439.256000000001,37387.656000000003,{"$f":"BW184","v":0},2964.5999999999995,5929.1999999999989,8877.5999999999985,11842.199999999997,14790.599999999997,17755.199999999997,20703.599999999999,23668.199999999997,26632.799999999996,29597.399999999994,32545.799999999996,35510.399999999994,38458.799999999996,0,2948.4,5913,8877.5999999999985,11842.199999999997,14790.599999999997,17755.199999999997,20703.599999999999,23668.199999999997,26616.6,29581.199999999997,32545.799999999996,35510.399999999994,38458.799999999996,0,2948.4,5913,8861.4,11826,14790.599999999999,17755.199999999997,20703.599999999999,23668.199999999997,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,{"$f":"EI184","v":26616.6},26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6]
[null,null,"Total Remaining Hours Before Outage",null,"Hours",null,null,null,null,{"$f":"J164-J165","v":40000},{"$f":"K164-K165","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,36798.232000000004,33613.96,30412.191999999999,27227.919999999998,24026.151999999998,20824.383999999998,17622.615999999998,14438.343999999997,11473.743999999999,8525.3439999999973,5560.7439999999988,2612.3439999999973,{"$f":"BW164-BW165","v":40000},37035.4,34070.800000000003,31122.400000000001,28157.800000000003,25209.4,22244.800000000003,19296.400000000001,16331.800000000003,13367.200000000004,10402.600000000006,7454.2000000000044,4489.6000000000058,1541.2000000000044,40000,37051.599999999999,34087,31122.400000000001,28157.800000000003,25209.4,22244.800000000003,19296.400000000001,16331.800000000003,13383.400000000001,10418.800000000003,7454.2000000000044,4489.6000000000058,1541.2000000000044,40000,37051.599999999999,34087,31138.6,28174,25209.4,22244.800000000003,19296.400000000001,16331.800000000003,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,{"$f":"EI164-EI165","v":13383.400000000001},13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001,13383.400000000001]
[null,null,"Hours of Run Time with Maintenance Constraint",null,"Hours",{"$f":"F44","v":40000},null,null,null,{"$f":"MIN(J161,J166)","v":0},{"$f":"MIN(K161,K166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3201.768,3184.2719999999999,3201.768,3184.2719999999999,3201.768,3201.768,3201.768,3184.2719999999999,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2612.3439999999973,{"$f":"MIN(BW161,BW166)","v":2964.5999999999995},2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2964.5999999999995,2964.5999999999995,2948.4,2964.5999999999995,2948.4,1541.2000000000044,2948.4,2964.5999999999995,2964.5999999999995,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2964.5999999999995,2964.5999999999995,2948.4,1541.2000000000044,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2964.5999999999995,2964.5999999999995,2948.4,2964.5999999999995,2948.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EI161,EI166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Maintenance Period (Test, Remaining=Run)",null,"Switch",null,null,null,null,{"$f":"J166=J167","v":false},{"$f":"K166=K167","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,{"$f":"BW166=BW167","v":false},false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI166=EI167","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Required Maintenance (Fixed from Input)",null,"Hours",{"$f":"F45","v":700},null,null,null,{"$f":"$F$171","v":700},{"$f":"$F$171","v":700},700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,{"$f":"$F$171","v":700},700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,{"$f":"$F$171","v":700},700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700]
[null,null,"Available Hours (Period Hrs-Run Hrs)",null,"Hours",null,null,null,null,{"$f":"(J11-J167)*J169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV11-BV167)*BV169","v":1779.6560000000027},0,0,0,0,0,0,0,0,0,0,0,0,0,2850.7999999999956,0,0,0,0,0,0,0,0,0,0,0,0,0,2850.7999999999956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EH11-EH167)*EH169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Scheduled Maintenance"]
[null,null,null,"Opening Balance of Maintenance Hours","Hours",null,null,null,null,{"$f":"I178","v":0},{"$f":"J178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Maintenance this Period","Hours",null,null,null,null,{"$f":"MIN(J171,J172)*J169","v":0},{"$f":"MIN(K171,K172)*K169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,700,{"$f":"MIN(BW171,BW172)*BW169","v":0},{"$f":"MIN(BX171,BX172)*BX169","v":0},{"$f":"MIN(BY171-BY175,BY172)*BY169","v":0},0,0,0,0,0,0,0,0,0,0,700,0,0,0,0,0,0,0,0,0,0,0,0,0,700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EI171,EI172)*EI169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Maintenance from Prior Period","Hours",null,null,null,null,{"$f":"J160","v":0},{"$f":"K160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance (Include Re-set when sum=reqd)","Hours",null,null,null,null,{"$f":"IF(SUM(J175:J177)=J171,0,SUM(J175:J177))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(AP175:AP177)=AP171,0,SUM(AP175:AP177))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(BV175:BV177)=BV171,0,SUM(BV175:BV177))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(DB175:DB177)=DB171,0,SUM(DB175:DB177))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(EH175:EH177)=EH171,0,SUM(EH175:EH177))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening + Current + Prior Period","Hours",null,null,null,null,{"$f":"J175+J176+J177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP175+AP176+AP177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV175+BV176+BV177","v":700},0,0,0,0,0,0,0,0,0,0,0,0,0,700,0,0,0,0,0,0,0,0,0,0,0,0,0,700,0,0,0,{"$f":"DB175+DB176+DB177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH175+EH176+EH177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Maintenance Pushed to Subsequent Period","Hours",null,null,null,null,{"$f":"IF(J180<>0,J171-J180)*1","v":0},{"$f":"IF(K180<>0,K171-K180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW180<>0,BW171-BW180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI180<>0,EI171-EI180)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(J175:J177)<>0,J171-J175-J176)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(AP175:AP177)<>0,AP171-AP175-AP176)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(BV175:BV177)<>0,BV171-BV175-BV176)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(DB175:DB177)<>0,DB171-DB175-DB176)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(EH175:EH177)<>0,EH171-EH175-EH176)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance of Total Hours including Maintenance"]
[null,null,null,"Opening Balance","Hours",null,null,null,null,{"$f":"I186","v":0},{"$f":"J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3201.768,6386.04,9587.8080000000009,12772.080000000002,15973.848000000002,19175.616000000002,22377.384000000002,25561.656000000003,28526.256000000001,31474.656000000003,34439.256000000001,37387.656000000003,{"$f":"BV186","v":0},2964.5999999999995,5929.1999999999989,8877.5999999999985,11842.199999999997,14790.599999999997,17755.199999999997,20703.599999999999,23668.199999999997,26632.799999999996,29597.399999999994,32545.799999999996,35510.399999999994,38458.799999999996,0,2948.4,5913,8877.5999999999985,11842.199999999997,14790.599999999997,17755.199999999997,20703.599999999999,23668.199999999997,26616.6,29581.199999999997,32545.799999999996,35510.399999999994,38458.799999999996,0,2948.4,5913,8861.4,11826,14790.599999999999,17755.199999999997,20703.599999999999,23668.199999999997,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,{"$f":"EH186","v":26616.6},26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6]
[null,null,null,"Add: Hours of Run Time Adjusted for Maintenance","Hours",null,null,null,null,{"$f":"J176+J167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP176+AP167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3201.768,3184.2719999999999,3201.768,3184.2719999999999,3201.768,3201.768,3201.768,3184.2719999999999,2964.5999999999995,2948.4,2964.5999999999995,2948.4,{"$f":"BV176+BV167","v":3312.3439999999973},2964.5999999999995,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2964.5999999999995,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2241.2000000000044,2948.4,2964.5999999999995,2964.5999999999995,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2964.5999999999995,2964.5999999999995,2948.4,2241.2000000000044,2948.4,2964.5999999999995,2948.4,{"$f":"DB176+DB167","v":2964.5999999999995},2964.5999999999995,2964.5999999999995,2948.4,2964.5999999999995,2948.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH176+EH167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance of Accumulated Hours","Hours",null,null,null,null,{"$f":"IF(J169,0,J184+J185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP169,0,AP184+AP185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3201.768,6386.04,9587.8080000000009,12772.080000000002,15973.848000000002,19175.616000000002,22377.384000000002,25561.656000000003,28526.256000000001,31474.656000000003,34439.256000000001,37387.656000000003,{"$f":"IF(BV169,0,BV184+BV185)","v":0},2964.5999999999995,5929.1999999999989,8877.5999999999985,11842.199999999997,14790.599999999997,17755.199999999997,20703.599999999999,23668.199999999997,26632.799999999996,29597.399999999994,32545.799999999996,35510.399999999994,38458.799999999996,0,2948.4,5913,8877.5999999999985,11842.199999999997,14790.599999999997,17755.199999999997,20703.599999999999,23668.199999999997,26616.6,29581.199999999997,32545.799999999996,35510.399999999994,38458.799999999996,0,2948.4,5913,8861.4,{"$f":"IF(DB169,0,DB184+DB185)","v":11826},14790.599999999999,17755.199999999997,20703.599999999999,23668.199999999997,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,{"$f":"IF(EH169,0,EH184+EH185)","v":26616.6},26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6,26616.6]
[]
[null,null,"Adjusted run hours",null,"Hours",null,null,null,null,{"$f":"J161-J176","v":0},{"$f":"K161-K176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3201.768,3184.2719999999999,3201.768,3184.2719999999999,3201.768,3201.768,3201.768,3184.2719999999999,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2264.5999999999995,{"$f":"BW161-BW176","v":2964.5999999999995},2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2964.5999999999995,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2264.5999999999995,2948.4,2964.5999999999995,2964.5999999999995,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2964.5999999999995,2964.5999999999995,2948.4,2264.5999999999995,2948.4,2964.5999999999995,2948.4,2964.5999999999995,2964.5999999999995,2964.5999999999995,2948.4,2964.5999999999995,2948.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI161-EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Generation adjusted for maintenance",null,"MWh",null,null,null,null,{"$f":"J188*J149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP188*AP149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,960530.4,955281.6,960530.4,955281.6,960530.4,960530.4,960530.4,955281.6,889379.99999999988,884520,889379.99999999988,884520,{"$f":"BV188*BV149","v":679379.99999999988},889379.99999999988,889379.99999999988,884520,889379.99999999988,884520,889379.99999999988,884520,889379.99999999988,889379.99999999988,889379.99999999988,884520,889379.99999999988,884520,679379.99999999988,884520,889379.99999999988,889379.99999999988,889379.99999999988,884520,889379.99999999988,884520,889379.99999999988,884520,889379.99999999988,889379.99999999988,889379.99999999988,884520,679379.99999999988,884520,889379.99999999988,884520,{"$f":"DB188*DB149","v":889379.99999999988},889379.99999999988,889379.99999999988,884520,889379.99999999988,884520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH188*EH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Base Heat Rate",null,null,"MMBtu/MWh",{"$f":"F38","v":6.45},null,null,null,{"$f":"F191","v":6.45},{"$f":"IF(J169,J193+J194,J191)","v":6.45},6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,{"$f":"IF(AP169,AP193+AP194,AP191)","v":6.45},6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,{"$f":"IF(BV169,BV193+BV194,BV191)","v":6.4563758716842532},6.4563758716842532,6.4563758716842532,6.4563758716842532,6.4563758716842532,6.4563758716842532,6.4563758716842532,6.4563758716842532,6.4563758716842532,6.4563758716842532,6.4563758716842532,6.4563758716842532,6.4563758716842532,6.4563758716842532,6.4627580459638141,6.4627580459638141,6.4627580459638141,6.4627580459638141,6.4627580459638141,6.4627580459638141,6.4627580459638141,6.4627580459638141,6.4627580459638141,6.4627580459638141,6.4627580459638141,6.4627580459638141,6.4627580459638141,6.4627580459638141,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,{"$f":"IF(DB169,DB193+DB194,DB191)","v":6.4691465290688432},6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,{"$f":"IF(EH169,EH193+EH194,EH191)","v":6.4691465290688432},6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432,6.4691465290688432]
[null,"Periodic Degradation",null,null,"%",{"$f":"(1+F41)^(1/2)-1","v":2.496882788171062E-3},null,null,1,{"$f":"IF(I169,1,I192*(1+$F$192*J8))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AO169,1,AO192*(1+$F$192*AP8))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0024968827881711,1.0049999999999999,1.0075093672021118,1.010025,1.0125469140381225,1.0150751250000001,1.0176096486083133,1.0201505006250002,1.0226976968513548,1.025251253128125,1.0278111853356116,1.0303775093937657,{"$f":"IF(BU169,1,BU192*(1+$F$192*BV8))","v":1.0329502412622895},1,1.0024968827881711,1.0049999999999999,1.0075093672021118,1.010025,1.0125469140381225,1.0150751250000001,1.0176096486083133,1.0201505006250002,1.0226976968513548,1.025251253128125,1.0278111853356116,1.0303775093937657,1.0329502412622895,1,1.0024968827881711,1.0049999999999999,1.0075093672021118,1.010025,1.0125469140381225,1.0150751250000001,1.0176096486083133,1.0201505006250002,1.0226976968513548,1.025251253128125,1.0278111853356116,1.0303775093937657,1.0329502412622895,1,1.0024968827881711,1.0049999999999999,{"$f":"IF(DA169,1,DA192*(1+$F$192*DB8))","v":1.0075093672021118},1.010025,1.0125469140381225,1.0150751250000001,1.0176096486083133,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,{"$f":"IF(EG169,1,EG192*(1+$F$192*EH8))","v":1.0201505006250002},1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002,1.0201505006250002]
[null,"Heat Rate after degradation",null,null,"MMBtu/MWh",null,null,null,null,{"$f":"J191*J192","v":6.45},{"$f":"K191*K192","v":6.45},6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.45,6.4661048939837036,6.4822499999999996,6.4984354184536217,6.5146612499999996,6.5309275955458901,6.5472345562500003,6.5635822335236211,6.5799707290312517,6.5964001446912386,6.6128705826764067,6.6293821454146951,6.6459349355897892,6.6625290561417678,{"$f":"BW191*BW192","v":6.4563758716842532},6.4724966854722243,6.4886577510426742,6.5048591688995847,6.5211010397978875,6.5373834647440834,6.5537065449968779,6.5700703820678052,6.5864750777218628,6.6029207339781442,6.6194074531104716,6.6359353376480348,6.6525044903760238,6.6691150143362741,6.4627580459638141,6.478894795292895,6.4950718361936328,6.5112892692693594,6.5275471953746012,6.5438457156157064,6.5601849313514746,6.5765649441937866,6.5929858560082328,6.6094477689147553,6.6259507852882731,6.6424950077593286,6.659080539214715,6.6757074827981242,6.4691465290688432,6.4852992296914316,6.501492261714187,6.5177257258398882,6.5339997230227578,6.5503143544690881,6.5666697216378731,6.5830659262414351,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,{"$f":"EI191*EI192","v":6.5995030702460626},6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626,6.5995030702460626]
[null,"Heat Rate Recovery",null,null,"%",{"$f":"F42","v":0.97},null,null,null,{"$f":"$F$194*(J191-J193)*J169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$194*(AP191-AP193)*AP169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$194*(BV191-BV193)*BV169","v":-0.2061531844575146},0,0,0,0,0,0,0,0,0,0,0,0,0,-0.20635696837246023,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.20656095372928079,0,0,0,{"$f":"$F$194*(DB191-DB193)*DB169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$194*(EH191-EH193)*EH169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel Use",null,null,"MMBtu",null,null,null,null,{"$f":"J189*J193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP189*AP193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6210890.3202601243,6192374.1515999995,6241944.7718614247,6223336.0223579993,6273154.495720732,6288817.8272086354,6304520.2681993376,6285724.96598214,5866706.3606854929,5849216.287788935,5896039.8924889211,5878462.3692278806,{"$f":"BV189*BV193","v":4526388.9901615931},5742171.5727585405,5756509.1021252861,5739347.5539522665,5785291.6476359116,5768044.2917220276,5814218.1058740923,5796884.5131806387,5843289.1964034643,5857879.2046242692,5872505.6423854809,5854998.2804252747,5901868.170597408,5884273.2718274007,4530863.358439777,5716438.7468159124,5762199.4530375944,5776586.989673892,5791010.4503027825,5773746.0452527422,5819965.5025542965,5802614.7754790066,5849065.3300670693,5831627.8493564017,5878310.6567174047,5892988.1094196839,5907702.2100009909,5890089.9185461998,4535342.1496633887,5722089.487891973,5767895.428902965,5750699.9353314331,{"$f":"DB189*DB193","v":5796734.9060474792},5811208.6736619798,5825718.5805777172,5808350.7021831311,5854847.1734806066,5837392.4556940477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH189*EH193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Capital Expenditures"]
[null,"Development Expenditure",null,null,"$'000",{"$f":"F48*F30","v":15000},{"$f":"F16","v":22},{"$f":"SUM(J199:FC199)=F199","v":true},null,{"$f":"$F$199/$G$199*J6","v":681.81818181818187},681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$199/$G$199*AP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$199/$G$199*BV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$199/$G$199*DB6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$199/$G$199*EH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Period (Use switch and count TRUE)",null,null,"Period",null,null,null,null,{"$f":"(I200+J7)*J7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,{"$f":"(AO200+AP7)*AP7","v":11},12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU200+BV7)*BV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DA200+DB7)*DB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG200+EH7)*EH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Final Construction Period",null,null,"Switch",{"$f":"F18","v":30},"Months",null,null,{"$f":"J200=$F$201","v":false},{"$f":"K200=$F$201","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW200=$F$201","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI200=$F$201","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Unadjusted S-Curve",null,null,"%",null,null,null,null,{"$f":"LOOKUP(J200,51:51,57:57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.05,0,0.05,0.08,0.08,0.08,0,{"$f":"LOOKUP(AP200,51:51,57:57)","v":0.12},0.12,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(BV200,51:51,57:57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(DB200,51:51,57:57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(EH200,51:51,57:57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjustment Formula with Switch and Prior Accum",null,null,"%",null,null,null,null,{"$f":"J201*(1-J202-I205)","v":0},{"$f":"K201*(1-K202-J205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW201*(1-BW202-BV205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI201*(1-EI202-EH205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjusted S-Curve",null,null,"%",null,null,{"$f":"SUM(J204:FC204)=1","v":true},null,{"$f":"J202+J203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.05,0,0.05,0.08,0.08,0.08,0,{"$f":"AP202+AP203","v":0.12},0.12,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,-2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV202+BV203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB202+DB203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH202+EH203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accumulated S-Curve",null,null,"%",null,null,null,null,{"$f":"I205+J204","v":0},{"$f":"J205+K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.06,0.09,0.14000000000000001,0.14000000000000001,0.19,0.27,0.35000000000000003,0.43000000000000005,0.43000000000000005,0.55000000000000004,0.67,0.70000000000000007,0.73000000000000009,0.76000000000000012,0.79000000000000015,0.82000000000000017,0.8500000000000002,0.88000000000000023,0.91000000000000025,0.94000000000000028,0.97000000000000031,1.0000000000000002,1.0000000000000002,1.0000000000000002,1.0000000000000002,1.0000000000000002,1.0000000000000002,1.0000000000000002,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV205+BW204","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EH205+EI204","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Construction Expeniture",null,null,"$'000",{"$f":"F49*F30","v":295500},null,{"$f":"SUM(J206:FC206)=F206","v":true},null,{"$f":"$F$206*J204","v":0},{"$f":"$F$206*K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8865,8865,8865,14775,0,14775,23640,23640,23640,0,35460,35460,8865,8865,8865,8865,8865,8865,8865,8865,8865,8865,8865,0,0,0,0,0,0,-6.5614180755346752E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$206*BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$206*EI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Capital Expenditure",null,null,"$'000",null,null,null,null,{"$f":"J206+J199","v":681.81818181818187},681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,8865,8865,8865,14775,0,14775,23640,23640,23640,0,{"$f":"AP206+AP199","v":35460},35460,8865,8865,8865,8865,8865,8865,8865,8865,8865,8865,8865,0,0,0,0,0,0,-6.5614180755346752E-11,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV206+BV199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB206+DB199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH206+EH199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Expenses"]
[null,"Inflation Rate annual (using Lookup fx)",null,null,null,null,null,null,null,{"$f":"LOOKUP(J9,64:64,70:70)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"LOOKUP(AP9,64:64,70:70)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"LOOKUP(BV9,64:64,70:70)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"LOOKUP(DB9,64:64,70:70)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"LOOKUP(EH9,64:64,70:70)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Inflation Rate periodic ",null,null,null,null,null,null,null,{"$f":"(1+J210)^(J3/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+AP210)^(AP3/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,{"$f":"(1+BV210)^(BV3/12)-1","v":4.9875621120889502E-3},4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,{"$f":"(1+DB210)^(DB3/12)-1","v":4.9875621120889502E-3},4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,{"$f":"(1+EH210)^(EH3/12)-1","v":4.9875621120889502E-3},4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3,4.9875621120889502E-3]
[null,"Inflation index",null,null,null,null,null,null,1,{"$f":"I212*(1+J211)","v":1.0008295381143462},{"$f":"J212*(1+K211)","v":1.0016597643621754},1.0024906793143209,1.003322283542089,1.00415457761726,1.0049875621120887,1.0058212375993045,1.006655604652112,1.0074906638441912,1.0083264157496978,1.0091628609432644,1.0099999999999993,1.0108378334954891,1.0116763620057967,1.0125155861074635,1.0133555063775093,1.014196123393432,1.015037437733209,1.015879449975297,1.0167221606986325,1.0175655704826325,1.0184096799071942,1.0192544895526963,1.0200999999999987,1.0209462118304431,1.0217931256258537,1.0226407419685373,1.0234890614412835,1.0243380846273653,1.02518781211054,1.0260382444750489,1.0268893823056178,1.0277412261874577,1.028593776706265,1.0294470344482221,1.0303009999999975,1.0311556739487464,1.0320110568821113,1.0328671493882216,1.0337239520556951,1.0345814654736378,1.0354396902316443,1.0362986269197982,1.0371582761286728,1.0380186384493311,1.0388797144733264,1.039741504792703,1.0406040099999962,1.0414672306882327,1.042331167450931,1.0431958208821024,1.0440611915762508,1.0492685116180589,1.0545018034920131,1.0597611967342393,1.0650468215269331,1.0703588087015816,1.0756972897422024,1.0810623967885973,1.0864542626396241,1.0918730207564831,1.0973188052660203,1.1027917509640479,1.1082919933186803,1.1138196684736881,{"$f":"BV212*(1+BW211)","v":1.1193749132518669},1.1249578651584247,1.1305686623843854,1.1362074438100087,1.141874349008229,1.1475695182481087,1.1532930924983111,1.1590452134305895,1.1648260234232939,1.1706356655648951,1.1764742836575266,1.1823420222205439,1.1882390264941016,1.194165442442749,1.2001214167590424,1.2061070968671763,1.2121226309266326,1.2181681678358478,1.2242438572358987,1.230349849514206,1.2364862958082574,1.2426533480093478,1.2488511587663398,1.2550798814894413,1.2613396703540032,1.2676306803043356,1.273953067057543,1.2803069871073787,1.2866925977281183,1.2931100569784524,1.2995595237053994,1.3060411575482369,1.3125551189424534,1.3191015691237191,1.3256806701318777,1.3322925848149563,1.3389374768331963,1.3456155106631056,1.3523268516015281,1.3590716657697364,1.365850120117543,1.3726623824274333,1.3795086213187182,1.3863890062517075,1.3933037075319052,1.4002528963142244,1.407236744607224,1.4142554252773665,1.4213091120532961,1.42839797953014,1.4355222031738291,1.4426819593254414,1.4498774252055673,1.4571087789186956,1.4643761994576228,1.4716798667078823,1.4790199614521986,1.486396665374961,1.4938101610667205,1.5012606320287103,1.5087482626773874,1.5162732383489972,1.5238357453041611,1.5314359707324869,{"$f":"EH212*(1+EI211)","v":1.5390741027572024},1.5467503304398116,1.5544648437847743,1.5622178337442096,1.570009492222622,1.5778400120816516,1.5857095871448481,1.5936184122024679,1.6015666830162962,1.6095545963244924,1.617582349846459,1.625650142287737,1.6337581733449233,1.6419066437106142,1.6500957550783724,1.65832571014772,1.6665967126291559,1.674908967249197,1.6832626797554471,1.6916580569216886,1.7000953065530011]
[]
[null,"Fuel price",null,null,"USD/MMBtu",null,{"$f":"F62","v":true},null,null,{"$f":"LOOKUP(J9,60:60,61:61)","v":1.7},1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,{"$f":"LOOKUP(AP9,60:60,61:61)","v":1.7},1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,{"$f":"LOOKUP(BV9,60:60,61:61)","v":1.7},1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,{"$f":"LOOKUP(DB9,60:60,61:61)","v":1.7},1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,{"$f":"LOOKUP(EH9,60:60,61:61)","v":1.7},1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7]
[null,"Fuel Use",null,null,"MMBtu",null,null,null,null,{"$f":"J196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6210890.3202601243,6192374.1515999995,6241944.7718614247,6223336.0223579993,6273154.495720732,6288817.8272086354,6304520.2681993376,6285724.96598214,5866706.3606854929,5849216.287788935,5896039.8924889211,5878462.3692278806,{"$f":"BV196","v":4526388.9901615931},5742171.5727585405,5756509.1021252861,5739347.5539522665,5785291.6476359116,5768044.2917220276,5814218.1058740923,5796884.5131806387,5843289.1964034643,5857879.2046242692,5872505.6423854809,5854998.2804252747,5901868.170597408,5884273.2718274007,4530863.358439777,5716438.7468159124,5762199.4530375944,5776586.989673892,5791010.4503027825,5773746.0452527422,5819965.5025542965,5802614.7754790066,5849065.3300670693,5831627.8493564017,5878310.6567174047,5892988.1094196839,5907702.2100009909,5890089.9185461998,4535342.1496633887,5722089.487891973,5767895.428902965,5750699.9353314331,{"$f":"DB196","v":5796734.9060474792},5811208.6736619798,5825718.5805777172,5808350.7021831311,5854847.1734806066,5837392.4556940477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel expense",null,null,"$'000",null,null,null,null,{"$f":"J214*J215/1000","v":0},{"$f":"K214*K215/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10558.51354444221,10527.036057719997,10611.30611216442,10579.671238008597,10664.362642725244,10690.99030625468,10717.684455938874,10685.732442169638,9973.4008131653372,9943.6676892411888,10023.267817231164,9993.3860276873966,7694.8612832747085,{"$f":"BW214*BW215/1000","v":9761.6916736895182},9786.0654736129873,9756.8908417188522,9834.9958009810507,9805.6752959274472,9884.170779985956,9854.7036724070858,9933.5916338858879,9958.3946478612579,9983.2595920553176,9953.4970767229661,10033.175890015593,10003.264562106582,7702.4677093476203,9717.9458695870508,9795.7390701639106,9820.1978824456164,9844.7177655147298,9815.3682769296611,9893.9413543423034,9864.4451183143101,9943.4110611140168,9913.7673439058835,9993.128116419588,10018.079786013461,10043.093757001685,10013.152861528541,7710.0816544277604,9727.5521294163536,9805.4222291350397,9776.1898900634369,9854.4493402807148,9879.0547452253668,9903.7215869821193,9874.196193711321,9953.2401949170307,9923.5671746798816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI214*EI215/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fixed O&M expenses",null,null,"$'000",{"$f":"F72","v":16},null,null,null,{"$f":"$F$218*J149/12*J3*J212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$218*AP149/12*AP3*AP212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2518.2444278833414,2530.8043283808315,2543.4268721621743,2556.1123716646393,2568.861140883796,2581.6734953812856,2594.5497522926335,2607.4902303350977,2620.4952498155594,2633.5651326384486,2646.7002023137152,2659.900783964833,{"$f":"$F$218*BV149/12*BV3*BV212","v":2673.1672043368512},2686.4997918044805,2699.898876380219,2713.3647897225251,2726.8978651440211,2740.4984376197499,2754.1668437954609,2767.9034219959467,2781.7085122334147,2795.5824562159055,2809.5255973557482,2823.5382807780638,2837.6208533293052,2851.7736635858437,2865.9970618625975,2880.2914002217017,2894.6570324812233,2909.0943142239184,2923.6036028060348,2938.1852573661567,2952.8396388340943,2967.5671099398178,2982.3680352224346,2997.2427810392155,3012.1917155746592,3027.2152088496077,3042.3136327304055,3057.4873609381029,3072.7367690577089,3088.062234547484,3103.4641367482859,3118.9428568929584,{"$f":"$F$218*DB149/12*DB3*DB212","v":3134.4987781157688},3150.1322854618879,3165.843765896926,3181.6336083165065,3197.502203555895,3213.449944399671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$218*EH149/12*EH3*EH212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable O&M cost",null,null,"$'000",{"$f":"F73","v":3.6},null,null,null,{"$f":"$F$219*J189*J212/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$219*AP189*AP212/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3628.2754914188358,3626.4462121538486,3664.5582463330229,3662.7106742753872,3701.2038287963533,3719.6638127819765,3738.215867084316,3736.3311588283209,3495.9240979214428,3494.1615466820413,3530.8833389006572,3529.103162148861,{"$f":"$F$219*BV189*BV212/1000","v":2724.1445029235547},3583.9787772526029,3601.8540940125586,3600.0381357080519,3637.8726349526833,3636.0385170651316,3674.2513613022102,3672.3989022357823,3710.9938749152311,3729.5026873639522,3748.1038136643824,3746.2141201707195,3785.5848518010257,3783.6762613724259,2920.6516258323168,3821.5130239861496,3861.6751073222249,3880.9354517767019,3900.2918583954461,3898.3254357682695,3939.2947769794,3937.3086901259517,3978.687724749193,3976.68177702721,4018.4746019966851,4038.5169936699954,4058.6593480166512,4056.6130807454565,3131.3338592436389,4097.1792115529106,4140.238400911785,4138.1510036684394,{"$f":"$F$219*DB189*DB212/1000","v":4181.6407849209027},4202.4969780661404,4223.4571927701118,4221.327838842175,4265.6917646978127,4263.5411172305958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$219*EH189*EH212/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Operating Expenses",null,null,null,null,null,null,null,{"$f":"J219+J218+J216","v":0},{"$f":"K219+K218+K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16705.033463744388,16684.286598254679,16819.291230659619,16798.494283948625,16934.427612405394,16992.32761441794,17050.450075315821,17029.553831333054,16089.82016090234,16071.39436856168,16200.851358445536,16182.389973801091,13092.172990535113,{"$f":"BW219+BW218+BW216","v":16032.170242746601},16087.818444005765,16070.293767149429,16199.766301077754,16182.212250612329,16312.588985083627,16295.005996638814,16426.294021034533,16483.479791441117,16540.889003075448,16523.24947767175,16656.381595145926,16638.714487064852,13489.116397042535,16419.750293794903,16552.071209967358,16610.227648446235,16668.61322671621,16651.878970064088,16786.075770155796,16769.320918380079,16904.466821085643,16887.69190197231,17023.79443399093,17083.811988533063,17144.066737748741,17127.253303212099,13914.152282729108,16912.793575516749,17049.12476679511,17033.283750624832,17170.588903317388,17231.684008753393,17293.022545649157,17277.157640870002,17416.434163170739,17400.558236310149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI219+EI218+EI216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Revenues"]
[null,"PPA Term",null,null,null,{"$f":"F19","v":"2021-06-01"},{"$f":"F77","v":"2021-06-01"},{"$f":"F76","v":0},null,{"$f":"AND(J$4>=$F224,J$4<$G224)","v":false},{"$f":"AND(K$4>=$F224,K$4<$G224)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BW$4>=$F224,BW$4<$G224)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EI$4>=$F224,EI$4<$G224)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Capacity revenue",null,null,"$'000",{"$f":"F80","v":7.5},"USD/KW-mo",null,null,{"$f":"$F$226*J3*J149*J224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$226*AP3*AP149*AP224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$226*BV3*BV149*BV224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$226*DB3*DB149*DB224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$226*EH3*EH149*EH224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Actual generation",null,null,"MWh",null,null,null,null,{"$f":"J189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,960530.4,955281.6,960530.4,955281.6,960530.4,960530.4,960530.4,955281.6,889379.99999999988,884520,889379.99999999988,884520,{"$f":"BV189","v":679379.99999999988},889379.99999999988,889379.99999999988,884520,889379.99999999988,884520,889379.99999999988,884520,889379.99999999988,889379.99999999988,889379.99999999988,884520,889379.99999999988,884520,679379.99999999988,884520,889379.99999999988,889379.99999999988,889379.99999999988,884520,889379.99999999988,884520,889379.99999999988,884520,889379.99999999988,889379.99999999988,889379.99999999988,884520,679379.99999999988,884520,889379.99999999988,884520,{"$f":"DB189","v":889379.99999999988},889379.99999999988,889379.99999999988,884520,889379.99999999988,884520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contract Heat rate",null,null,"MMBtu/MWh",{"$f":"F91","v":6.9},null,null,null,{"$f":"$F$229","v":6.9},{"$f":"$F$229","v":6.9},6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,{"$f":"$F$229","v":6.9},6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,{"$f":"$F$229","v":6.9},6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9,6.9]
[null,"Actual fuel cost",null,null,"USD/MMBtu",null,null,null,null,{"$f":"J214","v":1.7},{"$f":"K214","v":1.7},1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,{"$f":"BW214","v":1.7},1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,{"$f":"EI214","v":1.7},1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7]
[null,"Fuel charge",null,null,"USD/MWh",null,null,null,null,{"$f":"J229*J230","v":11.73},{"$f":"K229*K230","v":11.73},11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,{"$f":"BW229*BW230","v":11.73},11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,{"$f":"EI229*EI230","v":11.73},11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73,11.73]
[]
[null,"Energy Revenue",null,null,"$'000",null,null,null,null,{"$f":"J231*J228/1000*J224","v":0},{"$f":"K231*K228/1000*K224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW231*BW228/1000*BW224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI231*EI228/1000*EI224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fixed O&M charge",null,null,"USD/kW-period",{"$f":"F92","v":16},"USD/kW-yr",null,null,{"$f":"$F$235/12*J3*J212","v":1.3344393841524615},1.3355463524829005,1.3366542390857612,1.3377630447227853,1.3388727701563465,1.3399834161494515,1.3410949834657393,1.3422074728694826,1.3433208851255882,1.3444352209995971,1.3455504812576857,1.3466666666666658,1.3477837779939854,1.3489018160077288,1.3500207814766179,1.3511406751700124,1.3522614978579093,1.3533832503109453,1.3545059333003959,1.3556295475981766,1.3567540939768432,1.3578795732095923,1.3590059860702617,1.3601333333333314,1.3612616157739241,1.3623908341678048,1.3635209892913829,1.3646520819217112,1.3657841128364869,1.3669170828140533,1.3680509926333984,1.369185843074157,{"$f":"$F$235/12*AP3*AP212","v":1.3703216349166101},1.3714583689416866,1.3725960459309627,1.3737346666666632,1.3748742319316618,1.3760147425094815,1.3771561991842953,1.3782986027409267,1.3794419539648504,1.3805862536421922,1.381731502559731,1.382877701504897,1.3840248512657747,1.3851729526311019,1.3863220063902706,1.3874720133333283,1.3886229742509768,1.3897748899345745,1.3909277611761364,1.3920815887683342,8.3941480929444712,8.4360144279361045,8.4780895738739144,8.5203745722154647,8.562870469612653,8.6055783179376188,8.6484991743087782,8.6916341011169926,8.7349841660518646,8.7785504421281626,8.8223340077123833,8.8663359465494427,{"$f":"$F$235/12*BV3*BV212","v":8.9105573477895046},8.9549993060149351,8.9996629212673973,9.0445492990750829,9.0896595504800697,9.1349947920658323,9.1805561459848697,9.2263447399864891,9.2723617074447162,9.3186081873863511,9.3650853245191605,9.4117942692602128,9.4587361777643508,9.505912211952813,9.5533235395419922,9.600971334072339,9.6488567749374106,9.6969810474130611,9.7453453426867824,9.7939508578871894,9.8427987961136481,9.8918903664660593,9.9412267840747823,9.9908092701307183,10.04063905191553,10.090717362832025,10.141045442434685,10.191624536460344,10.242455896859029,10.293540781824946,10.344880455827619,10.396476189643195,{"$f":"$F$235/12*DB3*DB212","v":10.448329260385895},10.500440951539627,10.552812552989753,10.605445361055022,10.65834067851965,10.71149981466557,10.764924085304845,10.818614812812225,10.872573326157891,10.926800960940344,10.981299059419467,11.036068970549746,11.09111205001366,11.146429660255242,11.202023170513796,11.257893956857792,11.314043402218932,11.370472896426369,11.42718383624112,11.484177625390632,11.541455674603531,11.599019401644538,11.656870231349565,11.715009595660982,11.773438933663058,11.832159691617589,11.891173322999688,11.950481288533764,12.010085056229682,12.069986101419099,12.130185906791978,12.190685962433289,{"$f":"$F$235/12*EH3*EH212","v":12.251487765859896},12.312592822057619,12.374002643518493,12.435718750278195,12.497742669953677,12.560075937780976,12.622720096653213,12.685676697158785,12.748947297619743,12.81253346413037,12.876436770595939,12.940658798771672,13.005201138301896,13.070065386759387,13.135253149684914,13.200766040626979,13.26660568118176,13.332773701033247,13.399271737993576,13.466101438043577,13.533264455373509,13.600762452424009]
[null,"Capacity",null,null,"MW",null,null,null,null,{"$f":"J149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"BV149","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"DB149","v":300},300,300,300,300,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed O&M revenues ",null,null,"$'000",null,null,null,null,{"$f":"J235*J236*J224","v":0},{"$f":"K235*K236*K224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW235*BW236*BW224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI235*EI236*EI224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Variable O&M charge",null,null,"USD/MWh",{"$f":"F93","v":3},null,null,null,{"$f":"$F$239*J212","v":3.0024886143430383},{"$f":"$F$239*K212","v":3.0049792930865262},3.0074720379429625,3.0099668506262667,3.01246373285178,3.0149626863362662,3.0174637127979134,3.0199668139563363,3.0224719915325737,3.0249792472490933,3.0274885828297933,3.029999999999998,3.0325135004864672,3.0350290860173903,3.0375467583223905,3.0400665191325276,3.042588370180296,3.0451123131996267,3.047638349925891,3.0501664820958974,3.0526967114478976,3.0552290397215827,3.0577634686580888,3.0602999999999962,3.0628386354913291,3.0653793768775612,3.0679222259056118,3.0704671843238502,3.0730142538820959,3.07556343633162,3.0781147334251466,3.0806681469168531,3.0832236785623728,3.0857813301187949,3.0883411033446659,3.0909029999999924,3.093467021846239,3.0960331706463338,3.0986014481646649,3.1011718561670856,3.1037443964209137,3.1063190706949326,3.1088958807593947,3.1114748283860187,3.1140559153479934,3.1166391434199792,3.119224514378109,3.1218120299999885,3.1244016920646978,3.1269935023527928,3.1295874626463069,3.1321835747287521,3.1478055348541769,3.1635054104760392,3.1792835902027177,3.195140464580799,3.2110764261047446,3.2270918692266068,3.2431871903657918,3.2593627879188722,3.275619062269449,3.2919564157980608,3.3083752528921435,3.3248759799560412,3.341459005421064,{"$f":"$F$239*BW212","v":3.3581247397556009},3.374873595475274,3.3917059871531561,3.4086223314300259,3.4256230470246871,3.4427085547443261,3.4598792774949336,3.4771356402917686,3.4944780702698814,3.5119069966946852,3.5294228509725798,3.5470260666616316,3.5647170794823051,3.5824963273282471,3.6003642502771269,3.618321290601529,3.6363678927798979,3.6545045035075434,3.672731571707696,3.691049548542618,3.7094588874247725,3.7279600440280434,3.7465534762990194,3.7652396444683238,3.7840190110620098,3.8028920409130067,3.8218592011726287,3.8409209613221362,3.8600777931843551,3.8793301709353569,3.8986785711161982,3.9181234726447105,3.9376653568273601,3.9573047073711574,3.9770420103956332,3.9968777544448688,4.0168124304995887,4.0368465319893172,4.0569805548045839,4.0772149973092091,4.0975503603526295,4.1179871472822995,4.1385258639561542,4.159167018755122,4.1799111225957155,4.2007586889426731,4.2217102338216721,4.2427662758320999,4.2639273361598882,4.2851939385904201,4.3065666095214876,4.328045877976324,4.3496322756167016,4.3713263367560868,4.3931285983728685,4.4150396001236469,4.4370598843565956,4.4591899961248824,4.4814304832001612,4.5037818960861307,4.5262447880321623,4.5488197150469913,4.5715072359124829,4.5943079121974613,{"$f":"$F$239*EI212","v":4.6172223082716073},4.6402509913194345,4.6633945313543226,4.6866535012326285,4.7100284766678655,4.733520036244955,4.7571287614345446,4.7808552366074037,4.8047000490488889,4.8286637889734774,4.852747049539377,4.8769504268632105,4.9012745200347698,4.9257199311318427,4.9502872652351169,4.9749771304431603,4.9997901378874676,5.0247269017475915,5.0497880392663408,5.0749741707650653,5.1002859196590036]
[null,"Variable O&M revenue",null,null,"$'000",null,null,null,null,{"$f":"J239*J228/1000*J224","v":0},{"$f":"K239*K228/1000*K224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW239*BW228/1000*BW224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI239*EI228/1000*EI224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PPA Revenue",null,null,"$'000",null,null,null,null,{"$f":"J240+J237+J233+J226","v":0},{"$f":"K240+K237+K233+K226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW240+BW237+BW233+BW226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI240+EI237+EI233+EI226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Merchant Revenue"]
[null,null,"Capacity Price",null,"$/MW/Period",null,null,null,null,{"$f":"LOOKUP(J9,96:96,102:102)*J10","v":4760},5270,5100,5270,5100,5270,5270,5100,5270,5100,5270,5270,4760,5270,5100,5270,5100,5270,5270,5100,5270,5100,5270,5270,4760,5270,5100,5270,5100,5270,5270,5100,{"$f":"LOOKUP(AP9,96:96,102:102)*AP10","v":5270},5100,5270,5270,4930,5270,5100,5270,5100,5270,5270,5100,5270,5100,5270,5270,4760,5270,5100,5270,31110,30940,31110,30940,31110,31110,31110,30940,31110,30940,31110,30940,{"$f":"LOOKUP(BV9,96:96,102:102)*BV10","v":31110},31110,31110,30940,31110,30940,31110,30940,31110,31110,31110,30940,31110,30940,31110,30940,31110,31110,31110,30940,31110,30940,31110,30940,31110,31110,31110,30940,31110,30940,31110,30940,{"$f":"LOOKUP(DB9,96:96,102:102)*DB10","v":31110},31110,31110,30940,31110,30940,31110,30940,31110,31110,31110,30940,31110,30940,31110,30940,31110,31110,31110,30940,31110,30940,31110,30940,31110,31110,31110,30940,31110,30940,31110,30940,{"$f":"LOOKUP(EH9,96:96,102:102)*EH10","v":31110},31110,31110,30940,31110,30940,31110,30940,31110,31110,31110,30940,31110,30940,31110,30940,31110,31110,31110,30940,31110,30940]
[null,null,"Capacity Revenues",null,"$'000",null,null,null,null,{"$f":"J245*J149*NOT(J224)/1000","v":0},{"$f":"K245*K149*NOT(K224)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9333,9282,9333,9282,9333,9333,9333,9282,9333,9282,9333,9282,9333,{"$f":"BW245*BW149*NOT(BW224)/1000","v":9333},9333,9282,9333,9282,9333,9282,9333,9333,9333,9282,9333,9282,9333,9282,9333,9333,9333,9282,9333,9282,9333,9282,9333,9333,9333,9282,9333,9282,9333,9282,9333,9333,9333,9282,9333,9282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI245*EI149*NOT(EI224)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Spark Spread",null,"$/MWH",null,null,null,null,{"$f":"LOOKUP(J9,96:96,111:111)","v":22.44},22.44,22.44,22.44,22.888800000000003,22.888800000000003,22.888800000000003,22.888800000000003,22.888800000000003,22.888800000000003,22.888800000000003,22.888800000000003,22.888800000000003,22.888800000000003,22.888800000000003,22.888800000000003,23.346576000000002,23.346576000000002,23.346576000000002,23.346576000000002,23.346576000000002,23.346576000000002,23.346576000000002,23.346576000000002,23.346576000000002,23.346576000000002,23.346576000000002,23.346576000000002,23.813507520000002,23.813507520000002,23.813507520000002,23.813507520000002,{"$f":"LOOKUP(AP9,96:96,111:111)","v":23.813507520000002},23.813507520000002,23.813507520000002,23.813507520000002,23.813507520000002,23.813507520000002,23.813507520000002,23.813507520000002,24.289777670400003,24.289777670400003,24.289777670400003,24.289777670400003,24.289777670400003,24.289777670400003,24.289777670400003,24.289777670400003,24.289777670400003,24.289777670400003,24.289777670400003,24.289777670400003,24.775573223808003,24.775573223808003,25.271084688284162,25.271084688284162,25.776506382049845,25.776506382049845,26.292036509690842,26.292036509690842,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,{"$f":"LOOKUP(BV9,96:96,111:111)","v":26.817877239884659},26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,{"$f":"LOOKUP(DB9,96:96,111:111)","v":26.817877239884659},26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,{"$f":"LOOKUP(EH9,96:96,111:111)","v":26.817877239884659},26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659,26.817877239884659]
[null,null,"Energy Margin",null,"$'000",null,null,null,null,{"$f":"J248*J189/1000*NOT(J224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP248*AP189/1000*NOT(AP224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23797.691258893592,23667.649230156465,24273.645084071461,24141.002214759596,24759.117985752891,24759.117985752891,25254.300345467949,25116.29870423588,23851.283659608613,23720.94877622278,23851.283659608613,23720.94877622278,{"$f":"BV248*BV189/1000*NOT(BV224)","v":18219.529439232836},23851.283659608613,23851.283659608613,23720.94877622278,23851.283659608613,23720.94877622278,23851.283659608613,23720.94877622278,23851.283659608613,23851.283659608613,23851.283659608613,23720.94877622278,23851.283659608613,23720.94877622278,18219.529439232836,23720.94877622278,23851.283659608613,23851.283659608613,23851.283659608613,23720.94877622278,23851.283659608613,23720.94877622278,23851.283659608613,23720.94877622278,23851.283659608613,23851.283659608613,23851.283659608613,23720.94877622278,18219.529439232836,23720.94877622278,23851.283659608613,23720.94877622278,{"$f":"DB248*DB189/1000*NOT(DB224)","v":23851.283659608613},23851.283659608613,23851.283659608613,23720.94877622278,23851.283659608613,23720.94877622278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH248*EH189/1000*NOT(EH224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Merchant Revenues",null,"$'000",null,null,null,null,{"$f":"J249+J246","v":0},{"$f":"K249+K246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33130.691258893596,32949.649230156465,33606.645084071461,33423.002214759596,34092.117985752891,34092.117985752891,34587.300345467949,34398.29870423588,33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,27552.529439232836,{"$f":"BW249+BW246","v":33184.283659608613},33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,33184.283659608613,33184.283659608613,33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,27552.529439232836,33002.94877622278,33184.283659608613,33184.283659608613,33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,33184.283659608613,33184.283659608613,33184.283659608613,33002.94877622278,27552.529439232836,33002.94877622278,33184.283659608613,33002.94877622278,33184.283659608613,33184.283659608613,33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI249+EI246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Revenue",null,null,"$'000",null,null,null,null,{"$f":"J251+J242","v":0},{"$f":"K251+K242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33130.691258893596,32949.649230156465,33606.645084071461,33423.002214759596,34092.117985752891,34092.117985752891,34587.300345467949,34398.29870423588,33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,27552.529439232836,{"$f":"BW251+BW242","v":33184.283659608613},33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,33184.283659608613,33184.283659608613,33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,27552.529439232836,33002.94877622278,33184.283659608613,33184.283659608613,33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,33184.283659608613,33184.283659608613,33184.283659608613,33002.94877622278,27552.529439232836,33002.94877622278,33184.283659608613,33002.94877622278,33184.283659608613,33184.283659608613,33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI251+EI242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Project Cash flow & Pre-tax Project IRR"]
[null,"EBIT",null,null,null,null,null,null,null,{"$f":"J253-J221","v":0},{"$f":"K253-K221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16425.657795149207,16265.362631901786,16787.353853411842,16624.507930810971,17157.690373347497,17099.790371334951,17536.850270152128,17368.744872902826,17094.463498706275,16931.5544076611,16983.432301163077,16820.558802421689,14460.356448697723,{"$f":"BW253-BW221","v":17152.113416862012},17096.465215602846,16932.655009073351,16984.517358530858,16820.736525610453,16871.694674524988,16707.942779583966,16757.989638574079,16700.803868167495,16643.394656533164,16479.69929855103,16527.902064462687,16364.234289157928,14063.413042190301,16583.198482427877,16632.212449641254,16574.056011162378,16515.670432892402,16351.069806158692,16398.207889452817,16233.627857842701,16279.816838522969,16115.25687425047,16160.489225617683,16100.471671075549,16040.216921859872,15875.695473010681,13638.377156503728,16090.155200706031,16135.158892813502,15969.665025597948,16013.694756291225,15952.59965085522,15891.261113959456,15725.791135352778,15767.849496437873,15602.390539912631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI253-EI221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pre-tax Free Cash Flow",null,null,"$'000",null,null,null,null,{"$f":"J253-J221-J207","v":-681.81818181818187},{"$f":"K253-K221-K207","v":-681.81818181818187},-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-8865,-8865,-8865,-14775,0,-14775,-23640,-23640,-23640,0,-35460,-35460,-8865,-8865,-8865,-8865,-8865,-8865,-8865,-8865,-8865,-8865,-8865,0,0,0,0,0,0,6.5614180755346752E-11,16425.657795149207,16265.362631901786,16787.353853411842,16624.507930810971,17157.690373347497,17099.790371334951,17536.850270152128,17368.744872902826,17094.463498706275,16931.5544076611,16983.432301163077,16820.558802421689,14460.356448697723,{"$f":"BW253-BW221-BW207","v":17152.113416862012},17096.465215602846,16932.655009073351,16984.517358530858,16820.736525610453,16871.694674524988,16707.942779583966,16757.989638574079,16700.803868167495,16643.394656533164,16479.69929855103,16527.902064462687,16364.234289157928,14063.413042190301,16583.198482427877,16632.212449641254,16574.056011162378,16515.670432892402,16351.069806158692,16398.207889452817,16233.627857842701,16279.816838522969,16115.25687425047,16160.489225617683,16100.471671075549,16040.216921859872,15875.695473010681,13638.377156503728,16090.155200706031,16135.158892813502,15969.665025597948,16013.694756291225,15952.59965085522,15891.261113959456,15725.791135352778,15767.849496437873,15602.390539912631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI253-EI221-EI207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project IRR",null,null,"%",{"$f":"IFERROR(XIRR(J258:FC258,J5:FC5),FALSE)","v":8.2183125615119965E-2}]
[null,"Target IRR",null,null,"%",{"$f":"F84","v":7.0000000000000007E-2}]
[null,"Difference",null,null,"%",{"$f":"F259-F260","v":1.2183125615119958E-2}]
[]
[null,"COE",null,null,"USD/MWh",null,null,null,null,{"$f":"IF(J189,J253/J189)*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP189,AP253/AP189)*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.492079853894886,34.492079853894879,34.987591318371038,34.987591318371045,35.493013012136721,35.493013012136721,36.008543139777721,36.008543139777714,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,{"$f":"IF(BV189,BV253/BV189)*1000","v":40.555402630682153},37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,40.555402630682153,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,40.555402630682153,37.311704400378488,37.311704400378488,37.311704400378488,{"$f":"IF(DB189,DB253/DB189)*1000","v":37.311704400378488},37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH189,EH253/EH189)*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Depreciation and After-tax Cash Flow"]
[null,"Depreciation"]
[null,null,"Plant balance"]
[null,null,null,"Opening balance","$'000",null,null,null,null,{"$f":"I270","v":0},{"$f":"J270","v":681.81818181818187},1363.6363636363637,2045.4545454545455,2727.2727272727275,3409.0909090909095,4090.9090909090914,4772.727272727273,5454.545454545455,6136.3636363636369,6818.1818181818189,7500.0000000000009,8181.8181818181829,8863.636363636364,9545.454545454546,10227.272727272728,10909.09090909091,11590.909090909092,12272.727272727274,12954.545454545456,13636.363636363638,14318.18181818182,15000.000000000002,23865,32730,41595,56370,56370,71145,94785,118425,142065,142065,177525,212985,221850,230715,239580,248445,257310,266175,275040,283905,292770,301635,310500,310500,310500,310500,310500,310500,310500,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,{"$f":"BV270","v":310499.99999999994},310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,{"$f":"EH270","v":310499.99999999994},310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994]
[null,null,null,"Add Capital expenditures","$'000",null,null,null,null,{"$f":"J207","v":681.81818181818187},{"$f":"K207","v":681.81818181818187},681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,8865,8865,8865,14775,0,14775,23640,23640,23640,0,35460,35460,8865,8865,8865,8865,8865,8865,8865,8865,8865,8865,8865,0,0,0,0,0,0,-6.5614180755346752E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing balance","$'000",null,null,null,null,{"$f":"SUM(J268:J269)","v":681.81818181818187},{"$f":"SUM(K268:K269)","v":1363.6363636363637},2045.4545454545455,2727.2727272727275,3409.0909090909095,4090.9090909090914,4772.727272727273,5454.545454545455,6136.3636363636369,6818.1818181818189,7500.0000000000009,8181.8181818181829,8863.636363636364,9545.454545454546,10227.272727272728,10909.09090909091,11590.909090909092,12272.727272727274,12954.545454545456,13636.363636363638,14318.18181818182,15000.000000000002,23865,32730,41595,56370,56370,71145,94785,118425,142065,142065,177525,212985,221850,230715,239580,248445,257310,266175,275040,283905,292770,301635,310500,310500,310500,310500,310500,310500,310500,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,{"$f":"SUM(BW268:BW269)","v":310499.99999999994},310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,{"$f":"SUM(EI268:EI269)","v":310499.99999999994},310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994]
[]
[null,null,"Project Age in Periods",null,null,null,null,null,null,{"$f":"I272+J8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO272+AP8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"BU272+BV8","v":13},14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,{"$f":"DA272+DB8","v":45},46,47,48,49,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,{"$f":"EG272+EH8","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,"Periods to Make Up Year",null,null,null,null,null,null,{"$f":"12/J3","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"12/AP3","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"12/BV3","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"12/DB3","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"12/EH3","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"Project Age in Years with Round UP",null,null,null,null,null,null,{"$f":"ROUNDUP(J272/J273,0)","v":0},{"$f":"ROUNDUP(K272/K273,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,2,3,3,4,4,5,5,6,6,7,{"$f":"ROUNDUP(BW272/BW273,0)","v":7},8,8,9,9,10,10,11,11,12,12,13,13,14,14,15,15,16,16,17,17,18,18,19,19,20,20,21,21,22,22,23,23,24,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(EI272/EI273,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,"Depreciation rate with Lookup adjusted for period",null,null,null,null,null,null,{"$f":"LOOKUP(J274,114:114,116:116)/12*J3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AP274,114:114,116:116)/12*AP3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,0.05,9.0000000000000011E-2,9.0000000000000011E-2,7.2000000000000008E-2,7.2000000000000008E-2,5.7599999999999998E-2,5.7599999999999998E-2,4.6080000000000003E-2,4.6080000000000003E-2,3.6864000000000008E-2,3.6864000000000008E-2,{"$f":"LOOKUP(BV274,114:114,116:116)/12*BV3","v":3.2768000000000005E-2},3.2768000000000005E-2,3.2768000000000005E-2,3.2768000000000005E-2,3.2768000000000005E-2,3.2768000000000005E-2,3.2768000000000005E-2,3.2768000000000005E-2,1.6384000000000003E-2,1.6384000000000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(DB274,114:114,116:116)/12*DB3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(EH274,114:114,116:116)/12*EH3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation expense",null,"$'000",null,null,null,null,{"$f":"J275*J268","v":0},{"$f":"K275*K268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15524.999999999998,15524.999999999998,27944.999999999996,27944.999999999996,22356,22356,17884.799999999996,17884.799999999996,14307.839999999998,14307.839999999998,11446.272000000001,11446.272000000001,10174.464,{"$f":"BW275*BW268","v":10174.464},10174.464,10174.464,10174.464,10174.464,10174.464,10174.464,5087.232,5087.232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI275*EI268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Acummulated Depreciation",null,"$'000",null,null,null,null,{"$f":"I278+J276","v":0},{"$f":"J278+K276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15524.999999999998,31049.999999999996,58994.999999999993,86939.999999999985,109295.99999999999,131652,149536.79999999999,167421.59999999998,181729.43999999997,196037.27999999997,207483.55199999997,218929.82399999996,229104.28799999997,{"$f":"BV278+BW276","v":239278.75199999998},249453.21599999999,259627.68,269802.14399999997,279976.60799999995,290151.07199999993,300325.53599999991,305412.76799999992,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,{"$f":"EH278+EI276","v":310499.99999999994},310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994,310499.99999999994]
[null,null,"Net Plant",null,null,null,null,null,null,{"$f":"J270-J278","v":681.81818181818187},{"$f":"K270-K278","v":1363.6363636363637},2045.4545454545455,2727.2727272727275,3409.0909090909095,4090.9090909090914,4772.727272727273,5454.545454545455,6136.3636363636369,6818.1818181818189,7500.0000000000009,8181.8181818181829,8863.636363636364,9545.454545454546,10227.272727272728,10909.09090909091,11590.909090909092,12272.727272727274,12954.545454545456,13636.363636363638,14318.18181818182,15000.000000000002,23865,32730,41595,56370,56370,71145,94785,118425,142065,142065,177525,212985,221850,230715,239580,248445,257310,266175,275040,283905,292770,301635,310500,310500,310500,310500,310500,310500,310500,310499.99999999994,294974.99999999994,279449.99999999994,251504.99999999994,223559.99999999994,201203.99999999994,178847.99999999994,160963.19999999995,143078.39999999997,128770.55999999997,114462.71999999997,103016.44799999997,91570.175999999978,81395.71199999997,{"$f":"BW270-BW278","v":71221.247999999963},61046.783999999956,50872.319999999949,40697.855999999971,30523.391999999993,20348.928000000014,10174.464000000036,5087.2320000000182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI270-EI278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"After-tax Cash Flow"]
[null,null,"EBIT",null,null,null,null,null,null,{"$f":"J256-J276","v":0},{"$f":"K256-K276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,900.65779514920905,740.36263190178761,-11157.646146588155,-11320.492069189026,-5198.3096266525026,-5256.2096286650485,-347.94972984786727,-516.05512709717004,2786.6234987062762,2623.7144076611021,5537.1603011630759,5374.2868024216878,4285.892448697723,{"$f":"BW256-BW276","v":6977.649416862012},6922.0012156028461,6758.1910090733509,6810.0533585308585,6646.2725256104532,6697.230674524988,6533.4787795839657,11670.757638574079,11613.571868167495,16643.394656533164,16479.69929855103,16527.902064462687,16364.234289157928,14063.413042190301,16583.198482427877,16632.212449641254,16574.056011162378,16515.670432892402,16351.069806158692,16398.207889452817,16233.627857842701,16279.816838522969,16115.25687425047,16160.489225617683,16100.471671075549,16040.216921859872,15875.695473010681,13638.377156503728,16090.155200706031,16135.158892813502,15969.665025597948,16013.694756291225,15952.59965085522,15891.261113959456,15725.791135352778,15767.849496437873,15602.390539912631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI256-EI276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Rate",null,"%",{"$f":"F117","v":0.35},null,null,null,{"$f":"$F$283","v":0.35},{"$f":"$F$283","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,{"$f":"$F$283","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,{"$f":"$F$283","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[null,null,"Taxes on Operations",null,"$'000",null,null,null,null,{"$f":"J282*J283","v":0},{"$f":"K282*K283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,315.23022830222317,259.12692116562567,-3905.1761513058541,-3962.1722242161586,-1819.4083693283758,-1839.6733700327668,-121.78240544675354,-180.61929448400952,975.31822454719656,918.30004268138566,1938.0061054070763,1881.0003808475906,1500.0623570442031,{"$f":"BW282*BW283","v":2442.1772959017039},2422.700425460996,2365.3668531756725,2383.5186754858005,2326.1953839636585,2344.0307360837455,2286.717572854388,4084.7651735009276,4064.750153858623,5825.1881297866075,5767.8947544928596,5784.7657225619405,5727.4820012052742,4922.1945647666053,5804.1194688497562,5821.2743573744383,5800.919603906832,5780.4846515123409,5722.8744321555414,5739.3727613084857,5681.7697502449446,5697.9358934830389,5640.3399059876638,5656.1712289661882,5635.1650848764421,5614.0759226509545,5556.4934155537376,4773.432004776304,5631.5543202471108,5647.3056124847253,5589.3827589592811,5604.7931647019286,5583.4098777993268,5561.9413898858093,5504.0268973734719,5518.7473237532549,5460.8366889694207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI282*EI283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"After-tax Cash Flow",null,"$'000",null,null,null,null,{"$f":"J258-J284","v":-681.81818181818187},{"$f":"K258-K284","v":-681.81818181818187},-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-8865,-8865,-8865,-14775,0,-14775,-23640,-23640,-23640,0,-35460,-35460,-8865,-8865,-8865,-8865,-8865,-8865,-8865,-8865,-8865,-8865,-8865,0,0,0,0,0,0,6.5614180755346752E-11,16110.427566846984,16006.23571073616,20692.530004717697,20586.68015502713,18977.098742675873,18939.463741367719,17658.632675598881,17549.364167386833,16119.145274159078,16013.254364979715,15045.426195756001,14939.558421574098,12960.294091653519,{"$f":"BW258-BW284","v":14709.936120960308},14673.76479014185,14567.288155897679,14600.998683045058,14494.541141646794,14527.663938441243,14421.225206729578,12673.224465073152,12636.053714308873,10818.206526746557,10711.80454405817,10743.136341900747,10636.752287952655,9141.2184774236957,10779.079013578121,10810.938092266817,10773.136407255546,10735.185781380062,10628.195374003149,10658.835128144332,10551.858107597756,10581.880945039931,10474.916968262805,10504.317996651494,10465.306586199107,10426.140999208917,10319.202057456943,8864.9451517274247,10458.60088045892,10487.853280328778,10380.282266638667,10408.901591589296,10369.189773055892,10329.319724073646,10221.764237979307,10249.102172684619,10141.55385094321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI258-EI284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"After-tax Project IRR",null,"%",{"$f":"XIRR(J286:FC286,J5:FC5)","v":6.6339728236198436E-2}]
[]
["Sources and Uses"]
[null,"Uses"]
[null,null,"Development cost",null,"$'000",{"$f":"SUM(F199)","v":15000}]
[null,null,"Capital Expenditures",null,"$'000",{"$f":"SUM(J306:FC306)","v":295499.99999999994}]
[null,null,"IDC",null,"$'000",{"$f":"SUM(J353:FC353)","v":9739.5833333333339}]
[null,null,"Up-Front Fee",null,"$'000",{"$f":"SUM(J357:FC357)","v":8750}]
[null,null,"Commitment Fee",null,"$'000",{"$f":"SUM(J360:FC360)","v":2589.583333333333}]
[null,null,"DSRA",null,"$'000",{"$f":"SUM(J310:FC310)","v":3999.9999999999995}]
[null,null,null,"Total Uses",null,{"$f":"SUM(F291:F296)","v":335579.16666666657}]
[]
[null,"Sources"]
[null,null,"Debt",null,"$'000",{"$f":"F123","v":250000},{"$f":"F300/$F$302","v":0.74498069258371746}]
[null,null,"Equity",null,"$'000",{"$f":"F297-F300","v":85579.16666666657},{"$f":"F301/$F$302","v":0.25501930741628259}]
[null,null,null,"Total Sources",null,{"$f":"SUM(F300:F301)","v":335579.16666666657}]
[]
["Cash flow water fall during construction"]
[null,"Development Expenditure",null,null,"$'000",null,null,null,null,{"$f":"J199","v":681.81818181818187},{"$f":"K199","v":681.81818181818187},681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Expenditure",null,null,"$'000",null,null,null,null,{"$f":"J206","v":0},{"$f":"K206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8865,8865,8865,14775,0,14775,23640,23640,23640,0,35460,35460,8865,8865,8865,8865,8865,8865,8865,8865,8865,8865,8865,0,0,0,0,0,0,-6.5614180755346752E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IDC (from below)",null,null,"$'000",null,null,null,null,{"$f":"J353","v":0},{"$f":"K353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.625000000000004,31.250000000000007,46.875000000000014,72.916666666666686,72.916666666666686,98.958333333333343,140.62500000000003,182.29166666666669,223.95833333333337,223.95833333333337,286.45833333333337,348.95833333333337,364.58333333333337,380.20833333333337,395.83333333333337,411.45833333333337,427.08333333333337,442.70833333333337,458.33333333333337,473.95833333333337,489.58333333333337,505.20833333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Up-Front Fee (from below)",null,null,"$'000",null,null,null,null,{"$f":"J357","v":0},{"$f":"K357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commitment Fee",null,null,"$'000",null,null,null,null,{"$f":"J360","v":0},{"$f":"K360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,229.16666666666666,222.29166666666666,215.41666666666666,208.54166666666666,197.08333333333334,197.08333333333334,185.625,167.29166666666666,148.95833333333334,130.625,130.625,103.12499999999997,75.624999999999972,68.749999999999972,61.874999999999972,54.999999999999972,48.124999999999972,41.249999999999972,34.374999999999972,27.499999999999972,20.624999999999972,13.749999999999973,6.8749999999999734,-2.6678511252005894E-14,-2.6678511252005894E-14,-2.6678511252005894E-14,-2.6678511252005894E-14,-2.6678511252005894E-14,-2.6678511252005894E-14,-2.6678511252005894E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"DSRA",null,null,"$'000",null,null,null,null,{"$f":"J371","v":0},{"$f":"K371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3999.9999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Cash needed",null,null,null,null,null,null,{"$f":"SUM(J305:J310)","v":681.81818181818187},{"$f":"SUM(K305:K310)","v":681.81818181818187},681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,17844.166666666668,9102.9166666666661,9111.6666666666661,15030.416666666666,270,15045,23924.583333333332,23947.916666666668,23971.25,354.58333333333337,35814.583333333336,35849.583333333336,9289.5833333333339,9298.3333333333339,9307.0833333333339,9315.8333333333339,9324.5833333333339,9333.3333333333339,9342.0833333333339,9350.8333333333339,9359.5833333333339,9368.3333333333339,9377.0833333333339,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,4520.8333333332675,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW305:BW310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI305:EI310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pro-Rata Financing"]
[null,null,"Pro rata",null,"%",null,null,{"$f":"SUM(J314:FC314)=1","v":true},null,{"$f":"J306/SUM(306:306)","v":0},{"$f":"K306/SUM(306:306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000006E-2,5.000000000000001E-2,0,5.000000000000001E-2,8.0000000000000016E-2,8.0000000000000016E-2,8.0000000000000016E-2,0,0.12000000000000002,0.12000000000000002,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000006E-2,0,0,0,0,0,0,-2.2204460492503136E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW306/SUM(306:306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI306/SUM(306:306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash from Debt",null,"$'000",{"$f":"F300","v":250000},null,null,null,{"$f":"$F$315*J314","v":0},{"$f":"$F$315*K314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7500.0000000000018,7500.0000000000018,7500.0000000000018,12500.000000000002,0,12500.000000000002,20000.000000000004,20000.000000000004,20000.000000000004,0,30000.000000000007,30000.000000000007,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,0,0,0,0,0,0,-5.551115123125784E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$315*BW314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$315*EI314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash from Equity",null,"$'000",{"$f":"SUM(J316:FC316)","v":85579.166666666555},null,null,null,{"$f":"J311-J315","v":681.81818181818187},{"$f":"K311-K315","v":681.81818181818187},681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,10344.166666666666,1602.9166666666642,1611.6666666666642,2530.4166666666642,270,2544.9999999999982,3924.5833333333285,3947.9166666666642,3971.2499999999964,354.58333333333337,5814.5833333333285,5849.5833333333285,1789.5833333333321,1798.3333333333321,1807.0833333333321,1815.8333333333321,1824.5833333333321,1833.3333333333321,1842.0833333333321,1850.8333333333321,1859.5833333333321,1868.3333333333321,1877.0833333333321,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,4520.833333333323,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW311-BW315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI311-EI315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equity First Financing"]
[null,null,"Equity Commitment",null,"$'000",{"$f":"F301","v":85579.16666666657},null,null,null,{"$f":"$F$319","v":85579.16666666657},{"$f":"$F$319","v":85579.16666666657},85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,{"$f":"$F$319","v":85579.16666666657},85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,{"$f":"$F$319","v":85579.16666666657},85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657]
[null,null,"Less: Opening Balance",null,"$'000",null,null,null,null,{"$f":"J323","v":0},{"$f":"K323","v":681.81818181818187},1363.6363636363637,2045.4545454545455,2727.2727272727275,3409.0909090909095,4090.9090909090914,4772.727272727273,5454.545454545455,6136.3636363636369,6818.1818181818189,7500.0000000000009,8181.8181818181829,8863.636363636364,9545.454545454546,10227.272727272728,10909.09090909091,11590.909090909092,12272.727272727274,12954.545454545456,13636.363636363638,14318.18181818182,15000.000000000002,32844.166666666672,41947.083333333336,51058.75,66089.166666666672,66359.166666666672,81404.166666666672,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,{"$f":"BW323","v":85579.16666666657},85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,{"$f":"EI323","v":85579.16666666657},85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657]
[null,null,"Remaining Commitment for MIN Test",null,"$'000",null,null,null,null,{"$f":"J319-J320","v":85579.16666666657},{"$f":"K319-K320","v":84897.348484848393},84215.530303030202,83533.712121212026,82851.893939393849,82170.075757575658,81488.257575757481,80806.43939393929,80124.621212121114,79442.803030302937,78760.984848484746,78079.16666666657,77397.348484848393,76715.530303030202,76033.712121212026,75351.893939393834,74670.075757575658,73988.257575757481,73306.43939393929,72624.621212121114,71942.803030302937,71260.984848484746,70579.16666666657,52734.999999999898,43632.083333333234,34520.41666666657,19489.999999999898,19219.999999999898,4174.9999999998981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW319-BW320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI319-EI320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance",null,"$'000",null,null,null,null,{"$f":"I325","v":0},{"$f":"J325","v":681.81818181818187},1363.6363636363637,2045.4545454545455,2727.2727272727275,3409.0909090909095,4090.9090909090914,4772.727272727273,5454.545454545455,6136.3636363636369,6818.1818181818189,7500.0000000000009,8181.8181818181829,8863.636363636364,9545.454545454546,10227.272727272728,10909.09090909091,11590.909090909092,12272.727272727274,12954.545454545456,13636.363636363638,14318.18181818182,15000.000000000002,32844.166666666672,41947.083333333336,51058.75,66089.166666666672,66359.166666666672,81404.166666666672,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,{"$f":"BV325","v":85579.16666666657},85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,{"$f":"EH325","v":85579.16666666657},85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657]
[null,null,"Equity Funding with MIN Test",null,"$'000",null,null,null,null,{"$f":"MIN(J321,J311)","v":681.81818181818187},{"$f":"MIN(K321,K311)","v":681.81818181818187},681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,17844.166666666668,9102.9166666666661,9111.6666666666661,15030.416666666666,270,15045,4174.9999999998981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BW321,BW311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EI321,EI311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,"$'000",null,null,null,null,{"$f":"SUM(J323:J324)","v":681.81818181818187},{"$f":"SUM(K323:K324)","v":1363.6363636363637},2045.4545454545455,2727.2727272727275,3409.0909090909095,4090.9090909090914,4772.727272727273,5454.545454545455,6136.3636363636369,6818.1818181818189,7500.0000000000009,8181.8181818181829,8863.636363636364,9545.454545454546,10227.272727272728,10909.09090909091,11590.909090909092,12272.727272727274,12954.545454545456,13636.363636363638,14318.18181818182,15000.000000000002,32844.166666666672,41947.083333333336,51058.75,66089.166666666672,66359.166666666672,81404.166666666672,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,{"$f":"SUM(BW323:BW324)","v":85579.16666666657},85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,{"$f":"SUM(EI323:EI324)","v":85579.16666666657},85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657,85579.16666666657]
[]
[null,null,"Debt Financing in Equity First Method",null,"$'000",null,null,null,null,{"$f":"J311-J324","v":0},{"$f":"K311-K324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19749.583333333434,23947.916666666668,23971.25,354.58333333333337,35814.583333333336,35849.583333333336,9289.5833333333339,9298.3333333333339,9307.0833333333339,9315.8333333333339,9324.5833333333339,9333.3333333333339,9342.0833333333339,9350.8333333333339,9359.5833333333339,9368.3333333333339,9377.0833333333339,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,4520.8333333332675,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW311-BW324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI311-EI324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Financing Applied",null,"$'000",{"$f":"F126","v":true},"Pro Rata True",null,null,{"$f":"J315","v":0},{"$f":"K315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7500.0000000000018,7500.0000000000018,7500.0000000000018,12500.000000000002,0,12500.000000000002,20000.000000000004,20000.000000000004,20000.000000000004,0,30000.000000000007,30000.000000000007,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,0,0,0,0,0,0,-5.551115123125784E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Schedule"]
[null,"Repayment Switch",null,null,"Switch",{"$f":"F8","v":"2021-06-01"},{"$f":"F131","v":"2040-06-01"},null,null,{"$f":"AND(J$4>=$F332,J$4<$G332)","v":false},{"$f":"AND(K$4>=$F332,K$4<$G332)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BW$4>=$F332,BW$4<$G332)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EI$4>=$F332,EI$4<$G332)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Repayment Period",null,null,"Period",null,null,null,null,{"$f":"I333+J332","v":0},{"$f":"J333+K332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,{"$f":"BV333+BW332","v":14},15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,{"$f":"EH333+EI332","v":38},38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38]
[null,"Level Repayment",null,null,"$'000",{"$f":"F130","v":19},{"$f":"F300","v":250000},{"$f":"SUM(J334:FC334)=G334","v":true},null,{"$f":"$G$334/$F$334/12*J3*J332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$334/$F$334/12*AP3*AP332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,{"$f":"$G$334/$F$334/12*BV3*BV332","v":6578.9473684210516},6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,0,0,0,0,0,0,{"$f":"$G$334/$F$334/12*DB3*DB332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$334/$F$334/12*EH3*EH332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mortgage Repayment",null,null,"$'000",{"$f":"F130","v":19},{"$f":"G334","v":250000},{"$f":"SUM(J335:FC335)=G335","v":true},null,{"$f":"IF(J332,PPMT(J351,J333,$F$335*2,-$G$335))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP332,PPMT(AP351,AP333,$F$335*2,-$G$335))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4831.2933719525181,4908.5940659037587,4987.1315709582186,5066.9256760935505,5147.9964869110472,5230.3644307016239,5314.0502615928499,5399.0750657783356,5485.4602668307889,5573.2276311000824,5662.3992731976823,5752.9976615688456,{"$f":"IF(BV332,PPMT(BV351,BV333,$F$335*2,-$G$335))*1","v":5845.0456241539478},5938.5663541404101,6033.5834158066564,6130.1207504595632,6228.2026824669165,6327.8539253863883,6429.0995881925692,6531.9651816036503,6636.4766245093087,6742.6602505014589,6850.5428145094811,6960.1514995416328,7071.5139235342995,7184.6581463108487,7299.6126766518219,7416.4064794782507,7535.068983149903,7655.630086880301,7778.1201682703859,7902.5700909627121,8029.011212418116,8157.4753918168053,8287.9949980858746,8420.6029180552487,8555.3325647441325,8692.2178857800391,0,0,0,0,0,0,{"$f":"IF(DB332,PPMT(DB351,DB333,$F$335*2,-$G$335))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH332,PPMT(EH351,EH333,$F$335*2,-$G$335))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repayment Applied",null,null,"$'000",{"$f":"F133","v":true},"Level True",null,null,{"$f":"IF($F$336,J334,J335)","v":0},{"$f":"IF($F$336,K334,K335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,{"$f":"IF($F$336,BW334,BW335)","v":6578.9473684210516},6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$336,EI334,EI335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening balance",null,null,"$'000",null,null,null,null,{"$f":"I342","v":0},{"$f":"J342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7500.0000000000018,15000.000000000004,22500.000000000007,35000.000000000007,35000.000000000007,47500.000000000007,67500.000000000015,87500.000000000015,107500.00000000001,107500.00000000001,137500.00000000003,167500.00000000003,175000.00000000003,182500.00000000003,190000.00000000003,197500.00000000003,205000.00000000003,212500.00000000003,220000.00000000003,227500.00000000003,235000.00000000003,242500.00000000003,250000.00000000003,250000.00000000003,250000.00000000003,250000.00000000003,250000.00000000003,250000.00000000003,250000.00000000003,249999.99999999997,243421.05263157893,236842.10526315789,230263.15789473685,223684.21052631582,217105.26315789478,210526.31578947374,203947.3684210527,197368.42105263166,190789.47368421062,184210.52631578958,177631.57894736854,171052.6315789475,{"$f":"BV342","v":164473.68421052647},157894.73684210543,151315.78947368439,144736.84210526335,138157.89473684231,131578.94736842127,125000.00000000022,118421.05263157916,111842.10526315811,105263.15789473706,98684.210526316005,92105.263157894951,85526.315789473898,78947.368421052844,72368.421052631791,65789.473684210738,59210.526315789684,52631.578947368631,46052.631578947578,39473.684210526524,32894.736842105471,26315.789473684417,19736.842105263364,13157.894736842312,6578.9473684212608,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,{"$f":"EH342","v":2.0918378140777349E-10},2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10]
[null,"Add debt draws",null,null,"$'000",null,null,{"$f":"SUM(J339:FC339)=G334","v":true},null,{"$f":"J329","v":0},{"$f":"K329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7500.0000000000018,7500.0000000000018,7500.0000000000018,12500.000000000002,0,12500.000000000002,20000.000000000004,20000.000000000004,20000.000000000004,0,30000.000000000007,30000.000000000007,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,7500.0000000000018,0,0,0,0,0,0,-5.551115123125784E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Debt Repayment - Scheduled",null,null,"$'000",null,null,null,null,{"$f":"MIN(J336,J338)","v":0},{"$f":"MIN(K336,K338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,{"$f":"MIN(BW336,BW338)","v":6578.9473684210516},6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EI336,EI338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Cash flow Sweep",null,null,"$'000",null,null,null,null,{"$f":"J435","v":0},{"$f":"K435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",null,null,"$'000",null,null,null,null,{"$f":"J338+J339-J340-J341","v":0},{"$f":"K338+K339-K340-K341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7500.0000000000018,15000.000000000004,22500.000000000007,35000.000000000007,35000.000000000007,47500.000000000007,67500.000000000015,87500.000000000015,107500.00000000001,107500.00000000001,137500.00000000003,167500.00000000003,175000.00000000003,182500.00000000003,190000.00000000003,197500.00000000003,205000.00000000003,212500.00000000003,220000.00000000003,227500.00000000003,235000.00000000003,242500.00000000003,250000.00000000003,250000.00000000003,250000.00000000003,250000.00000000003,250000.00000000003,250000.00000000003,250000.00000000003,249999.99999999997,243421.05263157893,236842.10526315789,230263.15789473685,223684.21052631582,217105.26315789478,210526.31578947374,203947.3684210527,197368.42105263166,190789.47368421062,184210.52631578958,177631.57894736854,171052.6315789475,164473.68421052647,{"$f":"BW338+BW339-BW340-BW341","v":157894.73684210543},151315.78947368439,144736.84210526335,138157.89473684231,131578.94736842127,125000.00000000022,118421.05263157916,111842.10526315811,105263.15789473706,98684.210526316005,92105.263157894951,85526.315789473898,78947.368421052844,72368.421052631791,65789.473684210738,59210.526315789684,52631.578947368631,46052.631578947578,39473.684210526524,32894.736842105471,26315.789473684417,19736.842105263364,13157.894736842312,6578.9473684212608,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,{"$f":"EI338+EI339-EI340-EI341","v":2.0918378140777349E-10},2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10]
[]
[null,"Debt Period",null,null,"Period",null,null,null,null,{"$f":"I344+J332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO344+AP332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"BU344+BV332","v":13},14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,38,38,38,38,38,38,{"$f":"DA344+DB332","v":38},38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,{"$f":"EG344+EH332","v":38},38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38]
[null,"Debt Balance Closing Test (Lookup)",null,null,"Switch",{"$f":"F130*2","v":38},{"$f":"ROUND(LOOKUP(F345,344:344,342:342),0)=0","v":true}]
[]
[null,"Project Life in Year",null,null,null,null,null,null,null,{"$f":"J274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,2,3,3,4,4,5,5,6,6,{"$f":"BV274","v":7},7,8,8,9,9,10,10,11,11,12,12,13,13,14,14,15,15,16,16,17,17,18,18,19,19,20,20,21,21,22,22,{"$f":"DB274","v":23},23,24,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"EH274","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,"LIBOR Rate",null,null,"Annual Rate",{"$f":"F137","v":0.01},null,null,null,{"$f":"$F$348","v":0.01},{"$f":"$F$348","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"$F$348","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"$F$348","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Credit Spread",null,null,"Annual Rate",null,null,null,null,{"$f":"LOOKUP(J347,138:138,139:139)","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"LOOKUP(AP347,138:138,139:139)","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,{"$f":"LOOKUP(BV347,138:138,139:139)","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,{"$f":"LOOKUP(DB347,138:138,139:139)","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,{"$f":"LOOKUP(EH347,138:138,139:139)","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2]
[]
[null,"Interest rate",null,null,"%",{"$f":"F137+F139","v":2.5000000000000001E-2},null,null,null,{"$f":"(J348+J349)/12*J3","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"(AP348+AP349)/12*AP3","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,{"$f":"(BV348+BV349)/12*BV3","v":1.6E-2},1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,{"$f":"(DB348+DB349)/12*DB3","v":1.6E-2},1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,{"$f":"(EH348+EH349)/12*EH3","v":1.6E-2},1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2]
[null,"Interest Cost",null,null,"$'000",null,null,null,null,{"$f":"J351*J338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.625000000000004,31.250000000000007,46.875000000000014,72.916666666666686,72.916666666666686,98.958333333333343,140.62500000000003,182.29166666666669,223.95833333333337,{"$f":"AP351*AP338","v":223.95833333333337},286.45833333333337,348.95833333333337,364.58333333333337,380.20833333333337,395.83333333333337,411.45833333333337,427.08333333333337,442.70833333333337,458.33333333333337,473.95833333333337,489.58333333333337,505.20833333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,3999.9999999999995,3894.7368421052629,3789.4736842105262,3684.2105263157896,3578.9473684210529,3473.6842105263163,3368.4210526315801,3263.1578947368434,3157.8947368421068,3052.6315789473701,2947.3684210526335,2842.1052631578968,{"$f":"BV351*BV338","v":2736.8421052631602},2631.5789473684235,2526.3157894736869,2421.0526315789502,2315.7894736842136,2210.5263157894769,2105.2631578947403,2000.0000000000036,1894.7368421052668,1789.4736842105299,1684.210526315793,1578.9473684210561,1473.6842105263192,1368.4210526315824,1263.1578947368455,1157.8947368421086,1052.6315789473717,947.36842105263497,842.10526315789809,736.84210526316122,631.57894736842445,526.31578947368757,421.0526315789507,315.78947368421382,210.526315789477,105.26315789474017,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,{"$f":"DB351*DB338","v":3.3469405025243761E-12},3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,{"$f":"EH351*EH338","v":3.3469405025243761E-12},3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12]
[null,"Interest During Construction",null,null,"$'000",null,null,null,null,{"$f":"J352*J7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.625000000000004,31.250000000000007,46.875000000000014,72.916666666666686,72.916666666666686,98.958333333333343,140.62500000000003,182.29166666666669,223.95833333333337,{"$f":"AP352*AP7","v":223.95833333333337},286.45833333333337,348.95833333333337,364.58333333333337,380.20833333333337,395.83333333333337,411.45833333333337,427.08333333333337,442.70833333333337,458.33333333333337,473.95833333333337,489.58333333333337,505.20833333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV352*BV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB352*DB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH352*EH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest Expense",null,null,"$'000",null,null,null,null,{"$f":"J352*J8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP352*AP8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3999.9999999999995,3894.7368421052629,3789.4736842105262,3684.2105263157896,3578.9473684210529,3473.6842105263163,3368.4210526315801,3263.1578947368434,3157.8947368421068,3052.6315789473701,2947.3684210526335,2842.1052631578968,{"$f":"BV352*BV8","v":2736.8421052631602},2631.5789473684235,2526.3157894736869,2421.0526315789502,2315.7894736842136,2210.5263157894769,2105.2631578947403,2000.0000000000036,1894.7368421052668,1789.4736842105299,1684.210526315793,1578.9473684210561,1473.6842105263192,1368.4210526315824,1263.1578947368455,1157.8947368421086,1052.6315789473717,947.36842105263497,842.10526315789809,736.84210526316122,631.57894736842445,526.31578947368757,421.0526315789507,315.78947368421382,210.526315789477,105.26315789474017,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,{"$f":"DB352*DB8","v":3.3469405025243761E-12},3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH352*EH8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financial Close",null,null,"Switch",{"$f":"F17","v":"2018-12-01"},null,null,null,{"$f":"$F$356=J4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,{"$f":"$F$356=AP4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$356=BV4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$356=DB4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$356=EH4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Up-Front Fee",null,null,"$'000",{"$f":"F300","v":250000},{"$f":"F141","v":3.5000000000000003E-2},null,null,{"$f":"$F$357*$G$357*J356","v":0},{"$f":"$F$357*$G$357*K356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$357*$G$357*BW356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$357*$G$357*EI356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Undrawn Balance",null,null,"$'000",{"$f":"F357","v":250000},null,null,null,{"$f":"($F$359*J7-J338)*J7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250000,242500,235000,227500,215000,215000,202500,182500,162500,142500,{"$f":"($F$359*AP7-AP338)*AP7","v":142500},112499.99999999997,82499.999999999971,74999.999999999971,67499.999999999971,59999.999999999971,52499.999999999971,44999.999999999971,37499.999999999971,29999.999999999971,22499.999999999971,14999.999999999971,7499.9999999999709,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($F$359*BV7-BV338)*BV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($F$359*DB7-DB338)*DB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($F$359*EH7-EH338)*EH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commitment Fee",null,null,"$'000",{"$f":"F142/12","v":9.1666666666666665E-4},null,null,null,{"$f":"$F$360*J359*J7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,229.16666666666666,222.29166666666666,215.41666666666666,208.54166666666666,197.08333333333334,197.08333333333334,185.625,167.29166666666666,148.95833333333334,130.625,{"$f":"$F$360*AP359*AP7","v":130.625},103.12499999999997,75.624999999999972,68.749999999999972,61.874999999999972,54.999999999999972,48.124999999999972,41.249999999999972,34.374999999999972,27.499999999999972,20.624999999999972,13.749999999999973,6.8749999999999734,-2.6678511252005894E-14,-2.6678511252005894E-14,-2.6678511252005894E-14,-2.6678511252005894E-14,-2.6678511252005894E-14,-2.6678511252005894E-14,-2.6678511252005894E-14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$360*BV359*BV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$360*DB359*DB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$360*EH359*EH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DSRA Balance"]
[null,null,"Repayment without Sweep",null,"$'000",null,null,null,null,{"$f":"J336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,{"$f":"BV336","v":6578.9473684210516},6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,0,0,0,0,0,0,{"$f":"DB336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated Debt",null,null,null,null,null,null,{"$f":"I364+J339-J363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7500.0000000000018,15000.000000000004,22500.000000000007,35000.000000000007,35000.000000000007,47500.000000000007,67500.000000000015,87500.000000000015,107500.00000000001,107500.00000000001,{"$f":"AO364+AP339-AP363","v":137500.00000000003},167500.00000000003,175000.00000000003,182500.00000000003,190000.00000000003,197500.00000000003,205000.00000000003,212500.00000000003,220000.00000000003,227500.00000000003,235000.00000000003,242500.00000000003,250000.00000000003,250000.00000000003,250000.00000000003,250000.00000000003,250000.00000000003,250000.00000000003,250000.00000000003,249999.99999999997,243421.05263157893,236842.10526315789,230263.15789473685,223684.21052631582,217105.26315789478,210526.31578947374,203947.3684210527,197368.42105263166,190789.47368421062,184210.52631578958,177631.57894736854,171052.6315789475,{"$f":"BU364+BV339-BV363","v":164473.68421052647},157894.73684210543,151315.78947368439,144736.84210526335,138157.89473684231,131578.94736842127,125000.00000000022,118421.05263157916,111842.10526315811,105263.15789473706,98684.210526316005,92105.263157894951,85526.315789473898,78947.368421052844,72368.421052631791,65789.473684210738,59210.526315789684,52631.578947368631,46052.631578947578,39473.684210526524,32894.736842105471,26315.789473684417,19736.842105263364,13157.894736842312,6578.9473684212608,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,{"$f":"DA364+DB339-DB363","v":2.0918378140777349E-10},2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,{"$f":"EG364+EH339-EH363","v":2.0918378140777349E-10},2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10]
[]
[null,null,"Debt Service",null,"$'000",null,null,null,null,{"$f":"I364*J351*J8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO364*AP351*AP8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3999.9999999999995,3894.7368421052629,3789.4736842105262,3684.2105263157896,3578.9473684210529,3473.6842105263163,3368.4210526315801,3263.1578947368434,3157.8947368421068,3052.6315789473701,2947.3684210526335,2842.1052631578968,{"$f":"BU364*BV351*BV8","v":2736.8421052631602},2631.5789473684235,2526.3157894736869,2421.0526315789502,2315.7894736842136,2210.5263157894769,2105.2631578947403,2000.0000000000036,1894.7368421052668,1789.4736842105299,1684.210526315793,1578.9473684210561,1473.6842105263192,1368.4210526315824,1263.1578947368455,1157.8947368421086,1052.6315789473717,947.36842105263497,842.10526315789809,736.84210526316122,631.57894736842445,526.31578947368757,421.0526315789507,315.78947368421382,210.526315789477,105.26315789474017,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,{"$f":"DA364*DB351*DB8","v":3.3469405025243761E-12},3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG364*EH351*EH8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Requied DSRA",null,"$'000",{"$f":"F145/F24","v":1},null,null,null,{"$f":"IF($F$367,SUM(OFFSET(J366,0,1,1,$F$367)))*1","v":0},{"$f":"IF($F$367,SUM(OFFSET(K366,0,1,1,$F$367)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3999.9999999999995,3894.7368421052629,3789.4736842105262,3684.2105263157896,3578.9473684210529,3473.6842105263163,3368.4210526315801,3263.1578947368434,3157.8947368421068,3052.6315789473701,2947.3684210526335,2842.1052631578968,2736.8421052631602,2631.5789473684235,{"$f":"IF($F$367,SUM(OFFSET(BW366,0,1,1,$F$367)))*1","v":2526.3157894736869},2421.0526315789502,2315.7894736842136,2210.5263157894769,2105.2631578947403,2000.0000000000036,1894.7368421052668,1789.4736842105299,1684.210526315793,1578.9473684210561,1473.6842105263192,1368.4210526315824,1263.1578947368455,1157.8947368421086,1052.6315789473717,947.36842105263497,842.10526315789809,736.84210526316122,631.57894736842445,526.31578947368757,421.0526315789507,315.78947368421382,210.526315789477,105.26315789474017,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$367,SUM(OFFSET(EI366,0,1,1,$F$367)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Required Addition (Withdrawl) in DSRA",null,"$'000",null,null,null,null,{"$f":"J367-J370","v":0},{"$f":"K367-K370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3999.9999999999995,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.2631578947362,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,{"$f":"BW367-BW370","v":-105.26315789473665},-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473676,-105.26315789473688,-105.26315789473688,-105.26315789473676,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473682,-105.26315789473682,-105.26315789473682,-6.8212102632968164E-15,0,0,0,0,0,0,0,0,0,0,-3.3469405025243761E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI367-EI370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,{"$f":"I374","v":0},{"$f":"J374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3999.9999999999995,3894.7368421052629,3789.4736842105262,3684.2105263157896,3578.9473684210529,3473.6842105263163,3368.4210526315801,3263.1578947368434,3157.8947368421068,3052.6315789473701,2947.3684210526335,2842.1052631578968,2736.8421052631602,{"$f":"BV374","v":2631.5789473684235},2526.3157894736869,2421.0526315789502,2315.7894736842136,2210.5263157894769,2105.2631578947403,2000.0000000000036,1894.7368421052668,1789.4736842105299,1684.210526315793,1578.9473684210561,1473.6842105263192,1368.4210526315824,1263.1578947368455,1157.8947368421086,1052.6315789473717,947.36842105263497,842.10526315789809,736.84210526316122,631.57894736842445,526.31578947368757,421.0526315789507,315.78947368421382,210.526315789477,105.26315789474017,3.3537617127876729E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: DSRA Funded During Construction (Use Switch)",null,null,null,null,null,null,{"$f":"J368*J7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP368*AP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3999.9999999999995,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV368*BV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB368*DB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH368*EH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Cash Flow Changes After Construction",null,null,null,null,null,null,{"$f":"J437","v":0},{"$f":"K437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.2631578947362,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,{"$f":"BW437","v":-105.26315789473665},-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473676,-105.26315789473688,-105.26315789473688,-105.26315789473676,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473682,-105.26315789473682,-105.26315789473682,-6.8212102632968164E-15,0,0,0,0,0,0,0,0,0,0,-3.3469405025243761E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: DSRA Used for Cash Deficit",null,null,null,null,null,null,{"$f":"J438","v":0},{"$f":"K438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,{"$f":"J370+J371+J372-J373","v":0},{"$f":"K370+K371+K372-K373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3999.9999999999995,3894.7368421052629,3789.4736842105262,3684.2105263157896,3578.9473684210529,3473.6842105263163,3368.4210526315801,3263.1578947368434,3157.8947368421068,3052.6315789473701,2947.3684210526335,2842.1052631578968,2736.8421052631602,2631.5789473684235,{"$f":"BW370+BW371+BW372-BW373","v":2526.3157894736869},2421.0526315789502,2315.7894736842136,2210.5263157894769,2105.2631578947403,2000.0000000000036,1894.7368421052668,1789.4736842105299,1684.210526315793,1578.9473684210561,1473.6842105263192,1368.4210526315824,1263.1578947368455,1157.8947368421086,1052.6315789473717,947.36842105263497,842.10526315789809,736.84210526316122,631.57894736842445,526.31578947368757,421.0526315789507,315.78947368421382,210.526315789477,105.26315789474017,3.3537617127876729E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI370+EI371+EI372-EI373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Income"]
[]
["Profit and Loss Statement"]
[null,"IDC Depreciation"]
[null,null,"Opening Balance",null,"$'000",null,null,null,null,{"$f":"I381","v":0},{"$f":"J381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.625000000000004,46.875000000000014,93.750000000000028,166.66666666666671,239.5833333333334,338.54166666666674,479.16666666666674,661.45833333333348,885.41666666666686,1109.3750000000002,1395.8333333333335,1744.791666666667,2109.3750000000005,2489.5833333333339,2885.4166666666674,3296.8750000000009,3723.9583333333344,4166.6666666666679,4625.0000000000009,5098.9583333333339,5588.541666666667,6093.75,6614.583333333333,7135.4166666666661,7656.2499999999991,8177.0833333333321,8697.9166666666661,9218.75,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,{"$f":"BV381","v":9739.5833333333339},9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,{"$f":"EH381","v":9739.5833333333339},9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339]
[null,null,"Add: IDC recorded",null,"$'000",null,null,null,null,{"$f":"J353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.625000000000004,31.250000000000007,46.875000000000014,72.916666666666686,72.916666666666686,98.958333333333343,140.62500000000003,182.29166666666669,223.95833333333337,{"$f":"AP353","v":223.95833333333337},286.45833333333337,348.95833333333337,364.58333333333337,380.20833333333337,395.83333333333337,411.45833333333337,427.08333333333337,442.70833333333337,458.33333333333337,473.95833333333337,489.58333333333337,505.20833333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,"$'000",null,null,null,null,{"$f":"SUM(J379:J380)","v":0},{"$f":"SUM(K379:K380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.625000000000004,46.875000000000014,93.750000000000028,166.66666666666671,239.5833333333334,338.54166666666674,479.16666666666674,661.45833333333348,885.41666666666686,1109.3750000000002,1395.8333333333335,1744.791666666667,2109.3750000000005,2489.5833333333339,2885.4166666666674,3296.8750000000009,3723.9583333333344,4166.6666666666679,4625.0000000000009,5098.9583333333339,5588.541666666667,6093.75,6614.583333333333,7135.4166666666661,7656.2499999999991,8177.0833333333321,8697.9166666666661,9218.75,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,{"$f":"SUM(BW379:BW380)","v":9739.5833333333339},9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,{"$f":"SUM(EI379:EI380)","v":9739.5833333333339},9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339,9739.5833333333339]
[null,null,"Depreciation Rate",null,null,null,null,null,null,{"$f":"J275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,0.05,9.0000000000000011E-2,9.0000000000000011E-2,7.2000000000000008E-2,7.2000000000000008E-2,5.7599999999999998E-2,5.7599999999999998E-2,4.6080000000000003E-2,4.6080000000000003E-2,3.6864000000000008E-2,3.6864000000000008E-2,{"$f":"BV275","v":3.2768000000000005E-2},3.2768000000000005E-2,3.2768000000000005E-2,3.2768000000000005E-2,3.2768000000000005E-2,3.2768000000000005E-2,3.2768000000000005E-2,3.2768000000000005E-2,1.6384000000000003E-2,1.6384000000000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Expense",null,"$'000",null,null,null,null,{"$f":"J382*J379","v":0},{"$f":"K382*K379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,486.97916666666674,486.97916666666674,876.56250000000011,876.56250000000011,701.25000000000011,701.25000000000011,561,561,448.80000000000007,448.80000000000007,359.04000000000008,359.04000000000008,319.14666666666676,{"$f":"BW382*BW379","v":319.14666666666676},319.14666666666676,319.14666666666676,319.14666666666676,319.14666666666676,319.14666666666676,319.14666666666676,159.57333333333338,159.57333333333338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI382*EI379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated Depreciation",null,"$'000",null,null,null,null,{"$f":"I384+J383","v":0},{"$f":"J384+K383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,486.97916666666674,973.95833333333348,1850.5208333333335,2727.0833333333335,3428.3333333333335,4129.5833333333339,4690.5833333333339,5251.5833333333339,5700.3833333333341,6149.1833333333343,6508.2233333333343,6867.2633333333342,7186.4100000000008,{"$f":"BV384+BW383","v":7505.5566666666673},7824.7033333333338,8143.85,8462.9966666666678,8782.1433333333352,9101.2900000000027,9420.4366666666701,9580.0100000000039,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,{"$f":"EH384+EI383","v":9739.5833333333376},9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376,9739.5833333333376]
[null,null,"Net IDC",null,"$'000",null,null,null,null,{"$f":"J381-J384","v":0},{"$f":"K381-K384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.625000000000004,46.875000000000014,93.750000000000028,166.66666666666671,239.5833333333334,338.54166666666674,479.16666666666674,661.45833333333348,885.41666666666686,1109.3750000000002,1395.8333333333335,1744.791666666667,2109.3750000000005,2489.5833333333339,2885.4166666666674,3296.8750000000009,3723.9583333333344,4166.6666666666679,4625.0000000000009,5098.9583333333339,5588.541666666667,6093.75,6614.583333333333,7135.4166666666661,7656.2499999999991,8177.0833333333321,8697.9166666666661,9218.75,9739.5833333333339,9252.6041666666679,8765.625,7889.0625,7012.5,6311.25,5610,5049,4488,4039.2,3590.3999999999996,3231.3599999999997,2872.3199999999997,2553.1733333333332,{"$f":"BW381-BW384","v":2234.0266666666666},1914.88,1595.7333333333336,1276.5866666666661,957.43999999999869,638.29333333333125,319.1466666666638,159.57333333333008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI381-EI384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fee Amortisation"]
[null,null,"Opening Balance",null,"$'000",null,null,null,null,{"$f":"I390","v":0},{"$f":"J390","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8979.1666666666661,9201.4583333333321,9416.8749999999982,9625.4166666666642,9822.4999999999982,10019.583333333332,10205.208333333332,10372.499999999998,10521.458333333332,10652.083333333332,10782.708333333332,10885.833333333332,10961.458333333332,11030.208333333332,11092.083333333332,11147.083333333332,11195.208333333332,11236.458333333332,11270.833333333332,11298.333333333332,11318.958333333332,11332.708333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,{"$f":"BV390","v":11339.583333333332},11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,{"$f":"EH390","v":11339.583333333332},11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332]
[null,null,"Add: Fees During Construction",null,"$'000",null,null,null,null,{"$f":"J360+J357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8979.1666666666661,222.29166666666666,215.41666666666666,208.54166666666666,197.08333333333334,197.08333333333334,185.625,167.29166666666666,148.95833333333334,130.625,{"$f":"AP360+AP357","v":130.625},103.12499999999997,75.624999999999972,68.749999999999972,61.874999999999972,54.999999999999972,48.124999999999972,41.249999999999972,34.374999999999972,27.499999999999972,20.624999999999972,13.749999999999973,6.8749999999999734,-2.6678511252005894E-14,-2.6678511252005894E-14,-2.6678511252005894E-14,-2.6678511252005894E-14,-2.6678511252005894E-14,-2.6678511252005894E-14,-2.6678511252005894E-14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV360+BV357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB360+DB357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH360+EH357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,"$'000",null,null,null,null,{"$f":"SUM(J388:J389)","v":0},{"$f":"SUM(K388:K389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8979.1666666666661,9201.4583333333321,9416.8749999999982,9625.4166666666642,9822.4999999999982,10019.583333333332,10205.208333333332,10372.499999999998,10521.458333333332,10652.083333333332,10782.708333333332,10885.833333333332,10961.458333333332,11030.208333333332,11092.083333333332,11147.083333333332,11195.208333333332,11236.458333333332,11270.833333333332,11298.333333333332,11318.958333333332,11332.708333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,{"$f":"SUM(BW388:BW389)","v":11339.583333333332},11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,{"$f":"SUM(EI388:EI389)","v":11339.583333333332},11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332]
[null,null,"Fee Amortisation Rate",null,null,{"$f":"1/F119/12*F24","v":0.1},null,null,null,{"$f":"$F$391*J8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$391*AP8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$F$391*BV8","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$F$391*DB8","v":0.1},0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$391*EH8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fee Amortisation  ",null,"$'000",null,null,null,null,{"$f":"MIN(J391*J388,I394)","v":0},{"$f":"MIN(K391*K388,J394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1133.9583333333333,1133.9583333333333,1133.9583333333333,1133.9583333333333,1133.9583333333333,1133.9583333333333,1133.9583333333333,1133.9583333333333,1133.9583333333333,1133.9583333333321,0,0,0,{"$f":"MIN(BW391*BW388,BV394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EI391*EI388,EH394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated Amortisation",null,"$'000",null,null,null,null,{"$f":"I393+J392","v":0},{"$f":"J393+K392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1133.9583333333333,2267.9166666666665,3401.875,4535.833333333333,5669.7916666666661,6803.7499999999991,7937.7083333333321,9071.6666666666661,10205.625,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,{"$f":"BV393+BW392","v":11339.583333333332},11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,{"$f":"EH393+EI392","v":11339.583333333332},11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332]
[null,null,"Net Fee Balance",null,"$'000",null,null,null,null,{"$f":"J390-J393","v":0},{"$f":"K390-K393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8979.1666666666661,9201.4583333333321,9416.8749999999982,9625.4166666666642,9822.4999999999982,10019.583333333332,10205.208333333332,10372.499999999998,10521.458333333332,10652.083333333332,10782.708333333332,10885.833333333332,10961.458333333332,11030.208333333332,11092.083333333332,11147.083333333332,11195.208333333332,11236.458333333332,11270.833333333332,11298.333333333332,11318.958333333332,11332.708333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,10205.624999999998,9071.6666666666661,7937.7083333333321,6803.7499999999991,5669.7916666666661,4535.833333333333,3401.875,2267.9166666666661,1133.9583333333321,0,0,0,0,{"$f":"BW390-BW393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI390-EI393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenues",null,"$'000",null,null,null,null,{"$f":"J253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33130.691258893596,32949.649230156465,33606.645084071461,33423.002214759596,34092.117985752891,34092.117985752891,34587.300345467949,34398.29870423588,33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,{"$f":"BV253","v":27552.529439232836},33184.283659608613,33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,33184.283659608613,33184.283659608613,33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,27552.529439232836,33002.94877622278,33184.283659608613,33184.283659608613,33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,33184.283659608613,33184.283659608613,33184.283659608613,33002.94877622278,27552.529439232836,33002.94877622278,33184.283659608613,33002.94877622278,{"$f":"DB253","v":33184.283659608613},33184.283659608613,33184.283659608613,33002.94877622278,33184.283659608613,33002.94877622278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Expenses",null,"$'000",null,null,null,null,{"$f":"J221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16705.033463744388,16684.286598254679,16819.291230659619,16798.494283948625,16934.427612405394,16992.32761441794,17050.450075315821,17029.553831333054,16089.82016090234,16071.39436856168,16200.851358445536,16182.389973801091,{"$f":"BV221","v":13092.172990535113},16032.170242746601,16087.818444005765,16070.293767149429,16199.766301077754,16182.212250612329,16312.588985083627,16295.005996638814,16426.294021034533,16483.479791441117,16540.889003075448,16523.24947767175,16656.381595145926,16638.714487064852,13489.116397042535,16419.750293794903,16552.071209967358,16610.227648446235,16668.61322671621,16651.878970064088,16786.075770155796,16769.320918380079,16904.466821085643,16887.69190197231,17023.79443399093,17083.811988533063,17144.066737748741,17127.253303212099,13914.152282729108,16912.793575516749,17049.12476679511,17033.283750624832,{"$f":"DB221","v":17170.588903317388},17231.684008753393,17293.022545649157,17277.157640870002,17416.434163170739,17400.558236310149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBITDA",null,null,null,null,null,{"$f":"J396-J397","v":0},{"$f":"K396-K397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16425.657795149207,16265.362631901786,16787.353853411842,16624.507930810971,17157.690373347497,17099.790371334951,17536.850270152128,17368.744872902826,17094.463498706275,16931.5544076611,16983.432301163077,16820.558802421689,14460.356448697723,{"$f":"BW396-BW397","v":17152.113416862012},17096.465215602846,16932.655009073351,16984.517358530858,16820.736525610453,16871.694674524988,16707.942779583966,16757.989638574079,16700.803868167495,16643.394656533164,16479.69929855103,16527.902064462687,16364.234289157928,14063.413042190301,16583.198482427877,16632.212449641254,16574.056011162378,16515.670432892402,16351.069806158692,16398.207889452817,16233.627857842701,16279.816838522969,16115.25687425047,16160.489225617683,16100.471671075549,16040.216921859872,15875.695473010681,13638.377156503728,16090.155200706031,16135.158892813502,15969.665025597948,16013.694756291225,15952.59965085522,15891.261113959456,15725.791135352778,15767.849496437873,15602.390539912631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI396-EI397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Base Depreciation (Operations)",null,"$'000",null,null,null,null,{"$f":"J276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15524.999999999998,15524.999999999998,27944.999999999996,27944.999999999996,22356,22356,17884.799999999996,17884.799999999996,14307.839999999998,14307.839999999998,11446.272000000001,11446.272000000001,{"$f":"BV276","v":10174.464},10174.464,10174.464,10174.464,10174.464,10174.464,10174.464,10174.464,5087.232,5087.232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation on IDC",null,"$'000",null,null,null,null,{"$f":"J383","v":0},{"$f":"K383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,486.97916666666674,486.97916666666674,876.56250000000011,876.56250000000011,701.25000000000011,701.25000000000011,561,561,448.80000000000007,448.80000000000007,359.04000000000008,359.04000000000008,319.14666666666676,{"$f":"BW383","v":319.14666666666676},319.14666666666676,319.14666666666676,319.14666666666676,319.14666666666676,319.14666666666676,319.14666666666676,159.57333333333338,159.57333333333338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Amortisation of Fees",null,"$'000",null,null,null,null,{"$f":"J392","v":0},{"$f":"K392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1133.9583333333333,1133.9583333333333,1133.9583333333333,1133.9583333333333,1133.9583333333333,1133.9583333333333,1133.9583333333333,1133.9583333333333,1133.9583333333333,1133.9583333333321,0,0,0,{"$f":"BW392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,null,null,{"$f":"J398-J399-J400-J401","v":0},{"$f":"K398-K399-K400-K401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-720.27970485079095,-880.57486809821239,-13168.166979921489,-13331.01290252236,-7033.5179599858357,-7091.4179619983815,-2042.9080631812005,-2211.0134604305031,1203.8651653729428,1040.9560743277698,5178.120301163076,5015.2468024216878,3966.7457820310565,{"$f":"BW398-BW399-BW400-BW401","v":6658.5027501953455},6602.8545489361795,6439.0443424066843,6490.906691864192,6327.1258589437866,6378.0840078583215,6214.3321129172991,11511.184305240746,11453.998534834162,16643.394656533164,16479.69929855103,16527.902064462687,16364.234289157928,14063.413042190301,16583.198482427877,16632.212449641254,16574.056011162378,16515.670432892402,16351.069806158692,16398.207889452817,16233.627857842701,16279.816838522969,16115.25687425047,16160.489225617683,16100.471671075549,16040.216921859872,15875.695473010681,13638.377156503728,16090.155200706031,16135.158892813502,15969.665025597948,16013.694756291225,15952.59965085522,15891.261113959456,15725.791135352778,15767.849496437873,15602.390539912631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI398-EI399-EI400-EI401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest Expense",null,"$'000",null,null,null,null,{"$f":"J354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3999.9999999999995,3894.7368421052629,3789.4736842105262,3684.2105263157896,3578.9473684210529,3473.6842105263163,3368.4210526315801,3263.1578947368434,3157.8947368421068,3052.6315789473701,2947.3684210526335,2842.1052631578968,{"$f":"BV354","v":2736.8421052631602},2631.5789473684235,2526.3157894736869,2421.0526315789502,2315.7894736842136,2210.5263157894769,2105.2631578947403,2000.0000000000036,1894.7368421052668,1789.4736842105299,1684.210526315793,1578.9473684210561,1473.6842105263192,1368.4210526315824,1263.1578947368455,1157.8947368421086,1052.6315789473717,947.36842105263497,842.10526315789809,736.84210526316122,631.57894736842445,526.31578947368757,421.0526315789507,315.78947368421382,210.526315789477,105.26315789474017,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,{"$f":"DB354","v":3.3469405025243761E-12},3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Default Interest",null,"$'000"]
[null,null,null,"EBT",null,null,null,null,null,{"$f":"J402-J403-J404","v":0},{"$f":"K402-K403-K404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4720.2797048507909,-4775.3117102034757,-16957.640664132014,-17015.223428838148,-10612.465328406888,-10565.102172524697,-5411.3291158127804,-5474.1713551673465,-1954.029571469164,-2011.6755046196004,2230.7518801104425,2173.1415392637909,1229.9036767678963,{"$f":"BW402-BW403-BW404","v":4026.9238028269219},4076.5387594624926,4017.9917108277341,4175.1172181799784,4116.5995431543097,4272.8208499635812,4214.3321129172955,9616.4474631354788,9664.5248506236312,14959.184130217371,14900.751930129973,15054.217853936369,14995.813236526346,12800.255147453456,15425.303745585768,15579.580870693882,15626.687590109743,15673.565169734504,15614.22770089553,15766.628942084393,15707.312068369014,15858.764206944019,15799.467400566256,15949.962909828206,15995.208513180809,16040.216921859868,15875.695473010677,13638.377156503724,16090.155200706027,16135.158892813499,15969.665025597944,16013.694756291221,15952.599650855216,15891.261113959452,15725.791135352774,15767.84949643787,15602.390539912627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI402-EI403-EI404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"NOL Balance"]
[null,null,null,"Opening NOL","$'000",null,null,null,null,{"$f":"I410","v":0},{"$f":"J410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4720.2797048507909,9495.5914150542667,26453.23207918628,43468.455508024432,54080.920836431324,64646.023008956021,70057.352124768804,75531.52347993615,77485.55305140531,79497.228556024915,77266.47667591447,75093.335136650683,{"$f":"BV410","v":73863.431459882791},69836.507657055874,65759.968897593382,61741.977186765645,57566.859968585668,53450.260425431356,49177.439575467775,44963.107462550477,35346.659999415002,25682.135148791371,10722.951018574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: NOL Created","$'000",null,null,null,null,{"$f":"MAX(-J405,0)","v":0},{"$f":"MAX(-K405,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4720.2797048507909,4775.3117102034757,16957.640664132014,17015.223428838148,10612.465328406888,10565.102172524697,5411.3291158127804,5474.1713551673465,1954.029571469164,2011.6755046196004,0,0,0,{"$f":"MAX(-BW405,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EI405,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: NOL Used","$'000",null,null,null,null,{"$f":"MIN(MAX(J405,0),J407)","v":0},{"$f":"MIN(MAX(K405,0),K407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2230.7518801104425,2173.1415392637909,1229.9036767678963,{"$f":"MIN(MAX(BW405,0),BW407)","v":4026.9238028269219},4076.5387594624926,4017.9917108277341,4175.1172181799784,4116.5995431543097,4272.8208499635812,4214.3321129172955,9616.4474631354788,9664.5248506236312,14959.184130217371,10722.951018574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI405,0),EI407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing NOL","$'000",null,null,null,null,{"$f":"J407+J408-J409","v":0},{"$f":"K407+K408-K409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4720.2797048507909,9495.5914150542667,26453.23207918628,43468.455508024432,54080.920836431324,64646.023008956021,70057.352124768804,75531.52347993615,77485.55305140531,79497.228556024915,77266.47667591447,75093.335136650683,73863.431459882791,{"$f":"BW407+BW408-BW409","v":69836.507657055874},65759.968897593382,61741.977186765645,57566.859968585668,53450.260425431356,49177.439575467775,44963.107462550477,35346.659999415002,25682.135148791371,10722.951018574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI407+EI408-EI409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"NOL Adjustment","$'000",null,null,null,null,{"$f":"J408-J409","v":0},{"$f":"K408-K409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4720.2797048507909,4775.3117102034757,16957.640664132014,17015.223428838148,10612.465328406888,10565.102172524697,5411.3291158127804,5474.1713551673465,1954.029571469164,2011.6755046196004,-2230.7518801104425,-2173.1415392637909,-1229.9036767678963,{"$f":"BW408-BW409","v":-4026.9238028269219},-4076.5387594624926,-4017.9917108277341,-4175.1172181799784,-4116.5995431543097,-4272.8208499635812,-4214.3321129172955,-9616.4474631354788,-9664.5248506236312,-14959.184130217371,-10722.951018574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI408-EI409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBT with NOL","$'000",null,null,null,null,{"$f":"J405+J411","v":0},{"$f":"K405+K411","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW405+BW411","v":0},0,0,0,0,0,0,0,0,0,4177.8009115559726,15054.217853936369,14995.813236526346,12800.255147453456,15425.303745585768,15579.580870693882,15626.687590109743,15673.565169734504,15614.22770089553,15766.628942084393,15707.312068369014,15858.764206944019,15799.467400566256,15949.962909828206,15995.208513180809,16040.216921859868,15875.695473010677,13638.377156503724,16090.155200706027,16135.158892813499,15969.665025597944,16013.694756291221,15952.599650855216,15891.261113959452,15725.791135352774,15767.84949643787,15602.390539912627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI405+EI411","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Taxes",null,"$'000",{"$f":"F117","v":0.35},null,null,null,{"$f":"$F$413*J412","v":0},{"$f":"$F$413*K412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$413*BW412","v":0},0,0,0,0,0,0,0,0,0,1462.2303190445903,5268.9762488777287,5248.5346327842208,4480.0893016087093,5398.8563109550187,5452.8533047428582,5469.3406565384093,5485.7478094070757,5464.9796953134355,5518.3201297295373,5497.5592239291545,5550.5674724304063,5529.8135901981896,5582.4870184398715,5598.3229796132828,5614.0759226509535,5556.4934155537367,4773.4320047763031,5631.554320247109,5647.3056124847244,5589.3827589592802,5604.7931647019268,5583.4098777993249,5561.9413898858074,5504.026897373471,5518.747323753254,5460.8366889694189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$413*EI412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Earnings",null,null,null,null,null,{"$f":"J405-J413","v":0},{"$f":"K405-K413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4720.2797048507909,-4775.3117102034757,-16957.640664132014,-17015.223428838148,-10612.465328406888,-10565.102172524697,-5411.3291158127804,-5474.1713551673465,-1954.029571469164,-2011.6755046196004,2230.7518801104425,2173.1415392637909,1229.9036767678963,{"$f":"BW405-BW413","v":4026.9238028269219},4076.5387594624926,4017.9917108277341,4175.1172181799784,4116.5995431543097,4272.8208499635812,4214.3321129172955,9616.4474631354788,9664.5248506236312,14959.184130217371,13438.521611085382,9785.2416050586398,9747.2786037421247,8320.1658458447455,10026.447434630751,10126.727565951023,10157.346933571334,10187.817360327428,10149.248005582094,10248.308812354855,10209.752844439859,10308.196734513613,10269.653810368067,10367.475891388334,10396.885533567525,10426.140999208914,10319.20205745694,8864.945151727421,10458.600880458918,10487.853280328774,10380.282266638664,10408.901591589294,10369.189773055892,10329.319724073644,10221.764237979303,10249.102172684616,10141.553850943208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI405-EI413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Flow Statement"]
[]
[null,"Debt Default"]
[null,null,"Opening Balance",null,"$'000",null,null,null,null,{"$f":"I422","v":0},{"$f":"J422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Default",null,"$'000",null,null,null,null,{"$f":"J440","v":0},{"$f":"K440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment",null,"$'000",null,null,null,null,{"$f":"J441","v":0},{"$f":"K441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,{"$f":"J419+J420-J421","v":0},{"$f":"K419+K420-K421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW419+BW420-BW421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI419+EI420-EI421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Expense",null,"$'000",null,null,null,null,{"$f":"J419*J351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP419*AP351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV419*BV351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB419*DB351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH419*EH351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Flow Sweep Percent",null,null,null,{"$f":"$F$146","v":0},null,null,null,{"$f":"$F$425","v":0},{"$f":"$F$425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,null,"$'000",null,null,null,null,{"$f":"J398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16425.657795149207,16265.362631901786,16787.353853411842,16624.507930810971,17157.690373347497,17099.790371334951,17536.850270152128,17368.744872902826,17094.463498706275,16931.5544076611,16983.432301163077,16820.558802421689,{"$f":"BV398","v":14460.356448697723},17152.113416862012,17096.465215602846,16932.655009073351,16984.517358530858,16820.736525610453,16871.694674524988,16707.942779583966,16757.989638574079,16700.803868167495,16643.394656533164,16479.69929855103,16527.902064462687,16364.234289157928,14063.413042190301,16583.198482427877,16632.212449641254,16574.056011162378,16515.670432892402,16351.069806158692,16398.207889452817,16233.627857842701,16279.816838522969,16115.25687425047,16160.489225617683,16100.471671075549,16040.216921859872,15875.695473010681,13638.377156503728,16090.155200706031,16135.158892813502,15969.665025597948,{"$f":"DB398","v":16013.694756291225},15952.59965085522,15891.261113959456,15725.791135352778,15767.849496437873,15602.390539912631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Taxes Paid",null,null,"$'000",null,null,null,null,{"$f":"J413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV413","v":0},0,0,0,0,0,0,0,0,0,0,1462.2303190445903,5268.9762488777287,5248.5346327842208,4480.0893016087093,5398.8563109550187,5452.8533047428582,5469.3406565384093,5485.7478094070757,5464.9796953134355,5518.3201297295373,5497.5592239291545,5550.5674724304063,5529.8135901981896,5582.4870184398715,5598.3229796132828,5614.0759226509535,5556.4934155537367,4773.4320047763031,5631.554320247109,5647.3056124847244,5589.3827589592802,{"$f":"DB413","v":5604.7931647019268},5583.4098777993249,5561.9413898858074,5504.026897373471,5518.747323753254,5460.8366889694189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Interest Income",null,null,"$'000"]
[null,null,"CFADS",null,null,null,null,null,null,{"$f":"J427-J428+J429","v":0},{"$f":"K427-K428+K429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16425.657795149207,16265.362631901786,16787.353853411842,16624.507930810971,17157.690373347497,17099.790371334951,17536.850270152128,17368.744872902826,17094.463498706275,16931.5544076611,16983.432301163077,16820.558802421689,14460.356448697723,{"$f":"BW427-BW428+BW429","v":17152.113416862012},17096.465215602846,16932.655009073351,16984.517358530858,16820.736525610453,16871.694674524988,16707.942779583966,16757.989638574079,16700.803868167495,16643.394656533164,15017.468979506439,11258.925815584958,11115.699656373708,9583.3237405815926,11184.342171472857,11179.359144898397,11104.715354623968,11029.922623485327,10886.090110845256,10879.887759723279,10736.068633913546,10729.249366092563,10585.44328405228,10578.002207177811,10502.148691462266,10426.140999208917,10319.202057456943,8864.9451517274247,10458.600880458922,10487.853280328778,10380.282266638667,10408.901591589298,10369.189773055896,10329.319724073648,10221.764237979307,10249.102172684619,10141.553850943212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI427-EI428+EI429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Interest expense",null,null,"$'000",null,null,null,null,{"$f":"J403","v":0},{"$f":"K403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3999.9999999999995,3894.7368421052629,3789.4736842105262,3684.2105263157896,3578.9473684210529,3473.6842105263163,3368.4210526315801,3263.1578947368434,3157.8947368421068,3052.6315789473701,2947.3684210526335,2842.1052631578968,2736.8421052631602,{"$f":"BW403","v":2631.5789473684235},2526.3157894736869,2421.0526315789502,2315.7894736842136,2210.5263157894769,2105.2631578947403,2000.0000000000036,1894.7368421052668,1789.4736842105299,1684.210526315793,1578.9473684210561,1473.6842105263192,1368.4210526315824,1263.1578947368455,1157.8947368421086,1052.6315789473717,947.36842105263497,842.10526315789809,736.84210526316122,631.57894736842445,526.31578947368757,421.0526315789507,315.78947368421382,210.526315789477,105.26315789474017,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Interest on Default",null,null,"$'000",null,null,null,null,{"$f":"J404","v":0},{"$f":"K404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Debt repayment",null,null,"$'000",null,null,null,null,{"$f":"J340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,{"$f":"BV340","v":6578.9473684210516},6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,6578.9473684210516,0,0,0,0,0,0,{"$f":"DB340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Cash Flow",null,null,null,null,null,null,{"$f":"J430-J431-J433-J432","v":0},{"$f":"K430-K431-K433-K432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5846.7104267281557,5791.6784213754709,6418.9328007802633,6361.3500360741291,6999.7956365053924,7047.1587923875832,7589.4818490994967,7526.6396097449306,7357.6213934431162,7299.9754602926787,7457.1165116893917,7399.5061708427402,5144.5669750135112,{"$f":"BW430-BW431-BW433-BW432","v":7941.5871010725368},7991.2020577081075,7932.655009073349,8089.7805164255933,8031.2628413999246,8187.4841482091961,8128.9954111629104,8284.3054280477609,8332.3828155359133,8380.2367617963191,6859.5742426643319,3206.2942366375883,3168.3312353210749,1741.2184774236957,3447.5000662096973,3547.7801975299735,3578.399565150281,3608.8699919063765,3570.3006371610427,3669.3614439338035,3630.8054760188079,3729.2493660925611,3690.7064419470153,3788.5285229672827,3817.9381651464737,10426.140999208914,10319.20205745694,8864.945151727421,10458.600880458918,10487.853280328774,10380.282266638664,10408.901591589294,10369.189773055892,10329.319724073644,10221.764237979303,10249.102172684616,10141.553850943208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI430-EI431-EI433-EI432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Cash Flow Sweep",null,null,"$'000",null,null,null,null,{"$f":"MIN(J434*J425,J338-J340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AP434*AP425,AP338-AP340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV434*BV425,BV338-BV340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(DB434*DB425,DB338-DB340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EH434*EH425,EH338-EH340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Cash Flow After Sweep",null,null,null,null,null,null,{"$f":"J434-J435","v":0},{"$f":"K434-K435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5846.7104267281557,5791.6784213754709,6418.9328007802633,6361.3500360741291,6999.7956365053924,7047.1587923875832,7589.4818490994967,7526.6396097449306,7357.6213934431162,7299.9754602926787,7457.1165116893917,7399.5061708427402,5144.5669750135112,{"$f":"BW434-BW435","v":7941.5871010725368},7991.2020577081075,7932.655009073349,8089.7805164255933,8031.2628413999246,8187.4841482091961,8128.9954111629104,8284.3054280477609,8332.3828155359133,8380.2367617963191,6859.5742426643319,3206.2942366375883,3168.3312353210749,1741.2184774236957,3447.5000662096973,3547.7801975299735,3578.399565150281,3608.8699919063765,3570.3006371610427,3669.3614439338035,3630.8054760188079,3729.2493660925611,3690.7064419470153,3788.5285229672827,3817.9381651464737,10426.140999208914,10319.20205745694,8864.945151727421,10458.600880458918,10487.853280328774,10380.282266638664,10408.901591589294,10369.189773055892,10329.319724073644,10221.764237979303,10249.102172684616,10141.553850943208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI434-EI435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: DSRA Investments (Reductions)",null,null,"$'000",null,null,null,null,{"$f":"J368*J8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP368*AP8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.2631578947362,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,{"$f":"BV368*BV8","v":-105.26315789473665},-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473665,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473676,-105.26315789473688,-105.26315789473688,-105.26315789473676,-105.26315789473688,-105.26315789473688,-105.26315789473688,-105.26315789473682,-105.26315789473682,-105.26315789473682,-6.8212102632968164E-15,0,0,0,0,0,{"$f":"DB368*DB8","v":0},0,0,0,0,-3.3469405025243761E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH368*EH8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: DSRA Withdrawls",null,null,"$'000",null,null,null,null,{"$f":"MIN(J370,MAX(-J436,0))","v":0},{"$f":"MIN(K370,MAX(-K436,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BW370,MAX(-BW436,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EI370,MAX(-EI436,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow After DSRA",null,null,null,null,null,null,{"$f":"J436-J437+J438","v":0},{"$f":"K436-K437+K438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5951.9735846228923,5896.9415792702075,6524.1959586749999,6466.6131939688657,7105.058794400129,7152.4219502823198,7694.7450069942333,7631.9027676396672,7462.8845513378528,7405.2386181874153,7562.3796695841284,7504.7693287374768,5249.8301329082478,{"$f":"BW436-BW437+BW438","v":8046.8502589672735},8096.4652156028442,8037.9181669680856,8195.04367432033,8136.5259992946612,8292.7473061039327,8234.258569057647,8389.5685859424975,8437.64597343065,8485.4999196910558,6964.8374005590686,3311.5573945323249,3273.5943932158116,1846.4816353184326,3552.7632241044339,3653.0433554247102,3683.6627230450176,3714.1331498011132,3675.5637950557793,3774.6246018285401,3736.0686339135445,3834.5125239872978,3795.9695998417519,3893.7916808620193,3923.2013230412103,10426.140999208914,10319.20205745694,8864.945151727421,10458.600880458918,10487.853280328774,10380.282266638664,10408.901591589294,10369.189773055892,10329.319724073644,10221.764237979303,10249.102172684616,10141.553850943212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI436-EI437+EI438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Default",null,null,"$'000",null,null,null,null,{"$f":"MAX(-J439,0)","v":0},{"$f":"MAX(-K439,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BW439,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EI439,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayment of Default",null,null,"$'000",null,null,null,null,{"$f":"MIN(J419,MAX(J439,0))","v":0},{"$f":"MIN(K419,MAX(K439,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BW419,MAX(BW439,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EI419,MAX(EI439,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity Dividend",null,null,null,null,null,null,{"$f":"J439+J440-J441","v":0},{"$f":"K439+K440-K441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5951.9735846228923,5896.9415792702075,6524.1959586749999,6466.6131939688657,7105.058794400129,7152.4219502823198,7694.7450069942333,7631.9027676396672,7462.8845513378528,7405.2386181874153,7562.3796695841284,7504.7693287374768,5249.8301329082478,{"$f":"BW439+BW440-BW441","v":8046.8502589672735},8096.4652156028442,8037.9181669680856,8195.04367432033,8136.5259992946612,8292.7473061039327,8234.258569057647,8389.5685859424975,8437.64597343065,8485.4999196910558,6964.8374005590686,3311.5573945323249,3273.5943932158116,1846.4816353184326,3552.7632241044339,3653.0433554247102,3683.6627230450176,3714.1331498011132,3675.5637950557793,3774.6246018285401,3736.0686339135445,3834.5125239872978,3795.9695998417519,3893.7916808620193,3923.2013230412103,10426.140999208914,10319.20205745694,8864.945151727421,10458.600880458918,10487.853280328774,10380.282266638664,10408.901591589294,10369.189773055892,10329.319724073644,10221.764237979303,10249.102172684616,10141.553850943212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI439+EI440-EI441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equity Cash flow",null,null,"$'000",null,null,null,null,{"$f":"J442-J316","v":-681.81818181818187},-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-681.81818181818187,-10344.166666666666,-1602.9166666666642,-1611.6666666666642,-2530.4166666666642,-270,-2544.9999999999982,-3924.5833333333285,-3947.9166666666642,-3971.2499999999964,-354.58333333333337,{"$f":"AP442-AP316","v":-5814.5833333333285},-5849.5833333333285,-1789.5833333333321,-1798.3333333333321,-1807.0833333333321,-1815.8333333333321,-1824.5833333333321,-1833.3333333333321,-1842.0833333333321,-1850.8333333333321,-1859.5833333333321,-1868.3333333333321,-1877.0833333333321,-520.83333333333337,-520.83333333333337,-520.83333333333337,-520.83333333333337,-520.83333333333337,-520.83333333333337,-4520.833333333323,5951.9735846228923,5896.9415792702075,6524.1959586749999,6466.6131939688657,7105.058794400129,7152.4219502823198,7694.7450069942333,7631.9027676396672,7462.8845513378528,7405.2386181874153,7562.3796695841284,7504.7693287374768,{"$f":"BV442-BV316","v":5249.8301329082478},8046.8502589672735,8096.4652156028442,8037.9181669680856,8195.04367432033,8136.5259992946612,8292.7473061039327,8234.258569057647,8389.5685859424975,8437.64597343065,8485.4999196910558,6964.8374005590686,3311.5573945323249,3273.5943932158116,1846.4816353184326,3552.7632241044339,3653.0433554247102,3683.6627230450176,3714.1331498011132,3675.5637950557793,3774.6246018285401,3736.0686339135445,3834.5125239872978,3795.9695998417519,3893.7916808620193,3923.2013230412103,10426.140999208914,10319.20205745694,8864.945151727421,10458.600880458918,10487.853280328774,10380.282266638664,{"$f":"DB442-DB316","v":10408.901591589294},10369.189773055892,10329.319724073644,10221.764237979303,10249.102172684616,10141.553850943212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH442-EH316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity IRR",null,null,null,{"$f":"IFERROR(XIRR(J444:FC444,J5:FC5),FALSE)","v":0.12505158782005313}]
[]
[null,"DSCR"]
[null,null,"CFADS",null,"$'000",null,null,null,null,{"$f":"J430","v":0},{"$f":"K430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16425.657795149207,16265.362631901786,16787.353853411842,16624.507930810971,17157.690373347497,17099.790371334951,17536.850270152128,17368.744872902826,17094.463498706275,16931.5544076611,16983.432301163077,16820.558802421689,14460.356448697723,{"$f":"BW430","v":17152.113416862012},17096.465215602846,16932.655009073351,16984.517358530858,16820.736525610453,16871.694674524988,16707.942779583966,16757.989638574079,16700.803868167495,16643.394656533164,15017.468979506439,11258.925815584958,11115.699656373708,9583.3237405815926,11184.342171472857,11179.359144898397,11104.715354623968,11029.922623485327,10886.090110845256,10879.887759723279,10736.068633913546,10729.249366092563,10585.44328405228,10578.002207177811,10502.148691462266,10426.140999208917,10319.202057456943,8864.9451517274247,10458.600880458922,10487.853280328778,10380.282266638667,10408.901591589298,10369.189773055896,10329.319724073648,10221.764237979307,10249.102172684619,10141.553850943212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scheduled Debt Service",null,"$'000",null,null,null,null,{"$f":"J431+J433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP431+AP433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10578.947368421052,10473.684210526315,10368.421052631578,10263.157894736842,10157.894736842105,10052.631578947368,9947.3684210526317,9842.105263157895,9736.8421052631584,9631.5789473684217,9526.3157894736851,9421.0526315789484,{"$f":"BV431+BV433","v":9315.7894736842118},9210.5263157894751,9105.2631578947385,9000.0000000000018,8894.7368421052652,8789.4736842105285,8684.2105263157919,8578.9473684210552,8473.6842105263186,8368.4210526315819,8263.1578947368453,8157.8947368421077,8052.6315789473711,7947.3684210526335,7842.1052631578968,7736.8421052631602,7631.5789473684235,7526.3157894736869,7421.0526315789493,7315.7894736842127,7210.526315789476,7105.2631578947394,7000.0000000000018,6894.7368421052652,6789.4736842105285,6684.2105263157919,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,{"$f":"DB431+DB433","v":3.3469405025243761E-12},3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH431+EH433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"DSCR",null,{"$f":"MIN(J450:FC450)","v":1.2220345709466458},null,null,null,{"$f":"IF(J449>0.1,J448/J449)","v":false},{"$f":"IF(K449>0.1,K448/K449)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1.5526741199394773,1.5529743216388641,1.6190848894153553,1.6198238496687614,1.6890990522984584,1.7010262673055712,1.762963783771907,1.7647387838778272,1.7556476025698335,1.7579209494292944,1.782791236033693,1.785422442715151,1.5522416526850662,{"$f":"IF(BW449>0.1,BW448/BW449)","v":1.8622294566878752},1.8776464687656302,1.8814061121192609,1.909501951550806,1.9137364909377157,1.9428012049453012,1.9475516123441425,1.9776509511360709,1.9956935439948573,2.0141687800899999,1.840851036197563,1.3981672581445368,1.3986641951728505,1.2220345709466458,1.445595246652954,1.4648815431246172,1.4754516904745127,1.4863016301150436,1.4880267057989913,1.5088895433192864,1.5110022521804245,1.5327499094417942,1.5352933007404066,1.5580003250882042,1.5711875995101021,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI449>0.1,EI448/EI449)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"CFADS over Loan Life",null,null,null,null,null,null,{"$f":"J448*J332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP448*AP332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16425.657795149207,16265.362631901786,16787.353853411842,16624.507930810971,17157.690373347497,17099.790371334951,17536.850270152128,17368.744872902826,17094.463498706275,16931.5544076611,16983.432301163077,16820.558802421689,{"$f":"BV448*BV332","v":14460.356448697723},17152.113416862012,17096.465215602846,16932.655009073351,16984.517358530858,16820.736525610453,16871.694674524988,16707.942779583966,16757.989638574079,16700.803868167495,16643.394656533164,15017.468979506439,11258.925815584958,11115.699656373708,9583.3237405815926,11184.342171472857,11179.359144898397,11104.715354623968,11029.922623485327,10886.090110845256,10879.887759723279,10736.068633913546,10729.249366092563,10585.44328405228,10578.002207177811,10502.148691462266,0,0,0,0,0,0,{"$f":"DB448*DB332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH448*EH332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Rate",null,null,null,null,null,null,{"$f":"J351","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,{"$f":"AP351","v":2.0833333333333333E-3},2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,2.0833333333333333E-3,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,{"$f":"BV351","v":1.6E-2},1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,{"$f":"DB351","v":1.6E-2},1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,{"$f":"EH351","v":1.6E-2},1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2]
[null,null,"Interest Rate Index",null,null,null,null,null,1,{"$f":"I454*(1+J453*J8)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AO454*(1+AP453*AP8)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.016,1.0322560000000001,1.048772096,1.065552449536,1.0826012887285761,1.0999229093482332,1.117521675897805,1.1354020227121699,1.1535684550755647,1.1720255503567738,1.1907779591624823,1.2098304065090821,{"$f":"BU454*(1+BV453*BV8)","v":1.2291876930132275},1.2488546961014391,1.268836371239062,1.289137753178887,1.3097639572297493,1.3307201805454252,1.3520117034341521,1.3736438906890986,1.3956221929401242,1.4179521480271662,1.440639382395601,1.4636896125139307,1.4871086463141536,1.5109023846551801,1.535076822809663,1.5596380519746176,1.5845922608062115,1.609945736979111,1.6357048687707769,1.6618761466711094,1.6884661650178472,1.7154816236581327,1.7429293296366628,1.7708161989108495,1.7991492580934232,1.8279356462229179,1.8571826165624847,1.8868975384274844,1.9170878990423241,1.9477613054270013,1.9789254863138335,2.010588294094855,{"$f":"DA454*(1+DB453*DB8)","v":2.0427577068003728},2.0754418301091788,2.1086488993909258,2.1423872817811809,2.1766654782896797,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,{"$f":"EG454*(1+EH453*EH8)","v":2.2114921259423146},2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146,2.2114921259423146]
[null,null,"PV of CFADS over Loan Life from COD",null,null,{"$f":"SUMPRODUCT(J452:FC452/J454:FC454)","v":423353.14011575526}]
[null,null,"Debt",null,null,{"$f":"F300","v":250000}]
[null,null,"LLCR",null,null,{"$f":"F455/F456","v":1.693412560463021}]
[]
[null,null,"CFADS over Project Life",null,null,null,null,null,null,{"$f":"J448","v":0},{"$f":"K448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16425.657795149207,16265.362631901786,16787.353853411842,16624.507930810971,17157.690373347497,17099.790371334951,17536.850270152128,17368.744872902826,17094.463498706275,16931.5544076611,16983.432301163077,16820.558802421689,14460.356448697723,{"$f":"BW448","v":17152.113416862012},17096.465215602846,16932.655009073351,16984.517358530858,16820.736525610453,16871.694674524988,16707.942779583966,16757.989638574079,16700.803868167495,16643.394656533164,15017.468979506439,11258.925815584958,11115.699656373708,9583.3237405815926,11184.342171472857,11179.359144898397,11104.715354623968,11029.922623485327,10886.090110845256,10879.887759723279,10736.068633913546,10729.249366092563,10585.44328405228,10578.002207177811,10502.148691462266,10426.140999208917,10319.202057456943,8864.9451517274247,10458.600880458922,10487.853280328778,10380.282266638667,10408.901591589298,10369.189773055896,10329.319724073648,10221.764237979307,10249.102172684619,10141.553850943212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PV of CFADS over Project Life",null,null,{"$f":"SUMPRODUCT(J459:FC459/J454:FC454)","v":483948.14037943521}]
[null,null,"Debt",null,null,{"$f":"F456","v":250000}]
[null,null,"PLCR",null,null,{"$f":"F460/F461","v":1.9357925615177409}]
[]
[null,null,"Average Life"]
[null,null,"Debt Period",null,null,null,null,null,null,{"$f":"J333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"BV333","v":13},14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,38,38,38,38,38,38,{"$f":"DB333","v":38},38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,{"$f":"EH333","v":38},38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38]
[null,null,"Repayment Percent",null,null,null,null,null,null,{"$f":"J433/SUM(433:433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP433/SUM(433:433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,{"$f":"BV433/SUM(433:433)","v":2.6315789473684233E-2},2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,2.6315789473684233E-2,0,0,0,0,0,0,{"$f":"DB433/SUM(433:433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH433/SUM(433:433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Period x Repayment",null,null,{"$f":"SUMPRODUCT(J466:FC466,J465:FC465)/2","v":9.7500000000000071}]
[]
["Balance Sheet"]
[null,"Equity Balance"]
[null,null,"Opening balance",null,"$'000",null,null,null,null,{"$f":"I475","v":0},{"$f":"J475","v":681.81818181818187},1363.6363636363637,2045.4545454545455,2727.2727272727275,3409.0909090909095,4090.9090909090914,4772.727272727273,5454.545454545455,6136.3636363636369,6818.1818181818189,7500.0000000000009,8181.8181818181829,8863.636363636364,9545.454545454546,10227.272727272728,10909.09090909091,11590.909090909092,12272.727272727274,12954.545454545456,13636.363636363638,14318.18181818182,15000.000000000002,25344.166666666668,26947.083333333332,28558.749999999996,31089.166666666661,31359.166666666661,33904.166666666657,37828.749999999985,41776.66666666665,45747.916666666642,46102.499999999978,51917.083333333307,57766.666666666635,59556.249999999971,61354.583333333299,63161.666666666628,64977.499999999956,66802.083333333285,68635.416666666613,70477.499999999942,72328.33333333327,74187.916666666599,76056.249999999927,77933.333333333256,78454.166666666584,78974.999999999913,79495.833333333241,80016.66666666657,80537.499999999898,81058.333333333227,85579.166666666555,74906.913377192875,64234.660087719196,40752.82346491218,17270.986842105165,-446.53728070185207,-18164.061403508869,-31270.135526315884,-44376.209649122895,-53793.123771929917,-63210.037894736932,-68541.665684210617,-73873.293473684302,{"$f":"BV475","v":-77893.219929824656},-81913.14638596501,-85933.072842105365,-89952.999298245719,-93972.925754386073,-97992.852210526427,-102012.77866666678,-106032.70512280714,-104805.82624561415,-103578.94736842118,-97105.263157894864,-90631.578947368558,-84157.894736842238,-77684.210526315932,-71210.526315789612,-64736.842105263291,-58263.157894736985,-51789.473684210672,-45315.789473684359,-38842.105263158046,-32368.421052631733,-25894.73684210542,-19421.052631579107,-12947.368421052792,-6473.6842105264768,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,{"$f":"EH475","v":-1.6552803572267294E-10},-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10]
[null,null,"Add Equity contributed",null,"$'000",null,null,null,null,{"$f":"J316","v":681.81818181818187},681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,681.81818181818187,10344.166666666666,1602.9166666666642,1611.6666666666642,2530.4166666666642,270,2544.9999999999982,3924.5833333333285,3947.9166666666642,3971.2499999999964,354.58333333333337,{"$f":"AP316","v":5814.5833333333285},5849.5833333333285,1789.5833333333321,1798.3333333333321,1807.0833333333321,1815.8333333333321,1824.5833333333321,1833.3333333333321,1842.0833333333321,1850.8333333333321,1859.5833333333321,1868.3333333333321,1877.0833333333321,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,4520.833333333323,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add Earnings",null,"$'000",null,null,null,null,{"$f":"J414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4720.2797048507909,-4775.3117102034757,-16957.640664132014,-17015.223428838148,-10612.465328406888,-10565.102172524697,-5411.3291158127804,-5474.1713551673465,-1954.029571469164,-2011.6755046196004,2230.7518801104425,2173.1415392637909,{"$f":"BV414","v":1229.9036767678963},4026.9238028269219,4076.5387594624926,4017.9917108277341,4175.1172181799784,4116.5995431543097,4272.8208499635812,4214.3321129172955,9616.4474631354788,9664.5248506236312,14959.184130217371,13438.521611085382,9785.2416050586398,9747.2786037421247,8320.1658458447455,10026.447434630751,10126.727565951023,10157.346933571334,10187.817360327428,10149.248005582094,10248.308812354855,10209.752844439859,10308.196734513613,10269.653810368067,10367.475891388334,10396.885533567525,10426.140999208914,10319.20205745694,8864.945151727421,10458.600880458918,10487.853280328774,10380.282266638664,{"$f":"DB414","v":10408.901591589294},10369.189773055892,10329.319724073644,10221.764237979303,10249.102172684616,10141.553850943208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Dividend",null,"$'000",null,null,null,null,{"$f":"J442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5951.9735846228923,5896.9415792702075,6524.1959586749999,6466.6131939688657,7105.058794400129,7152.4219502823198,7694.7450069942333,7631.9027676396672,7462.8845513378528,7405.2386181874153,7562.3796695841284,7504.7693287374768,{"$f":"BV442","v":5249.8301329082478},8046.8502589672735,8096.4652156028442,8037.9181669680856,8195.04367432033,8136.5259992946612,8292.7473061039327,8234.258569057647,8389.5685859424975,8437.64597343065,8485.4999196910558,6964.8374005590686,3311.5573945323249,3273.5943932158116,1846.4816353184326,3552.7632241044339,3653.0433554247102,3683.6627230450176,3714.1331498011132,3675.5637950557793,3774.6246018285401,3736.0686339135445,3834.5125239872978,3795.9695998417519,3893.7916808620193,3923.2013230412103,10426.140999208914,10319.20205745694,8864.945151727421,10458.600880458918,10487.853280328774,10380.282266638664,{"$f":"DB442","v":10408.901591589294},10369.189773055892,10329.319724073644,10221.764237979303,10249.102172684616,10141.553850943212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing balance ",null,null,null,null,null,null,{"$f":"J471+J472+J473-J474","v":681.81818181818187},{"$f":"K471+K472+K473-K474","v":1363.6363636363637},2045.4545454545455,2727.2727272727275,3409.0909090909095,4090.9090909090914,4772.727272727273,5454.545454545455,6136.3636363636369,6818.1818181818189,7500.0000000000009,8181.8181818181829,8863.636363636364,9545.454545454546,10227.272727272728,10909.09090909091,11590.909090909092,12272.727272727274,12954.545454545456,13636.363636363638,14318.18181818182,15000.000000000002,25344.166666666668,26947.083333333332,28558.749999999996,31089.166666666661,31359.166666666661,33904.166666666657,37828.749999999985,41776.66666666665,45747.916666666642,46102.499999999978,51917.083333333307,57766.666666666635,59556.249999999971,61354.583333333299,63161.666666666628,64977.499999999956,66802.083333333285,68635.416666666613,70477.499999999942,72328.33333333327,74187.916666666599,76056.249999999927,77933.333333333256,78454.166666666584,78974.999999999913,79495.833333333241,80016.66666666657,80537.499999999898,81058.333333333227,85579.166666666555,74906.913377192875,64234.660087719196,40752.82346491218,17270.986842105165,-446.53728070185207,-18164.061403508869,-31270.135526315884,-44376.209649122895,-53793.123771929917,-63210.037894736932,-68541.665684210617,-73873.293473684302,-77893.219929824656,{"$f":"BW471+BW472+BW473-BW474","v":-81913.14638596501},-85933.072842105365,-89952.999298245719,-93972.925754386073,-97992.852210526427,-102012.77866666678,-106032.70512280714,-104805.82624561415,-103578.94736842118,-97105.263157894864,-90631.578947368558,-84157.894736842238,-77684.210526315932,-71210.526315789612,-64736.842105263291,-58263.157894736985,-51789.473684210672,-45315.789473684359,-38842.105263158046,-32368.421052631733,-25894.73684210542,-19421.052631579107,-12947.368421052792,-6473.6842105264768,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,{"$f":"EI471+EI472+EI473-EI474","v":-1.6552803572267294E-10},-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10]
[]
[null,"Assets"]
[null,null,"DSRA",null,"$'000",null,null,null,null,{"$f":"J374","v":0},{"$f":"K374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3999.9999999999995,3894.7368421052629,3789.4736842105262,3684.2105263157896,3578.9473684210529,3473.6842105263163,3368.4210526315801,3263.1578947368434,3157.8947368421068,3052.6315789473701,2947.3684210526335,2842.1052631578968,2736.8421052631602,2631.5789473684235,{"$f":"BW374","v":2526.3157894736869},2421.0526315789502,2315.7894736842136,2210.5263157894769,2105.2631578947403,2000.0000000000036,1894.7368421052668,1789.4736842105299,1684.210526315793,1578.9473684210561,1473.6842105263192,1368.4210526315824,1263.1578947368455,1157.8947368421086,1052.6315789473717,947.36842105263497,842.10526315789809,736.84210526316122,631.57894736842445,526.31578947368757,421.0526315789507,315.78947368421382,210.526315789477,105.26315789474017,3.3537617127876729E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Account Receivable",null,"$'000"]
[null,null,"Base Net Plant",null,"$'000",null,null,null,null,{"$f":"J279","v":681.81818181818187},1363.6363636363637,2045.4545454545455,2727.2727272727275,3409.0909090909095,4090.9090909090914,4772.727272727273,5454.545454545455,6136.3636363636369,6818.1818181818189,7500.0000000000009,8181.8181818181829,8863.636363636364,9545.454545454546,10227.272727272728,10909.09090909091,11590.909090909092,12272.727272727274,12954.545454545456,13636.363636363638,14318.18181818182,15000.000000000002,23865,32730,41595,56370,56370,71145,94785,118425,142065,142065,{"$f":"AP279","v":177525},212985,221850,230715,239580,248445,257310,266175,275040,283905,292770,301635,310500,310500,310500,310500,310500,310500,310500,310499.99999999994,294974.99999999994,279449.99999999994,251504.99999999994,223559.99999999994,201203.99999999994,178847.99999999994,160963.19999999995,143078.39999999997,128770.55999999997,114462.71999999997,103016.44799999997,91570.175999999978,{"$f":"BV279","v":81395.71199999997},71221.247999999963,61046.783999999956,50872.319999999949,40697.855999999971,30523.391999999993,20348.928000000014,10174.464000000036,5087.2320000000182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"IDC Net Plant",null,"$'000",null,null,null,null,{"$f":"J385","v":0},{"$f":"K385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.625000000000004,46.875000000000014,93.750000000000028,166.66666666666671,239.5833333333334,338.54166666666674,479.16666666666674,661.45833333333348,885.41666666666686,1109.3750000000002,1395.8333333333335,1744.791666666667,2109.3750000000005,2489.5833333333339,2885.4166666666674,3296.8750000000009,3723.9583333333344,4166.6666666666679,4625.0000000000009,5098.9583333333339,5588.541666666667,6093.75,6614.583333333333,7135.4166666666661,7656.2499999999991,8177.0833333333321,8697.9166666666661,9218.75,9739.5833333333339,9252.6041666666679,8765.625,7889.0625,7012.5,6311.25,5610,5049,4488,4039.2,3590.3999999999996,3231.3599999999997,2872.3199999999997,2553.1733333333332,{"$f":"BW385","v":2234.0266666666666},1914.88,1595.7333333333336,1276.5866666666661,957.43999999999869,638.29333333333125,319.1466666666638,159.57333333333008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees Net Plant",null,"$'000",null,null,null,null,{"$f":"J394","v":0},{"$f":"K394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8979.1666666666661,9201.4583333333321,9416.8749999999982,9625.4166666666642,9822.4999999999982,10019.583333333332,10205.208333333332,10372.499999999998,10521.458333333332,10652.083333333332,10782.708333333332,10885.833333333332,10961.458333333332,11030.208333333332,11092.083333333332,11147.083333333332,11195.208333333332,11236.458333333332,11270.833333333332,11298.333333333332,11318.958333333332,11332.708333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,11339.583333333332,10205.624999999998,9071.6666666666661,7937.7083333333321,6803.7499999999991,5669.7916666666661,4535.833333333333,3401.875,2267.9166666666661,1133.9583333333321,0,0,0,0,{"$f":"BW394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Assets",null,null,null,null,null,{"$f":"SUM(J478:J482)","v":681.81818181818187},1363.6363636363637,2045.4545454545455,2727.2727272727275,3409.0909090909095,4090.9090909090914,4772.727272727273,5454.545454545455,6136.3636363636369,6818.1818181818189,7500.0000000000009,8181.8181818181829,8863.636363636364,9545.454545454546,10227.272727272728,10909.09090909091,11590.909090909092,12272.727272727274,12954.545454545456,13636.363636363638,14318.18181818182,15000.000000000002,32844.166666666664,41947.083333333328,51058.75,66089.166666666657,66359.166666666657,81404.166666666657,105328.75,129276.66666666667,153247.91666666669,153602.5,{"$f":"SUM(AP478:AP482)","v":189417.08333333334},225266.66666666669,234556.25,243854.58333333334,253161.66666666669,262477.5,271802.08333333331,281135.41666666663,290477.5,299828.33333333331,309187.91666666663,318556.25,327933.33333333331,328454.16666666663,328975,329495.83333333331,330016.66666666663,330537.5,331058.33333333331,335579.16666666657,318327.96600877191,301076.76535087713,271015.98135964904,240955.19736842098,216658.72587719292,192362.25438596486,172677.23289473681,152992.21140350873,136996.34991228068,121000.48842105261,109089.91326315787,97179.33810526313,{"$f":"SUM(BV478:BV482)","v":86580.464280701737},75981.590456140315,65382.7166315789,54783.8428070175,44184.968982456121,33586.095157894728,22987.221333333349,12388.347508771967,7036.2790175438786,1684.210526315793,1578.9473684210561,1473.6842105263192,1368.4210526315824,1263.1578947368455,1157.8947368421086,1052.6315789473717,947.36842105263497,842.10526315789809,736.84210526316122,631.57894736842445,526.31578947368757,421.0526315789507,315.78947368421382,210.526315789477,105.26315789474017,3.3537617127876729E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,{"$f":"SUM(DB478:DB482)","v":3.3469405025243761E-12},3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH478:EH482)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Liability & Capital"]
[null,null,"Base Debt",null,"$'000",null,null,null,null,{"$f":"J342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7500.0000000000018,15000.000000000004,22500.000000000007,35000.000000000007,35000.000000000007,47500.000000000007,67500.000000000015,87500.000000000015,107500.00000000001,107500.00000000001,{"$f":"AP342","v":137500.00000000003},167500.00000000003,175000.00000000003,182500.00000000003,190000.00000000003,197500.00000000003,205000.00000000003,212500.00000000003,220000.00000000003,227500.00000000003,235000.00000000003,242500.00000000003,250000.00000000003,250000.00000000003,250000.00000000003,250000.00000000003,250000.00000000003,250000.00000000003,250000.00000000003,249999.99999999997,243421.05263157893,236842.10526315789,230263.15789473685,223684.21052631582,217105.26315789478,210526.31578947374,203947.3684210527,197368.42105263166,190789.47368421062,184210.52631578958,177631.57894736854,171052.6315789475,{"$f":"BV342","v":164473.68421052647},157894.73684210543,151315.78947368439,144736.84210526335,138157.89473684231,131578.94736842127,125000.00000000022,118421.05263157916,111842.10526315811,105263.15789473706,98684.210526316005,92105.263157894951,85526.315789473898,78947.368421052844,72368.421052631791,65789.473684210738,59210.526315789684,52631.578947368631,46052.631578947578,39473.684210526524,32894.736842105471,26315.789473684417,19736.842105263364,13157.894736842312,6578.9473684212608,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,{"$f":"DB342","v":2.0918378140777349E-10},2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,{"$f":"EH342","v":2.0918378140777349E-10},2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10,2.0918378140777349E-10]
[null,null,"Defaulted Debt",null,"$'000",null,null,null,null,{"$f":"J422","v":0},{"$f":"K422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity",null,"$'000",null,null,null,null,{"$f":"J475","v":681.81818181818187},1363.6363636363637,2045.4545454545455,2727.2727272727275,3409.0909090909095,4090.9090909090914,4772.727272727273,5454.545454545455,6136.3636363636369,6818.1818181818189,7500.0000000000009,8181.8181818181829,8863.636363636364,9545.454545454546,10227.272727272728,10909.09090909091,11590.909090909092,12272.727272727274,12954.545454545456,13636.363636363638,14318.18181818182,15000.000000000002,25344.166666666668,26947.083333333332,28558.749999999996,31089.166666666661,31359.166666666661,33904.166666666657,37828.749999999985,41776.66666666665,45747.916666666642,46102.499999999978,{"$f":"AP475","v":51917.083333333307},57766.666666666635,59556.249999999971,61354.583333333299,63161.666666666628,64977.499999999956,66802.083333333285,68635.416666666613,70477.499999999942,72328.33333333327,74187.916666666599,76056.249999999927,77933.333333333256,78454.166666666584,78974.999999999913,79495.833333333241,80016.66666666657,80537.499999999898,81058.333333333227,85579.166666666555,74906.913377192875,64234.660087719196,40752.82346491218,17270.986842105165,-446.53728070185207,-18164.061403508869,-31270.135526315884,-44376.209649122895,-53793.123771929917,-63210.037894736932,-68541.665684210617,-73873.293473684302,{"$f":"BV475","v":-77893.219929824656},-81913.14638596501,-85933.072842105365,-89952.999298245719,-93972.925754386073,-97992.852210526427,-102012.77866666678,-106032.70512280714,-104805.82624561415,-103578.94736842118,-97105.263157894864,-90631.578947368558,-84157.894736842238,-77684.210526315932,-71210.526315789612,-64736.842105263291,-58263.157894736985,-51789.473684210672,-45315.789473684359,-38842.105263158046,-32368.421052631733,-25894.73684210542,-19421.052631579107,-12947.368421052792,-6473.6842105264768,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,{"$f":"DB475","v":-1.6189005691558123E-10},-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6189005691558123E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,{"$f":"EH475","v":-1.6552803572267294E-10},-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10,-1.6552803572267294E-10]
[null,null,null,"Total Liability & Capital",null,null,null,null,null,{"$f":"SUM(J486:J488)","v":681.81818181818187},{"$f":"SUM(K486:K488)","v":1363.6363636363637},2045.4545454545455,2727.2727272727275,3409.0909090909095,4090.9090909090914,4772.727272727273,5454.545454545455,6136.3636363636369,6818.1818181818189,7500.0000000000009,8181.8181818181829,8863.636363636364,9545.454545454546,10227.272727272728,10909.09090909091,11590.909090909092,12272.727272727274,12954.545454545456,13636.363636363638,14318.18181818182,15000.000000000002,32844.166666666672,41947.083333333336,51058.75,66089.166666666672,66359.166666666672,81404.166666666657,105328.75,129276.66666666666,153247.91666666666,153602.5,189417.08333333334,225266.66666666666,234556.25,243854.58333333331,253161.66666666666,262477.5,271802.08333333331,281135.41666666663,290477.5,299828.33333333331,309187.91666666663,318556.24999999994,327933.33333333326,328454.16666666663,328974.99999999994,329495.83333333326,330016.66666666663,330537.49999999994,331058.33333333326,335579.16666666651,318327.96600877179,301076.76535087707,271015.98135964904,240955.19736842098,216658.72587719292,192362.25438596486,172677.23289473681,152992.21140350876,136996.34991228071,121000.48842105265,109089.91326315793,97179.338105263203,86580.46428070181,{"$f":"SUM(BW486:BW488)","v":75981.590456140417},65382.716631579024,54783.842807017631,44184.968982456237,33586.095157894844,22987.221333333437,12388.347508772029,7036.2790175439586,1684.2105263158737,1578.9473684211407,1473.6842105263931,1368.4210526316601,1263.1578947369126,1157.8947368421796,1052.6315789474465,947.36842105269898,842.10526315795869,736.8421052632184,631.57894736847811,526.31578947373782,421.05263157899753,315.78947368425725,210.52631578952059,105.26315789478394,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,{"$f":"SUM(EI486:EI488)","v":4.3655745685100555E-11},4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11]
[]
[null,"Difference",null,null,null,null,null,null,null,{"$f":"J483-J489","v":0},{"$f":"K483-K489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW483-BW489","v":0},-1.2369127944111824E-10,-1.3096723705530167E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-8.7311491370201111E-11,-6.184563972055912E-11,-8.0035533756017685E-11,-8.0717654782347381E-11,-8.4583007264882326E-11,-7.3896444519050419E-11,-7.7761797001585364E-11,-6.7075234255753458E-11,-7.0940586738288403E-11,-7.4805939220823348E-11,-6.4005689637269825E-11,-6.0595084505621344E-11,-5.7184479373972863E-11,-5.3660187404602766E-11,-5.0249582272954285E-11,-4.6838977141305804E-11,-4.3428372009657323E-11,-4.3598902266239747E-11,-4.3769432522822171E-11,-4.3939962779404595E-11,-4.3946783989667893E-11,-4.3946783989667893E-11,-4.3946783989667893E-11,-4.3946783989667893E-11,-4.3946783989667893E-11,-4.3946783989667893E-11,-4.3946783989667893E-11,-4.3946783989667893E-11,-4.3946783989667893E-11,-4.3946783989667893E-11,-4.3946783989667893E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,{"$f":"EI483-EI489","v":-4.3655745685100555E-11},-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11]
[null,"Test",null,null,null,null,null,{"$f":"AND(J492:FC492)","v":true},null,{"$f":"ROUND(J491,0)=0","v":true},{"$f":"ROUND(K491,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(BW491,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(EI491,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Operating Switch",null,null,null,null,null,null,null,{"$f":"J8*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP8*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV8*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"DB8*1","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH8*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Cash Flow"]
[null,null,"Debt Service + IDC",null,null,null,null,null,null,{"$f":"J431+J433+J307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.625000000000004,31.250000000000007,46.875000000000014,72.916666666666686,72.916666666666686,98.958333333333343,140.62500000000003,182.29166666666669,223.95833333333337,{"$f":"AP431+AP433+AP307","v":223.95833333333337},286.45833333333337,348.95833333333337,364.58333333333337,380.20833333333337,395.83333333333337,411.45833333333337,427.08333333333337,442.70833333333337,458.33333333333337,473.95833333333337,489.58333333333337,505.20833333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,10578.947368421052,10473.684210526315,10368.421052631578,10263.157894736842,10157.894736842105,10052.631578947368,9947.3684210526317,9842.105263157895,9736.8421052631584,9631.5789473684217,9526.3157894736851,9421.0526315789484,{"$f":"BV431+BV433+BV307","v":9315.7894736842118},9210.5263157894751,9105.2631578947385,9000.0000000000018,8894.7368421052652,8789.4736842105285,8684.2105263157919,8578.9473684210552,8473.6842105263186,8368.4210526315819,8263.1578947368453,8157.8947368421077,8052.6315789473711,7947.3684210526335,7842.1052631578968,7736.8421052631602,7631.5789473684235,7526.3157894736869,7421.0526315789493,7315.7894736842127,7210.526315789476,7105.2631578947394,7000.0000000000018,6894.7368421052652,6789.4736842105285,6684.2105263157919,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,{"$f":"DB431+DB433+DB307","v":3.3469405025243761E-12},3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH431+EH433+EH307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sweep",null,null,null,null,null,null,{"$f":"J435","v":0},{"$f":"K435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Default",null,null,null,null,null,null,{"$f":"J441-J440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP441-AP440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV441-BV440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB441-DB440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH441-EH440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees",null,null,null,null,null,null,{"$f":"J357+J360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8979.1666666666661,222.29166666666666,215.41666666666666,208.54166666666666,197.08333333333334,197.08333333333334,185.625,167.29166666666666,148.95833333333334,130.625,{"$f":"AP357+AP360","v":130.625},103.12499999999997,75.624999999999972,68.749999999999972,61.874999999999972,54.999999999999972,48.124999999999972,41.249999999999972,34.374999999999972,27.499999999999972,20.624999999999972,13.749999999999973,6.8749999999999734,-2.6678511252005894E-14,-2.6678511252005894E-14,-2.6678511252005894E-14,-2.6678511252005894E-14,-2.6678511252005894E-14,-2.6678511252005894E-14,-2.6678511252005894E-14,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV357+BV360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB357+DB360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH357+EH360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Draws",null,null,null,null,null,null,{"$f":"-J339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7500.0000000000018,-7500.0000000000018,-7500.0000000000018,-12500.000000000002,0,-12500.000000000002,-20000.000000000004,-20000.000000000004,-20000.000000000004,0,{"$f":"-AP339","v":-30000.000000000007},-30000.000000000007,-7500.0000000000018,-7500.0000000000018,-7500.0000000000018,-7500.0000000000018,-7500.0000000000018,-7500.0000000000018,-7500.0000000000018,-7500.0000000000018,-7500.0000000000018,-7500.0000000000018,-7500.0000000000018,0,0,0,0,0,0,5.551115123125784E-11,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DB339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Debt Cash Flow",null,null,null,null,null,{"$f":"SUM(J497:J501)-1E-29","v":-9.9999999999999994E-30},{"$f":"SUM(K497:K501)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1479.1666666666642,-7262.0833333333348,-7253.3333333333348,-12244.583333333336,270,-12230.000000000002,-19715.416666666672,-19692.083333333336,-19668.750000000004,354.58333333333337,-29645.416666666675,-29610.416666666675,-7075.4166666666688,-7066.6666666666688,-7057.9166666666688,-7049.1666666666688,-7040.4166666666688,-7031.6666666666688,-7022.9166666666688,-7014.1666666666688,-7005.4166666666688,-6996.6666666666688,-6987.9166666666688,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333333337,520.83333333338885,10578.947368421052,10473.684210526315,10368.421052631578,10263.157894736842,10157.894736842105,10052.631578947368,9947.3684210526317,9842.105263157895,9736.8421052631584,9631.5789473684217,9526.3157894736851,9421.0526315789484,9315.7894736842118,{"$f":"SUM(BW497:BW501)","v":9210.5263157894751},9105.2631578947385,9000.0000000000018,8894.7368421052652,8789.4736842105285,8684.2105263157919,8578.9473684210552,8473.6842105263186,8368.4210526315819,8263.1578947368453,8157.8947368421077,8052.6315789473711,7947.3684210526335,7842.1052631578968,7736.8421052631602,7631.5789473684235,7526.3157894736869,7421.0526315789493,7315.7894736842127,7210.526315789476,7105.2631578947394,7000.0000000000018,6894.7368421052652,6789.4736842105285,6684.2105263157919,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,3.3469405025243761E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI497:EI501)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pre-tax Debt IRR",null,null,{"$f":"XIRR(J502:FC502,J5:FC5)","v":3.6395195126533511E-2}]
[]
[null,null,"Taxes",null,null,{"$f":"F413","v":0.35},null,null,null,{"$f":"J431*$F$506+J307*$F$506+J500*$F$506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3142.708333333333,83.270833333333329,86.333333333333329,89.395833333333329,94.500000000000014,94.500000000000014,99.604166666666657,107.77083333333334,115.9375,124.10416666666667,{"$f":"AP431*$F$506+AP307*$F$506+AP500*$F$506","v":124.10416666666667},136.35416666666666,148.60416666666666,151.66666666666666,154.72916666666669,157.79166666666666,160.85416666666666,163.91666666666666,166.97916666666666,170.04166666666666,173.10416666666666,176.16666666666666,179.22916666666666,182.29166666666666,182.29166666666666,182.29166666666666,182.29166666666666,182.29166666666666,182.29166666666666,182.29166666666666,1399.9999999999998,1363.1578947368419,1326.3157894736842,1289.4736842105262,1252.6315789473686,1215.7894736842106,1178.9473684210529,1142.105263157895,1105.2631578947373,1068.4210526315794,1031.5789473684217,994.7368421052638,{"$f":"BV431*$F$506+BV307*$F$506+BV500*$F$506","v":957.894736842106},921.05263157894819,884.21052631579039,847.36842105263258,810.52631578947467,773.68421052631686,736.84210526315906,700.00000000000125,663.15789473684333,626.31578947368541,589.47368421052749,552.63157894736958,515.78947368421166,478.9473684210538,442.10526315789588,405.26315789473801,368.4210526315801,331.57894736842223,294.73684210526432,257.8947368421064,221.05263157894854,184.21052631579064,147.36842105263273,110.52631578947484,73.684210526316946,36.842105263159056,1.1714291758835316E-12,1.1714291758835316E-12,1.1714291758835316E-12,1.1714291758835316E-12,1.1714291758835316E-12,1.1714291758835316E-12,{"$f":"DB431*$F$506+DB307*$F$506+DB500*$F$506","v":1.1714291758835316E-12},1.1714291758835316E-12,1.1714291758835316E-12,1.1714291758835316E-12,1.1714291758835316E-12,1.1714291758835316E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH431*$F$506+EH307*$F$506+EH500*$F$506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"After Tax Cash Flow",null,null,null,null,null,null,{"$f":"J502-J506","v":-9.9999999999999994E-30},{"$f":"K502-K506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1663.5416666666688,-7345.3541666666679,-7339.6666666666679,-12333.97916666667,175.5,-12324.500000000002,-19815.020833333339,-19799.854166666668,-19784.687500000004,230.47916666666669,-29769.520833333343,-29746.770833333343,-7224.0208333333358,-7218.3333333333358,-7212.6458333333358,-7206.9583333333358,-7201.2708333333358,-7195.5833333333358,-7189.8958333333358,-7184.2083333333358,-7178.5208333333358,-7172.8333333333358,-7167.1458333333358,338.54166666666674,338.54166666666674,338.54166666666674,338.54166666666674,338.54166666666674,338.54166666666674,338.54166666672222,9178.9473684210516,9110.5263157894733,9042.1052631578932,8973.6842105263149,8905.2631578947367,8836.8421052631584,8768.4210526315783,8700,8631.5789473684217,8563.1578947368416,8494.7368421052633,8426.3157894736851,8357.894736842105,{"$f":"BW502-BW506","v":8289.4736842105267},8221.0526315789484,8152.6315789473692,8084.21052631579,8015.7894736842118,7947.3684210526326,7878.9473684210543,7810.5263157894751,7742.1052631578968,7673.6842105263177,7605.2631578947385,7536.8421052631593,7468.4210526315801,7400.0000000000009,7331.5789473684217,7263.1578947368434,7194.7368421052643,7126.3157894736851,7057.8947368421059,6989.4736842105276,6921.0526315789484,6852.6315789473692,6784.21052631579,6715.7894736842118,6647.3684210526326,2.1755113266408447E-12,2.1755113266408447E-12,2.1755113266408447E-12,2.1755113266408447E-12,2.1755113266408447E-12,2.1755113266408447E-12,2.1755113266408447E-12,2.1755113266408447E-12,2.1755113266408447E-12,2.1755113266408447E-12,2.1755113266408447E-12,2.1755113266408447E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI502-EI506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"After-tax Debt IRR",null,null,{"$f":"XIRR(J507:FC507,J5:FC5)","v":2.3323383927345277E-2}]

{"sheet":"Accuracy Test","index":6,"n_rows":20,"n_cols":5,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Item","Test","Error Tabulation"]
[]
[null,null,{"$f":"'Periodic Model'!B6","v":"Development Period"},{"$f":"'Periodic Model'!H6","v":true},{"$f":"IF(D4,\"\",C4)","v":""}]
[null,null,{"$f":"'Periodic Model'!B7","v":"Conctruction Period"},{"$f":"'Periodic Model'!H7","v":true},{"$f":"IF(D5,\"\",C5)","v":""}]
[null,null,{"$f":"'Periodic Model'!B8","v":"Operation Period"},{"$f":"'Periodic Model'!H8","v":true},""]
[null,null,{"$f":"'Periodic Model'!B199","v":"Development Expenditure"},{"$f":"'Periodic Model'!H199","v":true},""]
[null,null,{"$f":"'Periodic Model'!B204","v":"Adjusted S-Curve"},{"$f":"'Periodic Model'!H204","v":true},""]
[null,null,{"$f":"'Periodic Model'!B334","v":"Level Repayment"},{"$f":"'Periodic Model'!H334","v":true},""]
[null,null,{"$f":"'Periodic Model'!B335","v":"Mortgage Repayment"},{"$f":"'Periodic Model'!H335","v":true},""]
[null,null,{"$f":"'Periodic Model'!B339","v":"Add debt draws"},{"$f":"'Periodic Model'!H339","v":true},""]
[null,null,{"$f":"'Periodic Model'!B345","v":"Debt Balance Closing Test (Lookup)"},{"$f":"'Periodic Model'!G345","v":true},""]
[null,null,{"$f":"'Periodic Model'!B206","v":"Construction Expeniture"},{"$f":"'Periodic Model'!H206","v":true},""]
[null,null,"Balance Sheet",{"$f":"'Periodic Model'!H492","v":true},""]
[]
[null,null,"Aggregate",{"$f":"AND(D4:D14)","v":true},{"$f":"add_text(E4:E14)","v":"           "}]
[null,null,"Message",null,{"$f":"IF(D16,\"Model OK\",E16)","v":"Model OK"}]
[]
[null,null,"Use CNTL [ to find problem"]
[null,null,"Use F5 to come back"]

{"sheet":"Annual Model","index":7,"n_rows":256,"n_cols":47,"rows_kept":256,"cut":false,"hidden":false,"merged":[]}
["Time Lines"]
[null,"Period (EIS and TAB)",null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Year",null,null,null,"Bal Acct",null,{"$f":"YEAR('Periodic Model'!J4)","v":2017},{"$f":"H3+1","v":2018},{"$f":"I3+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[null,"Days",null,null,null,null,null,{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,H$3)","v":120},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,I$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,J$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,K$3)","v":366},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,L$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,M$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,N$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,O$3)","v":366},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,P$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,Q$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,R$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,S$3)","v":366},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,T$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,U$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,V$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,W$3)","v":366},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,X$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,Y$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,Z$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AA$3)","v":366},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AB$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AC$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AD$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AE$3)","v":366},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AF$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AG$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AH$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AI$3)","v":366},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AJ$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AK$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AL$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AM$3)","v":366},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AN$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AO$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AP$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AQ$3)","v":366},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AR$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AS$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AT$3)","v":365},{"$f":"SUMIFS('Periodic Model'!10:10,'Periodic Model'!$9:$9,AU$3)","v":366}]
[null,"Hours",null,null,null,null,null,{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,H$3)","v":2880},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,I$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,J$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,K$3)","v":8784},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,L$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,M$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,N$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,O$3)","v":8784},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,P$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,Q$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,R$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,S$3)","v":8784},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,T$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,U$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,V$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,W$3)","v":8784},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,X$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,Y$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,Z$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AA$3)","v":8784},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AB$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AC$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AD$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AE$3)","v":8784},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AF$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AG$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AH$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AI$3)","v":8784},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AJ$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AK$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AL$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AM$3)","v":8784},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AN$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AO$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AP$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AQ$3)","v":8784},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AR$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AS$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AT$3)","v":8760},{"$f":"SUMIFS('Periodic Model'!11:11,'Periodic Model'!$9:$9,AU$3)","v":8784}]
[]
["Operations Model"]
[null,"Capacity (with Switch)",null,null,"MW",true,null,{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,M$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,N$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,O$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,P$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,Q$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,R$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,S$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,T$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,U$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,V$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,W$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,X$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,Y$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,Z$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AA$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AB$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AC$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AD$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AE$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AF$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AG$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AH$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AI$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AJ$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AK$3))","v":300},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F8,SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!149:149,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Age in Periods (Roudup)",null,null,"Periods",true,null,{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,M$3))","v":2},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,N$3))","v":4},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,O$3))","v":6},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,P$3))","v":8},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,Q$3))","v":10},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,R$3))","v":12},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,S$3))","v":14},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,T$3))","v":16},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,U$3))","v":18},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,V$3))","v":20},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,W$3))","v":22},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,X$3))","v":24},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,Y$3))","v":26},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,Z$3))","v":28},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AA$3))","v":30},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AB$3))","v":32},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AC$3))","v":34},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AD$3))","v":36},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AE$3))","v":38},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AF$3))","v":40},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AG$3))","v":42},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AH$3))","v":44},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AI$3))","v":46},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AJ$3))","v":48},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AK$3))","v":50},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AL$3))","v":50},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AM$3))","v":50},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AN$3))","v":50},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AO$3))","v":50},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AP$3))","v":50},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AQ$3))","v":50},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AR$3))","v":50},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AS$3))","v":50},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AT$3))","v":50},{"$f":"IF($F9,SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!150:150,'Periodic Model'!$9:$9,AU$3))","v":50}]
[null,"Age in Years",null,null,null,true,null,{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,M$3))","v":1},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,N$3))","v":2},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,O$3))","v":3},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,P$3))","v":4},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,Q$3))","v":5},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,R$3))","v":6},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,S$3))","v":7},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,T$3))","v":8},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,U$3))","v":9},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,V$3))","v":10},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,W$3))","v":11},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,X$3))","v":12},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,Y$3))","v":13},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,Z$3))","v":14},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AA$3))","v":15},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AB$3))","v":16},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AC$3))","v":17},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AD$3))","v":18},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AE$3))","v":19},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AF$3))","v":20},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AG$3))","v":21},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AH$3))","v":22},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AI$3))","v":23},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AJ$3))","v":24},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AK$3))","v":25},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AL$3))","v":25},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AM$3))","v":25},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AN$3))","v":25},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AO$3))","v":25},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AP$3))","v":25},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AQ$3))","v":25},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AR$3))","v":25},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AS$3))","v":25},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AT$3))","v":25},{"$f":"IF($F10,SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!151:151,'Periodic Model'!$9:$9,AU$3))","v":25}]
[null,"Capacity Factor (LOOKUP Function)",null,null,"%",true,null,{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,M$3))","v":0.75},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,N$3))","v":0.75},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,O$3))","v":0.75},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,P$3))","v":0.75},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,Q$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,R$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,S$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,T$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,U$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,V$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,W$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,X$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,Y$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,Z$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AA$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AB$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AC$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AD$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AE$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AF$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AG$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AH$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AI$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AJ$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AK$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AL$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AM$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AN$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AO$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AP$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AQ$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AR$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AS$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AT$3))","v":0.7},{"$f":"IF($F11,SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!152:152,'Periodic Model'!$9:$9,AU$3))","v":0.7}]
[null,"Forced Outage Rate (LOOKUP Function)",null,null,"%",true,null,{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,H$3))","v":0.02},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,I$3))","v":0.02},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,J$3))","v":0.02},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,K$3))","v":0.02},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,L$3))","v":0.02},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,M$3))","v":2.1000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,N$3))","v":2.1000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,O$3))","v":2.1000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,P$3))","v":2.1000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,Q$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,R$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,S$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,T$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,U$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,V$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,W$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,X$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,Y$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,Z$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AA$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AB$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AC$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AD$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AE$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AF$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AG$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AH$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AI$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AJ$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AK$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AL$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AM$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AN$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AO$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AP$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AQ$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AR$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AS$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AT$3))","v":2.5000000000000001E-2},{"$f":"IF($F12,SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!153:153,'Periodic Model'!$9:$9,AU$3))","v":2.5000000000000001E-2}]
[]
[null,"Generation Before Forced Outage",null,null,"MWh",false,null,{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,M$3))","v":1971000},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,N$3))","v":1971000},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,O$3))","v":1976400},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,P$3))","v":1971000},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,Q$3))","v":1839600},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,R$3))","v":1839600},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,S$3))","v":1844639.9999999998},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,T$3))","v":1839600},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,U$3))","v":1839600},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,V$3))","v":1839600},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,W$3))","v":1844639.9999999998},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,X$3))","v":1839600},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,Y$3))","v":1839600},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,Z$3))","v":1839600},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AA$3))","v":1844639.9999999998},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AB$3))","v":1839600},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AC$3))","v":1839600},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AD$3))","v":1839600},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AE$3))","v":1844639.9999999998},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AF$3))","v":1839600},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AG$3))","v":1839600},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AH$3))","v":1839600},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AI$3))","v":1844639.9999999998},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AJ$3))","v":1839600},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AK$3))","v":1839600},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F14,SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!155:155,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Forced Outage",null,null,"MWh",false,null,{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,M$3))","v":55188},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,N$3))","v":55188},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,O$3))","v":55339.199999999997},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,P$3))","v":55188},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,Q$3))","v":65700},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,R$3))","v":65700},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,S$3))","v":65880},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,T$3))","v":65700},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,U$3))","v":65700},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,V$3))","v":65700},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,W$3))","v":65880},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,X$3))","v":65700},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,Y$3))","v":65700},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,Z$3))","v":65700},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AA$3))","v":65880},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AB$3))","v":65700},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AC$3))","v":65700},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AD$3))","v":65700},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AE$3))","v":65880},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AF$3))","v":65700},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AG$3))","v":65700},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AH$3))","v":65700},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AI$3))","v":65880},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AJ$3))","v":65700},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AK$3))","v":65700},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F15,SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!156:156,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Net Generation Before Sched Maintenance",null,null,"MWh",false,null,{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,M$3))","v":1915812},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,N$3))","v":1915812},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,O$3))","v":1921060.8},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,P$3))","v":1915812},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,Q$3))","v":1773900},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,R$3))","v":1773900},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,S$3))","v":1778759.9999999998},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,T$3))","v":1773900},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,U$3))","v":1773900},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,V$3))","v":1773900},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,W$3))","v":1778759.9999999998},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,X$3))","v":1773900},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,Y$3))","v":1773900},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,Z$3))","v":1773900},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AA$3))","v":1778759.9999999998},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AB$3))","v":1773900},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AC$3))","v":1773900},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AD$3))","v":1773900},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AE$3))","v":1778759.9999999998},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AF$3))","v":1773900},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AG$3))","v":1773900},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AH$3))","v":1773900},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AI$3))","v":1778759.9999999998},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AJ$3))","v":1773900},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AK$3))","v":1773900},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F16,SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!157:157,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,"Run hours (before scheduled maintenance)",null,null,"hours",false,null,{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,M$3))","v":6386.04},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,N$3))","v":6386.04},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,O$3))","v":6403.5360000000001},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,P$3))","v":6386.04},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,Q$3))","v":5913},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,R$3))","v":5913},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,S$3))","v":5929.1999999999989},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,T$3))","v":5913},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,U$3))","v":5913},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,V$3))","v":5913},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,W$3))","v":5929.1999999999989},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,X$3))","v":5913},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,Y$3))","v":5913},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,Z$3))","v":5913},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AA$3))","v":5929.1999999999989},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AB$3))","v":5913},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AC$3))","v":5913},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AD$3))","v":5913},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AE$3))","v":5929.1999999999989},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AF$3))","v":5913},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AG$3))","v":5913},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AH$3))","v":5913},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AI$3))","v":5929.1999999999989},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AJ$3))","v":5913},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AK$3))","v":5913},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F18,SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!159:159,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Less Scheduled Mainteance Carried Forward",null,null,"hours",false,null,{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F19,SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!160:160,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Hours Run before Maintenance",null,null,"hours",false,null,{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,M$3))","v":6386.04},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,N$3))","v":6386.04},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,O$3))","v":6403.5360000000001},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,P$3))","v":6386.04},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,Q$3))","v":5913},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,R$3))","v":5913},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,S$3))","v":5929.1999999999989},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,T$3))","v":5913},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,U$3))","v":5913},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,V$3))","v":5913},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,W$3))","v":5929.1999999999989},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,X$3))","v":5913},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,Y$3))","v":5913},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,Z$3))","v":5913},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AA$3))","v":5929.1999999999989},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AB$3))","v":5913},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AC$3))","v":5913},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AD$3))","v":5913},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AE$3))","v":5929.1999999999989},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AF$3))","v":5913},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AG$3))","v":5913},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AH$3))","v":5913},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AI$3))","v":5929.1999999999989},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AJ$3))","v":5913},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AK$3))","v":5913},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F20,SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!161:161,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,"Maintenance hours for overhaul"]
[null,null,"Hours Before Maintenance (Fixed)",null,"Hours",false,null,{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,H$3))","v":160000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,I$3))","v":480000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,J$3))","v":480000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,K$3))","v":480000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,L$3))","v":480000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,M$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,N$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,O$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,P$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,Q$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,R$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,S$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,T$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,U$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,V$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,W$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,X$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,Y$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,Z$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AA$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AB$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AC$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AD$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AE$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AF$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AG$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AH$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AI$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AJ$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AK$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AL$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AM$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AN$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AO$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AP$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AQ$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AR$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AS$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AT$3))","v":80000},{"$f":"IF($F23,SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!164:164,'Periodic Model'!$9:$9,AU$3))","v":80000}]
[null,null,"Opening Cumulative Hours (Open from Below)",null,"Hours",false,null,{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,M$3))","v":3201.768},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,N$3))","v":15973.848000000002},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,O$3))","v":28745.928000000004},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,P$3))","v":41553},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,Q$3))","v":54087.912000000004},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,R$3))","v":65913.912000000011},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,S$3))","v":37387.656000000003},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,T$3))","v":8893.7999999999993},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,U$3))","v":20719.799999999996},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,V$3))","v":32545.799999999996},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,W$3))","v":44371.799999999996},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,X$3))","v":56230.19999999999},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,Y$3))","v":68056.199999999983},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,Z$3))","v":38458.799999999996},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AA$3))","v":8861.4},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AB$3))","v":20719.799999999996},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AC$3))","v":32545.799999999996},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AD$3))","v":44371.799999999996},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AE$3))","v":56197.799999999996},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AF$3))","v":68056.199999999983},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AG$3))","v":38458.799999999996},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AH$3))","v":8861.4},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AI$3))","v":20687.400000000001},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AJ$3))","v":32545.799999999996},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AK$3))","v":44371.799999999996},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AL$3))","v":53233.2},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AM$3))","v":53233.2},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AN$3))","v":53233.2},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AO$3))","v":53233.2},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AP$3))","v":53233.2},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AQ$3))","v":53233.2},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AR$3))","v":53233.2},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AS$3))","v":53233.2},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AT$3))","v":53233.2},{"$f":"IF($F24,SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!165:165,'Periodic Model'!$9:$9,AU$3))","v":53233.2}]
[null,null,"Total Remaining Hours Before Outage",null,"Hours",false,null,{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,H$3))","v":160000},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,I$3))","v":480000},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,J$3))","v":480000},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,K$3))","v":480000},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,L$3))","v":480000},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,M$3))","v":76798.232000000004},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,N$3))","v":64026.152000000002},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,O$3))","v":51254.072},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,P$3))","v":38447},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,Q$3))","v":25912.087999999996},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,R$3))","v":14086.087999999996},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,S$3))","v":42612.343999999997},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,T$3))","v":71106.200000000012},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,U$3))","v":59280.200000000004},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,V$3))","v":47454.200000000004},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,W$3))","v":35628.200000000004},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,X$3))","v":23769.80000000001},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,Y$3))","v":11943.80000000001},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,Z$3))","v":41541.200000000004},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AA$3))","v":71138.600000000006},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AB$3))","v":59280.200000000004},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AC$3))","v":47454.200000000004},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AD$3))","v":35628.200000000004},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AE$3))","v":23802.200000000004},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AF$3))","v":11943.80000000001},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AG$3))","v":41541.200000000004},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AH$3))","v":71138.600000000006},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AI$3))","v":59312.6},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AJ$3))","v":47454.200000000004},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AK$3))","v":35628.200000000004},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AL$3))","v":26766.800000000003},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AM$3))","v":26766.800000000003},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AN$3))","v":26766.800000000003},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AO$3))","v":26766.800000000003},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AP$3))","v":26766.800000000003},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AQ$3))","v":26766.800000000003},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AR$3))","v":26766.800000000003},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AS$3))","v":26766.800000000003},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AT$3))","v":26766.800000000003},{"$f":"IF($F25,SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!166:166,'Periodic Model'!$9:$9,AU$3))","v":26766.800000000003}]
[null,null,"Hours of Run Time with Maintenance Constraint",null,"Hours",false,null,{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,M$3))","v":6386.04},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,N$3))","v":6386.04},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,O$3))","v":6403.5360000000001},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,P$3))","v":6386.04},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,Q$3))","v":5913},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,R$3))","v":5913},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,S$3))","v":5576.9439999999968},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,T$3))","v":5913},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,U$3))","v":5913},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,V$3))","v":5913},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,W$3))","v":5929.1999999999989},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,X$3))","v":5913},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,Y$3))","v":5913},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,Z$3))","v":4489.600000000004},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AA$3))","v":5929.1999999999989},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AB$3))","v":5913},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AC$3))","v":5913},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AD$3))","v":5913},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AE$3))","v":5929.1999999999989},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AF$3))","v":5913},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AG$3))","v":4489.600000000004},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AH$3))","v":5913},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AI$3))","v":5929.1999999999989},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AJ$3))","v":5913},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AK$3))","v":5913},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F26,SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!167:167,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,null,"Maintenance Period (Test, Remaining=Run)",null,"Switch"]
[]
[null,null,"Required Maintenance (Fixed from Input)",null,"Hours",false,null,{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,H$3))","v":2800},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,I$3))","v":8400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,J$3))","v":8400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,K$3))","v":8400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,L$3))","v":8400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,M$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,N$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,O$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,P$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,Q$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,R$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,S$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,T$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,U$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,V$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,W$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,X$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,Y$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,Z$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AA$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AB$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AC$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AD$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AE$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AF$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AG$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AH$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AI$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AJ$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AK$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AL$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AM$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AN$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AO$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AP$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AQ$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AR$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AS$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AT$3))","v":1400},{"$f":"IF($F30,SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!171:171,'Periodic Model'!$9:$9,AU$3))","v":1400}]
[null,null,"Available Hours (Period Hrs-Run Hrs)",null,"Hours",false,null,{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,S$3))","v":1779.6560000000027},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,Z$3))","v":2850.7999999999956},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AG$3))","v":2850.7999999999956},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F31,SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!172:172,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,null,"Scheduled Maintenance"]
[null,null,null,"Opening Balance of Maintenance Hours","Hours",true,null,{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F34,SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!175:175,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,null,"Add: Maintenance this Period","Hours",false,null,{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,S$3))","v":700},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,Z$3))","v":700},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AG$3))","v":700},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F35,SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!176:176,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,null,"Add: Maintenance from Prior Period","Hours",false,null,{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F36,SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!177:177,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,null,"Closing Balance (Include Re-set when sum=reqd)","Hours",true,null,{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F37,SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!178:178,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,null,null,"Opening + Current + Prior Period","Hours",false,null,{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,S$3))","v":700},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,Z$3))","v":700},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AG$3))","v":700},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F39,SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!180:180,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,null,"Maintenance Pushed to Subsequent Period","Hours",false,null,{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F40,SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!181:181,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,null,"Balance of Total Hours including Maintenance"]
[null,null,null,"Opening Balance","Hours",true,null,{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,M$3))","v":3201.768},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,N$3))","v":9587.8080000000009},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,O$3))","v":15973.848000000002},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,P$3))","v":22377.384000000002},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,Q$3))","v":28526.256000000001},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,R$3))","v":34439.256000000001},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,T$3))","v":5929.1999999999989},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,U$3))","v":11842.199999999997},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,V$3))","v":17755.199999999997},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,W$3))","v":23668.199999999997},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,X$3))","v":29597.399999999994},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,Y$3))","v":35510.399999999994},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AA$3))","v":5913},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AB$3))","v":11842.199999999997},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AC$3))","v":17755.199999999997},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AD$3))","v":23668.199999999997},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AE$3))","v":29581.199999999997},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AF$3))","v":35510.399999999994},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AH$3))","v":5913},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AI$3))","v":11826},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AJ$3))","v":17755.199999999997},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AK$3))","v":23668.199999999997},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AL$3))","v":26616.6},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AM$3))","v":26616.6},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AN$3))","v":26616.6},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AO$3))","v":26616.6},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AP$3))","v":26616.6},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AQ$3))","v":26616.6},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AR$3))","v":26616.6},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AS$3))","v":26616.6},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AT$3))","v":26616.6},{"$f":"IF($F43,SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!184:184,'Periodic Model'!$9:$9,AU$3))","v":26616.6}]
[null,null,null,"Add: Hours of Run Time Adjusted for Maintenance","Hours",false,null,{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,M$3))","v":6386.04},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,N$3))","v":6386.04},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,O$3))","v":6403.5360000000001},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,P$3))","v":6386.04},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,Q$3))","v":5913},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,R$3))","v":5913},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,S$3))","v":6276.9439999999968},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,T$3))","v":5913},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,U$3))","v":5913},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,V$3))","v":5913},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,W$3))","v":5929.1999999999989},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,X$3))","v":5913},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,Y$3))","v":5913},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,Z$3))","v":5189.600000000004},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AA$3))","v":5929.1999999999989},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AB$3))","v":5913},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AC$3))","v":5913},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AD$3))","v":5913},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AE$3))","v":5929.1999999999989},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AF$3))","v":5913},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AG$3))","v":5189.600000000004},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AH$3))","v":5913},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AI$3))","v":5929.1999999999989},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AJ$3))","v":5913},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AK$3))","v":5913},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F44,SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!185:185,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,null,"Closing Balance of Accumulated Hours","Hours",true,null,{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,M$3))","v":6386.04},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,N$3))","v":12772.080000000002},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,O$3))","v":19175.616000000002},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,P$3))","v":25561.656000000003},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,Q$3))","v":31474.656000000003},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,R$3))","v":37387.656000000003},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,S$3))","v":2964.5999999999995},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,T$3))","v":8877.5999999999985},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,U$3))","v":14790.599999999997},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,V$3))","v":20703.599999999999},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,W$3))","v":26632.799999999996},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,X$3))","v":32545.799999999996},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,Y$3))","v":38458.799999999996},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,Z$3))","v":2948.4},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AA$3))","v":8877.5999999999985},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AB$3))","v":14790.599999999997},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AC$3))","v":20703.599999999999},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AD$3))","v":26616.6},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AE$3))","v":32545.799999999996},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AF$3))","v":38458.799999999996},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AG$3))","v":2948.4},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AH$3))","v":8861.4},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AI$3))","v":14790.599999999999},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AJ$3))","v":20703.599999999999},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AK$3))","v":26616.6},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AL$3))","v":26616.6},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AM$3))","v":26616.6},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AN$3))","v":26616.6},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AO$3))","v":26616.6},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AP$3))","v":26616.6},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AQ$3))","v":26616.6},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AR$3))","v":26616.6},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AS$3))","v":26616.6},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AT$3))","v":26616.6},{"$f":"IF($F45,SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!186:186,'Periodic Model'!$9:$9,AU$3))","v":26616.6}]
[]
[null,null,"Adjusted run hours",null,"Hours",false,null,{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,M$3))","v":6386.04},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,N$3))","v":6386.04},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,O$3))","v":6403.5360000000001},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,P$3))","v":6386.04},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,Q$3))","v":5913},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,R$3))","v":5913},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,S$3))","v":5229.1999999999989},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,T$3))","v":5913},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,U$3))","v":5913},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,V$3))","v":5913},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,W$3))","v":5929.1999999999989},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,X$3))","v":5913},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,Y$3))","v":5913},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,Z$3))","v":5213},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AA$3))","v":5929.1999999999989},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AB$3))","v":5913},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AC$3))","v":5913},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AD$3))","v":5913},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AE$3))","v":5929.1999999999989},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AF$3))","v":5913},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AG$3))","v":5213},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AH$3))","v":5913},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AI$3))","v":5929.1999999999989},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AJ$3))","v":5913},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AK$3))","v":5913},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F47,SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!188:188,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Generation adjusted for maintenance",null,"MWh",false,null,{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,M$3))","v":1915812},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,N$3))","v":1915812},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,O$3))","v":1921060.8},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,P$3))","v":1915812},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,Q$3))","v":1773900},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,R$3))","v":1773900},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,S$3))","v":1568759.9999999998},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,T$3))","v":1773900},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,U$3))","v":1773900},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,V$3))","v":1773900},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,W$3))","v":1778759.9999999998},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,X$3))","v":1773900},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,Y$3))","v":1773900},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,Z$3))","v":1563900},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AA$3))","v":1778759.9999999998},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AB$3))","v":1773900},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AC$3))","v":1773900},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AD$3))","v":1773900},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AE$3))","v":1778759.9999999998},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AF$3))","v":1773900},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AG$3))","v":1563900},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AH$3))","v":1773900},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AI$3))","v":1778759.9999999998},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AJ$3))","v":1773900},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AK$3))","v":1773900},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F48,SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!189:189,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,null,"Base Heat Rate",null,"MMBtu/MWh",true,null,{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,H$3))","v":6.45},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,I$3))","v":6.45},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,J$3))","v":6.45},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,K$3))","v":6.45},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,L$3))","v":6.45},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,M$3))","v":6.45},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,N$3))","v":6.45},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,O$3))","v":6.45},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,P$3))","v":6.45},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,Q$3))","v":6.45},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,R$3))","v":6.45},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,S$3))","v":6.4563758716842532},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,T$3))","v":6.4563758716842532},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,U$3))","v":6.4563758716842532},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,V$3))","v":6.4563758716842532},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,W$3))","v":6.4563758716842532},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,X$3))","v":6.4563758716842532},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,Y$3))","v":6.4563758716842532},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,Z$3))","v":6.4627580459638141},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AA$3))","v":6.4627580459638141},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AB$3))","v":6.4627580459638141},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AC$3))","v":6.4627580459638141},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AD$3))","v":6.4627580459638141},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AE$3))","v":6.4627580459638141},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AF$3))","v":6.4627580459638141},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AG$3))","v":6.4691465290688432},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AH$3))","v":6.4691465290688432},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AI$3))","v":6.4691465290688432},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AJ$3))","v":6.4691465290688432},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AK$3))","v":6.4691465290688432},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AL$3))","v":6.4691465290688432},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AM$3))","v":6.4691465290688432},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AN$3))","v":6.4691465290688432},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AO$3))","v":6.4691465290688432},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AP$3))","v":6.4691465290688432},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AQ$3))","v":6.4691465290688432},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AR$3))","v":6.4691465290688432},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AS$3))","v":6.4691465290688432},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AT$3))","v":6.4691465290688432},{"$f":"IF($F50,SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!191:191,'Periodic Model'!$9:$9,AU$3))","v":6.4691465290688432}]
[null,null,"Periodic Degradation",null,"%",true,null,{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,H$3))","v":1},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,I$3))","v":1},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,J$3))","v":1},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,K$3))","v":1},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,L$3))","v":1},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,M$3))","v":1.0049999999999999},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,N$3))","v":1.010025},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,O$3))","v":1.0150751250000001},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,P$3))","v":1.0201505006250002},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,Q$3))","v":1.025251253128125},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,R$3))","v":1.0303775093937657},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,S$3))","v":1},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,T$3))","v":1.0049999999999999},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,U$3))","v":1.010025},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,V$3))","v":1.0150751250000001},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,W$3))","v":1.0201505006250002},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,X$3))","v":1.025251253128125},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,Y$3))","v":1.0303775093937657},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,Z$3))","v":1},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AA$3))","v":1.0049999999999999},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AB$3))","v":1.010025},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AC$3))","v":1.0150751250000001},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AD$3))","v":1.0201505006250002},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AE$3))","v":1.025251253128125},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AF$3))","v":1.0303775093937657},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AG$3))","v":1},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AH$3))","v":1.0049999999999999},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AI$3))","v":1.010025},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AJ$3))","v":1.0150751250000001},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AK$3))","v":1.0201505006250002},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AL$3))","v":1.0201505006250002},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AM$3))","v":1.0201505006250002},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AN$3))","v":1.0201505006250002},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AO$3))","v":1.0201505006250002},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AP$3))","v":1.0201505006250002},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AQ$3))","v":1.0201505006250002},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AR$3))","v":1.0201505006250002},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AS$3))","v":1.0201505006250002},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AT$3))","v":1.0201505006250002},{"$f":"IF($F51,SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!192:192,'Periodic Model'!$9:$9,AU$3))","v":1.0201505006250002}]
[null,null,"Heat Rate after degradation",null,"MMBtu/MWh",true,null,{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,H$3))","v":6.45},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,I$3))","v":6.45},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,J$3))","v":6.45},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,K$3))","v":6.45},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,L$3))","v":6.45},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,M$3))","v":6.4822499999999996},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,N$3))","v":6.5146612499999996},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,O$3))","v":6.5472345562500003},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,P$3))","v":6.5799707290312517},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,Q$3))","v":6.6128705826764067},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,R$3))","v":6.6459349355897892},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,S$3))","v":6.4563758716842532},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,T$3))","v":6.4886577510426742},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,U$3))","v":6.5211010397978875},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,V$3))","v":6.5537065449968779},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,W$3))","v":6.5864750777218628},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,X$3))","v":6.6194074531104716},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,Y$3))","v":6.6525044903760238},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,Z$3))","v":6.4627580459638141},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AA$3))","v":6.4950718361936328},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AB$3))","v":6.5275471953746012},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AC$3))","v":6.5601849313514746},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AD$3))","v":6.5929858560082328},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AE$3))","v":6.6259507852882731},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AF$3))","v":6.659080539214715},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AG$3))","v":6.4691465290688432},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AH$3))","v":6.501492261714187},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AI$3))","v":6.5339997230227578},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AJ$3))","v":6.5666697216378731},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AK$3))","v":6.5995030702460626},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AL$3))","v":6.5995030702460626},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AM$3))","v":6.5995030702460626},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AN$3))","v":6.5995030702460626},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AO$3))","v":6.5995030702460626},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AP$3))","v":6.5995030702460626},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AQ$3))","v":6.5995030702460626},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AR$3))","v":6.5995030702460626},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AS$3))","v":6.5995030702460626},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AT$3))","v":6.5995030702460626},{"$f":"IF($F52,SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!193:193,'Periodic Model'!$9:$9,AU$3))","v":6.5995030702460626}]
[null,null,"Heat Rate Recovery",null,"%",false,null,{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,S$3))","v":-0.2061531844575146},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,Z$3))","v":-0.20635696837246023},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AG$3))","v":-0.20656095372928079},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F53,SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!194:194,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,null,"Fuel Use",null,"MMBtu",false,null,{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,M$3))","v":12403264.471860124},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,N$3))","v":12465280.794219423},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,O$3))","v":12561972.322929367},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,P$3))","v":12590245.234181479},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,Q$3))","v":11715922.648474429},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,R$3))","v":11774502.261716802},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,S$3))","v":10268560.562920135},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,T$3))","v":11495856.656077553},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,U$3))","v":11553335.93935794},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,V$3))","v":11611102.619054731},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,W$3))","v":11701168.401027733},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,X$3))","v":11727503.922810756},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,Y$3))","v":11786141.442424808},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,Z$3))","v":10247302.105255689},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AA$3))","v":11538786.442711487},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AB$3))","v":11564756.495555524},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AC$3))","v":11622580.278033303},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AD$3))","v":11680693.17942347},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AE$3))","v":11771298.76613709},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AF$3))","v":11797792.128547192},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AG$3))","v":10257431.637555361},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AH$3))","v":11518595.364234399},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AI$3))","v":11607943.579709459},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AJ$3))","v":11634069.282760847},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AK$3))","v":11692239.629174653},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F55,SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!196:196,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
["Capital Expenditures"]
[null,"Development Expenditure",null,null,"$'000",false,null,{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,H$3))","v":2727.2727272727275},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,I$3))","v":8181.8181818181829},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,J$3))","v":4090.9090909090914},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F58,SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!199:199,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Construction Period (Use switch and count TRUE)",null,null,"Period",true,null,{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,J$3))","v":6},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,K$3))","v":18},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,L$3))","v":30},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F59,SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!200:200,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Accumulated S-Curve",null,null,"%",true,null,{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,J$3))","v":0.19},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,K$3))","v":0.8500000000000002},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,L$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,M$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,N$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,O$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,P$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,Q$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,R$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,S$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,T$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,U$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,V$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,W$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,X$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,Y$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,Z$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AA$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AB$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AC$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AD$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AE$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AF$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AG$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AH$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AI$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AJ$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AK$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AL$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AM$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AN$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AO$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AP$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AQ$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AR$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AS$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AT$3))","v":1},{"$f":"IF($F60,SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!205:205,'Periodic Model'!$9:$9,AU$3))","v":1}]
[null,"Construction Expeniture",null,null,"$'000",false,null,{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,J$3))","v":56145},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,K$3))","v":195030},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,L$3))","v":44324.999999999935},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F61,SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!206:206,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Total Capital Expenditure",null,null,"$'000",false,null,{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,H$3))","v":2727.2727272727275},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,I$3))","v":8181.8181818181829},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,J$3))","v":60235.909090909088},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,K$3))","v":195030},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,L$3))","v":44324.999999999935},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F62,SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!207:207,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
["Operating Expenses"]
[null,"Inflation Rate annual (using Lookup fx)",null,null,null,true,null,{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,H$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,I$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,J$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,K$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,L$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,M$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,N$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,O$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,P$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,Q$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,R$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,S$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,T$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,U$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,V$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,W$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,X$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,Y$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,Z$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AA$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AB$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AC$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AD$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AE$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AF$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AG$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AH$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AI$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AJ$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AK$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AL$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AM$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AN$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AO$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AP$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AQ$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AR$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AS$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AT$3))","v":0.01},{"$f":"IF($F65,SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!210:210,'Periodic Model'!$9:$9,AU$3))","v":0.01}]
[null,"Inflation Rate periodic ",null,null,null,true,null,{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,H$3))","v":8.295381143461622E-4},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,I$3))","v":8.295381143461622E-4},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,J$3))","v":8.295381143461622E-4},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,K$3))","v":8.295381143461622E-4},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,L$3))","v":8.295381143461622E-4},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,M$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,N$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,O$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,P$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,Q$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,R$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,S$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,T$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,U$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,V$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,W$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,X$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,Y$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,Z$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AA$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AB$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AC$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AD$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AE$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AF$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AG$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AH$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AI$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AJ$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AK$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AL$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AM$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AN$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AO$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AP$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AQ$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AR$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AS$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AT$3))","v":4.9875621120889502E-3},{"$f":"IF($F66,SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!211:211,'Periodic Model'!$9:$9,AU$3))","v":4.9875621120889502E-3}]
[null,"Inflation index",null,null,null,true,null,{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,H$3))","v":1.003322283542089},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,I$3))","v":1.0133555063775093},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,J$3))","v":1.0234890614412835},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,K$3))","v":1.0337239520556951},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,L$3))","v":1.0440611915762508},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,M$3))","v":1.0545018034920131},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,N$3))","v":1.0650468215269331},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,O$3))","v":1.0756972897422024},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,P$3))","v":1.0864542626396241},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,Q$3))","v":1.0973188052660203},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,R$3))","v":1.1082919933186803},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,S$3))","v":1.1193749132518669},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,T$3))","v":1.1305686623843854},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,U$3))","v":1.141874349008229},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,V$3))","v":1.1532930924983111},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,W$3))","v":1.1648260234232939},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,X$3))","v":1.1764742836575266},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,Y$3))","v":1.1882390264941016},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,Z$3))","v":1.2001214167590424},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AA$3))","v":1.2121226309266326},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AB$3))","v":1.2242438572358987},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AC$3))","v":1.2364862958082574},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AD$3))","v":1.2488511587663398},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AE$3))","v":1.2613396703540032},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AF$3))","v":1.273953067057543},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AG$3))","v":1.2866925977281183},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AH$3))","v":1.2995595237053994},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AI$3))","v":1.3125551189424534},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AJ$3))","v":1.3256806701318777},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AK$3))","v":1.3389374768331963},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AL$3))","v":1.3523268516015281},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AM$3))","v":1.365850120117543},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AN$3))","v":1.3795086213187182},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AO$3))","v":1.3933037075319052},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AP$3))","v":1.407236744607224},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AQ$3))","v":1.4213091120532961},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AR$3))","v":1.4355222031738291},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AS$3))","v":1.4498774252055673},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AT$3))","v":1.4643761994576228},{"$f":"IF($F67,SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!212:212,'Periodic Model'!$9:$9,AU$3))","v":1.4790199614521986}]
[]
[null,"Fuel price",null,null,"USD/MMBtu",true,null,{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,H$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,I$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,J$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,K$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,L$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,M$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,N$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,O$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,P$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,Q$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,R$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,S$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,T$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,U$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,V$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,W$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,X$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,Y$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,Z$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AA$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AB$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AC$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AD$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AE$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AF$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AG$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AH$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AI$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AJ$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AK$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AL$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AM$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AN$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AO$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AP$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AQ$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AR$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AS$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AT$3))","v":1.7},{"$f":"IF($F69,SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,AU$3))","v":1.7}]
[null,"Fuel Use",null,null,"MMBtu",false,null,{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,M$3))","v":12403264.471860124},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,N$3))","v":12465280.794219423},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,O$3))","v":12561972.322929367},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,P$3))","v":12590245.234181479},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,Q$3))","v":11715922.648474429},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,R$3))","v":11774502.261716802},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,S$3))","v":10268560.562920135},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,T$3))","v":11495856.656077553},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,U$3))","v":11553335.93935794},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,V$3))","v":11611102.619054731},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,W$3))","v":11701168.401027733},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,X$3))","v":11727503.922810756},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,Y$3))","v":11786141.442424808},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,Z$3))","v":10247302.105255689},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AA$3))","v":11538786.442711487},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AB$3))","v":11564756.495555524},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AC$3))","v":11622580.278033303},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AD$3))","v":11680693.17942347},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AE$3))","v":11771298.76613709},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AF$3))","v":11797792.128547192},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AG$3))","v":10257431.637555361},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AH$3))","v":11518595.364234399},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AI$3))","v":11607943.579709459},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AJ$3))","v":11634069.282760847},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AK$3))","v":11692239.629174653},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F70,SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!215:215,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Fuel expense",null,null,"$'000",false,null,{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,M$3))","v":21085.549602162209},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,N$3))","v":21190.977350173016},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,O$3))","v":21355.352948979926},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,P$3))","v":21403.416898108509},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,Q$3))","v":19917.068502406524},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,R$3))","v":20016.653844918561},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,S$3))","v":17456.552956964228},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,T$3))","v":19542.956315331838},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,U$3))","v":19640.671096908496},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,V$3))","v":19738.874452393044},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,W$3))","v":19891.986281747144},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,X$3))","v":19936.756668778282},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,Y$3))","v":20036.440452122173},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,Z$3))","v":17420.413578934669},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AA$3))","v":19615.936952609525},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AB$3))","v":19660.086042444389},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AC$3))","v":19758.386472656613},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AD$3))","v":19857.178405019898},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AE$3))","v":20011.207902433049},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AF$3))","v":20056.246618530226},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AG$3))","v":17437.633783844114},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AH$3))","v":19581.612119198478},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AI$3))","v":19733.50408550608},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AJ$3))","v":19777.917780693439},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AK$3))","v":19876.807369596914},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F71,SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!216:216,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,"Fixed O&M expenses",null,null,"$'000",false,null,{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,M$3))","v":5049.0487562641729},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,N$3))","v":5099.5392438268136},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,O$3))","v":5150.5346362650816},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,P$3))","v":5202.0399826277317},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,Q$3))","v":5254.0603824540085},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,R$3))","v":5306.6009862785486},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,S$3))","v":5359.6669961413318},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,T$3))","v":5413.2636661027445},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,U$3))","v":5467.396302763771},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,V$3))","v":5522.070265791408},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,W$3))","v":5577.2909684493206},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,X$3))","v":5633.0638781338121},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,Y$3))","v":5689.3945169151484},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,Z$3))","v":5746.2884620842997},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AA$3))","v":5803.7513467051413},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AB$3))","v":5861.7888601721916},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AC$3))","v":5920.4067487739121},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AD$3))","v":5979.6108162616501},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AE$3))","v":6039.4069244242673},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AF$3))","v":6099.8009936685085},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AG$3))","v":6160.7990036051924},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AH$3))","v":6222.4069936412443},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AI$3))","v":6284.6310635776572},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AJ$3))","v":6347.477374213433},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AK$3))","v":6410.952147955566},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F73,SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!218:218,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Variable O&M cost",null,null,"$'000",false,null,{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,M$3))","v":7254.7217035726844},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,N$3))","v":7327.2689206084106},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,O$3))","v":7420.8676415783302},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,P$3))","v":7474.5470259126369},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,Q$3))","v":6990.0856446034841},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,R$3))","v":7059.9865010495178},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,S$3))","v":6308.123280176158},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,T$3))","v":7201.89222972061},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,U$3))","v":7273.9111520178149},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,V$3))","v":7346.6502635379929},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,W$3))","v":7440.4965622791833},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,X$3))","v":7494.3179338351019},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,Y$3))","v":7569.261113173452},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,Z$3))","v":6742.1646498184664},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AA$3))","v":7742.6105590989264},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AB$3))","v":7798.617294163716},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AC$3))","v":7876.6034671053512},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AD$3))","v":7955.369501776403},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AE$3))","v":8056.991595666681},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AF$3))","v":8115.2724287621077},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AG$3))","v":7228.5130707965491},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AH$3))","v":8278.3894045802244},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AI$3))","v":8384.137762987044},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AJ$3))","v":8444.7850316122858},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AK$3))","v":8529.2328819284085},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F74,SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!219:219,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,"Total Operating Expenses",null,null,null,false,null,{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,M$3))","v":33389.320061999068},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,N$3))","v":33617.785514608244},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,O$3))","v":33926.755226823334},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,P$3))","v":34080.003906648875},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,Q$3))","v":32161.214529464021},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,R$3))","v":32383.241332246627},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,S$3))","v":29124.343233281714},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,T$3))","v":32158.112211155196},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,U$3))","v":32381.978551690081},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,V$3))","v":32607.594981722439},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,W$3))","v":32909.773812475651},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,X$3))","v":33064.138480747199},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,Y$3))","v":33295.096082210774},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,Z$3))","v":29908.866690837436},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AA$3))","v":33162.298858413589},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AB$3))","v":33320.492196780295},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AC$3))","v":33555.396688535875},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AD$3))","v":33792.158723057953},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AE$3))","v":34107.606422523997},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AF$3))","v":34271.32004096084},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AG$3))","v":30826.945858245857},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AH$3))","v":34082.408517419943},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AI$3))","v":34402.272912070781},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AJ$3))","v":34570.180186519159},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AK$3))","v":34816.992399480892},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F76,SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!221:221,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
["Revenues"]
[null,"PPA Term"]
[]
[null,"Capacity revenue",null,null,"$'000",false,null,{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F81,SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!226:226,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,"Actual generation",null,null,"MWh",false,null,{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,M$3))","v":1915812},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,N$3))","v":1915812},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,O$3))","v":1921060.8},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,P$3))","v":1915812},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,Q$3))","v":1773900},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,R$3))","v":1773900},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,S$3))","v":1568759.9999999998},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,T$3))","v":1773900},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,U$3))","v":1773900},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,V$3))","v":1773900},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,W$3))","v":1778759.9999999998},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,X$3))","v":1773900},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,Y$3))","v":1773900},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,Z$3))","v":1563900},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AA$3))","v":1778759.9999999998},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AB$3))","v":1773900},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AC$3))","v":1773900},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AD$3))","v":1773900},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AE$3))","v":1778759.9999999998},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AF$3))","v":1773900},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AG$3))","v":1563900},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AH$3))","v":1773900},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AI$3))","v":1778759.9999999998},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AJ$3))","v":1773900},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AK$3))","v":1773900},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F83,SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!228:228,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Contract Heat rate",null,null,"MMBtu/MWh",true,null,{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,H$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,I$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,J$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,K$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,L$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,M$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,N$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,O$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,P$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,Q$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,R$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,S$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,T$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,U$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,V$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,W$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,X$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,Y$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,Z$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AA$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AB$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AC$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AD$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AE$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AF$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AG$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AH$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AI$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AJ$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AK$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AL$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AM$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AN$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AO$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AP$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AQ$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AR$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AS$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AT$3))","v":6.9},{"$f":"IF($F84,SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!229:229,'Periodic Model'!$9:$9,AU$3))","v":6.9}]
[null,"Actual fuel cost",null,null,"USD/MMBtu",true,null,{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,H$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,I$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,J$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,K$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,L$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,M$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,N$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,O$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,P$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,Q$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,R$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,S$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,T$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,U$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,V$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,W$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,X$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,Y$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,Z$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AA$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AB$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AC$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AD$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AE$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AF$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AG$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AH$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AI$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AJ$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AK$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AL$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AM$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AN$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AO$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AP$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AQ$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AR$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AS$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AT$3))","v":1.7},{"$f":"IF($F85,SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!230:230,'Periodic Model'!$9:$9,AU$3))","v":1.7}]
[null,"Fuel charge",null,null,"USD/MWh",true,null,{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,H$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,I$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,J$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,K$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,L$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,M$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,N$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,O$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,P$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,Q$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,R$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,S$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,T$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,U$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,V$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,W$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,X$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,Y$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,Z$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AA$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AB$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AC$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AD$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AE$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AF$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AG$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AH$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AI$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AJ$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AK$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AL$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AM$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AN$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AO$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AP$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AQ$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AR$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AS$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AT$3))","v":11.73},{"$f":"IF($F86,SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!231:231,'Periodic Model'!$9:$9,AU$3))","v":11.73}]
[]
[null,"Energy Revenue",null,null,"$'000",true,null,{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F88,SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!233:233,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,"Fixed O&M charge",null,null,"USD/kW-period",true,null,{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,H$3))","v":1.3377630447227853},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,I$3))","v":1.3511406751700124},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,J$3))","v":1.3646520819217112},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,K$3))","v":1.3782986027409267},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,L$3))","v":1.3920815887683342},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,M$3))","v":8.4360144279361045},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,N$3))","v":8.5203745722154647},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,O$3))","v":8.6055783179376188},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,P$3))","v":8.6916341011169926},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,Q$3))","v":8.7785504421281626},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,R$3))","v":8.8663359465494427},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,S$3))","v":8.9549993060149351},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,T$3))","v":9.0445492990750829},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,U$3))","v":9.1349947920658323},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,V$3))","v":9.2263447399864891},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,W$3))","v":9.3186081873863511},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,X$3))","v":9.4117942692602128},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,Y$3))","v":9.505912211952813},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,Z$3))","v":9.600971334072339},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AA$3))","v":9.6969810474130611},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AB$3))","v":9.7939508578871894},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AC$3))","v":9.8918903664660593},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AD$3))","v":9.9908092701307183},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AE$3))","v":10.090717362832025},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AF$3))","v":10.191624536460344},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AG$3))","v":10.293540781824946},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AH$3))","v":10.396476189643195},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AI$3))","v":10.500440951539627},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AJ$3))","v":10.605445361055022},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AK$3))","v":10.71149981466557},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AL$3))","v":10.818614812812225},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AM$3))","v":10.926800960940344},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AN$3))","v":11.036068970549746},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AO$3))","v":11.146429660255242},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AP$3))","v":11.257893956857792},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AQ$3))","v":11.370472896426369},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AR$3))","v":11.484177625390632},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AS$3))","v":11.599019401644538},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AT$3))","v":11.715009595660982},{"$f":"IF($F90,SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!235:235,'Periodic Model'!$9:$9,AU$3))","v":11.832159691617589}]
[null,"Capacity",null,null,"MW",true,null,{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,M$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,N$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,O$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,P$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,Q$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,R$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,S$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,T$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,U$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,V$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,W$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,X$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,Y$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,Z$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AA$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AB$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AC$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AD$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AE$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AF$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AG$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AH$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AI$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AJ$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AK$3))","v":300},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F91,SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!236:236,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Fixed O&M revenues ",null,null,"$'000",false,null,{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F92,SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!237:237,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,"Variable O&M charge",null,null,"USD/MWh",true,null,{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,H$3))","v":3.0099668506262667},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,I$3))","v":3.0400665191325276},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,J$3))","v":3.0704671843238502},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,K$3))","v":3.1011718561670856},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,L$3))","v":3.1321835747287521},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,M$3))","v":3.1635054104760392},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,N$3))","v":3.195140464580799},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,O$3))","v":3.2270918692266068},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,P$3))","v":3.2593627879188722},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,Q$3))","v":3.2919564157980608},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,R$3))","v":3.3248759799560412},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,S$3))","v":3.3581247397556009},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,T$3))","v":3.3917059871531561},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,U$3))","v":3.4256230470246871},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,V$3))","v":3.4598792774949336},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,W$3))","v":3.4944780702698814},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,X$3))","v":3.5294228509725798},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,Y$3))","v":3.5647170794823051},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,Z$3))","v":3.6003642502771269},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AA$3))","v":3.6363678927798979},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AB$3))","v":3.672731571707696},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AC$3))","v":3.7094588874247725},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AD$3))","v":3.7465534762990194},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AE$3))","v":3.7840190110620098},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AF$3))","v":3.8218592011726287},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AG$3))","v":3.8600777931843551},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AH$3))","v":3.8986785711161982},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AI$3))","v":3.9376653568273601},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AJ$3))","v":3.9770420103956332},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AK$3))","v":4.0168124304995887},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AL$3))","v":4.0569805548045839},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AM$3))","v":4.0975503603526295},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AN$3))","v":4.1385258639561542},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AO$3))","v":4.1799111225957155},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AP$3))","v":4.2217102338216721},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AQ$3))","v":4.2639273361598882},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AR$3))","v":4.3065666095214876},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AS$3))","v":4.3496322756167016},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AT$3))","v":4.3931285983728685},{"$f":"IF($F94,SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!239:239,'Periodic Model'!$9:$9,AU$3))","v":4.4370598843565956}]
[null,"Variable O&M revenue",null,null,"$'000",false,null,{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F95,SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!240:240,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,"PPA Revenue",null,null,"$'000",false,null,{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F97,SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!242:242,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,"Merchant Revenue"]
[null,null,"Capacity Price",null,"$/MW/Period",false,null,{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,H$3))","v":20400},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,I$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,J$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,K$3))","v":62220},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,L$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,M$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,N$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,O$3))","v":62220},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,P$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,Q$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,R$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,S$3))","v":62220},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,T$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,U$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,V$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,W$3))","v":62220},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,X$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,Y$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,Z$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AA$3))","v":62220},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AB$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AC$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AD$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AE$3))","v":62220},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AF$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AG$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AH$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AI$3))","v":62220},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AJ$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AK$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AL$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AM$3))","v":62220},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AN$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AO$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AP$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AQ$3))","v":62220},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AR$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AS$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AT$3))","v":62050},{"$f":"IF($F100,SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!245:245,'Periodic Model'!$9:$9,AU$3))","v":62220}]
[null,null,"Capacity Revenues",null,"$'000",false,null,{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,M$3))","v":18615},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,N$3))","v":18615},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,O$3))","v":18666},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,P$3))","v":18615},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,Q$3))","v":18615},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,R$3))","v":18615},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,S$3))","v":18666},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,T$3))","v":18615},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,U$3))","v":18615},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,V$3))","v":18615},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,W$3))","v":18666},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,X$3))","v":18615},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,Y$3))","v":18615},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,Z$3))","v":18615},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AA$3))","v":18666},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AB$3))","v":18615},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AC$3))","v":18615},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AD$3))","v":18615},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AE$3))","v":18666},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AF$3))","v":18615},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AG$3))","v":18615},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AH$3))","v":18615},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AI$3))","v":18666},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AJ$3))","v":18615},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AK$3))","v":18615},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F101,SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!246:246,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,null,"Spark Spread",null,"$/MWH",false,null,{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,H$3))","v":89.76},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,I$3))","v":274.66560000000004},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,J$3))","v":280.15891200000004},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,K$3))","v":285.76209024000002},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,L$3))","v":291.47733204480005},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,M$3))","v":49.551146447616006},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,N$3))","v":50.542169376568324},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,O$3))","v":51.553012764099691},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,P$3))","v":52.584073019381684},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,Q$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,R$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,S$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,T$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,U$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,V$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,W$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,X$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,Y$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,Z$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AA$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AB$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AC$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AD$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AE$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AF$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AG$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AH$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AI$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AJ$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AK$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AL$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AM$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AN$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AO$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AP$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AQ$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AR$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AS$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AT$3))","v":53.635754479769318},{"$f":"IF($F103,SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!248:248,'Periodic Model'!$9:$9,AU$3))","v":53.635754479769318}]
[null,null,"Energy Margin",null,"$'000",false,null,{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,M$3))","v":47465.340489050053},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,N$3))","v":48414.647298831056},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,O$3))","v":49518.235971505783},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,P$3))","v":50370.599049703829},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,Q$3))","v":47572.232435831393},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,R$3))","v":47572.232435831393},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,S$3))","v":42070.813098841449},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,T$3))","v":47572.232435831393},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,U$3))","v":47572.232435831393},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,V$3))","v":47572.232435831393},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,W$3))","v":47702.567319217225},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,X$3))","v":47572.232435831393},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,Y$3))","v":47572.232435831393},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,Z$3))","v":41940.478215455616},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AA$3))","v":47702.567319217225},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AB$3))","v":47572.232435831393},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AC$3))","v":47572.232435831393},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AD$3))","v":47572.232435831393},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AE$3))","v":47702.567319217225},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AF$3))","v":47572.232435831393},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AG$3))","v":41940.478215455616},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AH$3))","v":47572.232435831393},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AI$3))","v":47702.567319217225},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AJ$3))","v":47572.232435831393},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AK$3))","v":47572.232435831393},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F104,SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!249:249,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,null,"Merchant Revenues",null,"$'000",false,null,{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,M$3))","v":66080.340489050053},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,N$3))","v":67029.647298831056},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,O$3))","v":68184.235971505783},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,P$3))","v":68985.599049703829},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,Q$3))","v":66187.232435831393},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,R$3))","v":66187.232435831393},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,S$3))","v":60736.813098841449},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,T$3))","v":66187.232435831393},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,U$3))","v":66187.232435831393},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,V$3))","v":66187.232435831393},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,W$3))","v":66368.567319217225},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,X$3))","v":66187.232435831393},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,Y$3))","v":66187.232435831393},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,Z$3))","v":60555.478215455616},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AA$3))","v":66368.567319217225},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AB$3))","v":66187.232435831393},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AC$3))","v":66187.232435831393},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AD$3))","v":66187.232435831393},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AE$3))","v":66368.567319217225},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AF$3))","v":66187.232435831393},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AG$3))","v":60555.478215455616},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AH$3))","v":66187.232435831393},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AI$3))","v":66368.567319217225},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AJ$3))","v":66187.232435831393},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AK$3))","v":66187.232435831393},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F106,SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!251:251,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,"Total Revenue",null,null,"$'000",false,null,{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,M$3))","v":66080.340489050053},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,N$3))","v":67029.647298831056},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,O$3))","v":68184.235971505783},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,P$3))","v":68985.599049703829},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,Q$3))","v":66187.232435831393},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,R$3))","v":66187.232435831393},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,S$3))","v":60736.813098841449},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,T$3))","v":66187.232435831393},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,U$3))","v":66187.232435831393},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,V$3))","v":66187.232435831393},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,W$3))","v":66368.567319217225},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,X$3))","v":66187.232435831393},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,Y$3))","v":66187.232435831393},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,Z$3))","v":60555.478215455616},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AA$3))","v":66368.567319217225},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AB$3))","v":66187.232435831393},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AC$3))","v":66187.232435831393},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AD$3))","v":66187.232435831393},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AE$3))","v":66368.567319217225},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AF$3))","v":66187.232435831393},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AG$3))","v":60555.478215455616},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AH$3))","v":66187.232435831393},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AI$3))","v":66368.567319217225},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AJ$3))","v":66187.232435831393},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AK$3))","v":66187.232435831393},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F108,SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!253:253,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
["Project Cash flow & Pre-tax Project IRR"]
[null,"EBIT",null,null,null,false,null,{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,M$3))","v":32691.020427050993},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,N$3))","v":33411.861784222812},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,O$3))","v":34257.480744682449},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,P$3))","v":34905.595143054954},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,Q$3))","v":34026.017906367371},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,R$3))","v":33803.991103584762},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,S$3))","v":31612.469865559735},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,T$3))","v":34029.120224676197},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,U$3))","v":33805.253884141312},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,V$3))","v":33579.637454108954},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,W$3))","v":33458.793506741575},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,X$3))","v":33123.093955084194},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,Y$3))","v":32892.136353620619},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,Z$3))","v":30646.61152461818},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AA$3))","v":33206.268460803636},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AB$3))","v":32866.740239051098},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AC$3))","v":32631.835747295518},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AD$3))","v":32395.073712773439},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AE$3))","v":32260.960896693232},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AF$3))","v":31915.912394870553},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AG$3))","v":29728.532357209759},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AH$3))","v":32104.82391841145},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AI$3))","v":31966.294407146444},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AJ$3))","v":31617.052249312233},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AK$3))","v":31370.240036350504},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F111,SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!256:256,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,"Pre-tax Free Cash Flow",null,null,"$'000",false,null,{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,H$3))","v":-2727.2727272727275},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,I$3))","v":-8181.8181818181829},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,J$3))","v":-60235.909090909088},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,K$3))","v":-195030},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,L$3))","v":-44324.999999999935},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,M$3))","v":32691.020427050993},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,N$3))","v":33411.861784222812},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,O$3))","v":34257.480744682449},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,P$3))","v":34905.595143054954},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,Q$3))","v":34026.017906367371},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,R$3))","v":33803.991103584762},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,S$3))","v":31612.469865559735},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,T$3))","v":34029.120224676197},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,U$3))","v":33805.253884141312},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,V$3))","v":33579.637454108954},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,W$3))","v":33458.793506741575},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,X$3))","v":33123.093955084194},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,Y$3))","v":32892.136353620619},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,Z$3))","v":30646.61152461818},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AA$3))","v":33206.268460803636},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AB$3))","v":32866.740239051098},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AC$3))","v":32631.835747295518},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AD$3))","v":32395.073712773439},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AE$3))","v":32260.960896693232},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AF$3))","v":31915.912394870553},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AG$3))","v":29728.532357209759},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AH$3))","v":32104.82391841145},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AI$3))","v":31966.294407146444},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AJ$3))","v":31617.052249312233},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AK$3))","v":31370.240036350504},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F113,SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!258:258,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Project IRR",null,null,"%",{"$f":"IRR(113:113)","v":8.4435214576574102E-2}]
[]
[null,"COE",null,null,"USD/MWh",true,null,{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,M$3))","v":34.492079853894879},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,N$3))","v":34.987591318371045},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,O$3))","v":35.493013012136721},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,P$3))","v":36.008543139777714},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,Q$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,R$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,S$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,T$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,U$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,V$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,W$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,X$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,Y$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,Z$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AA$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AB$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AC$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AD$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AE$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AF$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AG$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AH$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AI$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AJ$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AK$3))","v":37.311704400378488},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F116,SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
["Depreciation and After-tax Cash Flow"]
[null,"Depreciation"]
[null,null,"Plant balance"]
[null,null,null,"Opening balance","$'000",true,null,{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,H$3))","v":2045.4545454545455},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,I$3))","v":10227.272727272728},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,J$3))","v":56370},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,K$3))","v":257310},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,L$3))","v":310500},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,M$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,N$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,O$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,P$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,Q$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,R$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,S$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,T$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,U$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,V$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,W$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,X$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,Y$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,Z$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AA$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AB$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AC$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AD$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AE$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AF$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AG$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AH$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AI$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AJ$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AK$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AL$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AM$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AN$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AO$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AP$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AQ$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AR$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AS$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AT$3))","v":310499.99999999994},{"$f":"IF($F121,SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!268:268,'Periodic Model'!$9:$9,AU$3))","v":310499.99999999994}]
[null,null,null,"Add Capital expenditures","$'000",false,null,{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,H$3))","v":2727.2727272727275},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,I$3))","v":8181.8181818181829},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,J$3))","v":60235.909090909088},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,K$3))","v":195030},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,L$3))","v":44324.999999999935},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F122,SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!269:269,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,null,"Closing balance","$'000",true,null,{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,H$3))","v":2727.2727272727275},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,I$3))","v":10909.09090909091},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,J$3))","v":71145},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,K$3))","v":266175},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,L$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,M$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,N$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,O$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,P$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,Q$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,R$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,S$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,T$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,U$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,V$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,W$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,X$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,Y$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,Z$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AA$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AB$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AC$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AD$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AE$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AF$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AG$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AH$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AI$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AJ$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AK$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AL$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AM$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AN$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AO$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AP$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AQ$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AR$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AS$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AT$3))","v":310499.99999999994},{"$f":"IF($F123,SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!270:270,'Periodic Model'!$9:$9,AU$3))","v":310499.99999999994}]
[]
[null,null,"Depreciation rate with Lookup adjusted for period",null,null,true,null,{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,M$3))","v":0.05},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,N$3))","v":9.0000000000000011E-2},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,O$3))","v":7.2000000000000008E-2},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,P$3))","v":5.7599999999999998E-2},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,Q$3))","v":4.6080000000000003E-2},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,R$3))","v":3.6864000000000008E-2},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,S$3))","v":3.2768000000000005E-2},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,T$3))","v":3.2768000000000005E-2},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,U$3))","v":3.2768000000000005E-2},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,V$3))","v":3.2768000000000005E-2},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,W$3))","v":1.6384000000000003E-2},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F125,SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!275:275,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Depreciation expense",null,"$'000",false,null,{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,M$3))","v":31049.999999999996},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,N$3))","v":55889.999999999993},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,O$3))","v":44712},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,P$3))","v":35769.599999999991},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,Q$3))","v":28615.679999999997},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,R$3))","v":22892.544000000002},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,S$3))","v":20348.928},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,T$3))","v":20348.928},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,U$3))","v":20348.928},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,V$3))","v":20348.928},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,W$3))","v":10174.464},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F126,SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!276:276,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,null,"Acummulated Depreciation",null,"$'000",false,null,{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,M$3))","v":46574.999999999993},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,N$3))","v":145934.99999999997},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,O$3))","v":240948},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,P$3))","v":316958.39999999997},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,Q$3))","v":377766.72},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,R$3))","v":426413.37599999993},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,S$3))","v":468383.03999999992},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,T$3))","v":509080.89599999995},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,U$3))","v":549778.75199999986},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,V$3))","v":590476.60799999977},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,W$3))","v":615912.76799999992},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,X$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,Y$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,Z$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AA$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AB$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AC$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AD$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AE$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AF$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AG$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AH$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AI$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AJ$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AK$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AL$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AM$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AN$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AO$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AP$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AQ$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AR$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AS$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AT$3))","v":620999.99999999988},{"$f":"IF($F128,SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!278:278,'Periodic Model'!$9:$9,AU$3))","v":620999.99999999988}]
[null,null,"Net Plant",null,null,true,null,{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,H$3))","v":2727.2727272727275},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,I$3))","v":10909.09090909091},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,J$3))","v":71145},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,K$3))","v":266175},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,L$3))","v":310499.99999999994},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,M$3))","v":279449.99999999994},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,N$3))","v":223559.99999999994},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,O$3))","v":178847.99999999994},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,P$3))","v":143078.39999999997},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,Q$3))","v":114462.71999999997},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,R$3))","v":91570.175999999978},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,S$3))","v":71221.247999999963},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,T$3))","v":50872.319999999949},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,U$3))","v":30523.391999999993},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,V$3))","v":10174.464000000036},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F129,SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!279:279,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,"After-tax Cash Flow"]
[null,null,"EBIT",null,null,false,null,{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,M$3))","v":1641.0204270509967},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,N$3))","v":-22478.13821577718},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,O$3))","v":-10454.519255317551},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,P$3))","v":-864.00485694503732},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,Q$3))","v":5410.3379063673783},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,R$3))","v":10911.447103584764},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,S$3))","v":11263.541865559735},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,T$3))","v":13680.192224676197},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,U$3))","v":13456.325884141312},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,V$3))","v":13230.709454108954},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,W$3))","v":23284.329506741575},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,X$3))","v":33123.093955084194},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,Y$3))","v":32892.136353620619},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,Z$3))","v":30646.61152461818},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AA$3))","v":33206.268460803636},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AB$3))","v":32866.740239051098},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AC$3))","v":32631.835747295518},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AD$3))","v":32395.073712773439},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AE$3))","v":32260.960896693232},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AF$3))","v":31915.912394870553},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AG$3))","v":29728.532357209759},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AH$3))","v":32104.82391841145},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AI$3))","v":31966.294407146444},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AJ$3))","v":31617.052249312233},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AK$3))","v":31370.240036350504},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F132,SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!282:282,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Tax Rate",null,"%"]
[null,null,"Taxes on Operations",null,"$'000",false,null,{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,M$3))","v":574.35714946784879},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,N$3))","v":-7867.3483755220132},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,O$3))","v":-3659.0817393611424},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,P$3))","v":-302.40169993076307},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,Q$3))","v":1893.6182672285822},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,R$3))","v":3819.0064862546669},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,S$3))","v":3942.239652945907},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,T$3))","v":4788.0672786366686},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,U$3))","v":4709.7140594494595},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,V$3))","v":4630.7483089381331},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,W$3))","v":8149.5153273595506},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,X$3))","v":11593.082884279467},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,Y$3))","v":11512.247723767214},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,Z$3))","v":10726.314033616361},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AA$3))","v":11622.193961281271},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AB$3))","v":11503.359083667881},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AC$3))","v":11421.142511553429},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AD$3))","v":11338.275799470703},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AE$3))","v":11291.33631384263},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AF$3))","v":11170.569338204692},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AG$3))","v":10404.986325023416},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AH$3))","v":11236.688371444006},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AI$3))","v":11188.203042501256},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AJ$3))","v":11065.968287259282},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AK$3))","v":10979.584012722677},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F134,SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!284:284,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,null,"After-tax Cash Flow",null,"$'000",false,null,{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,H$3))","v":-2727.2727272727275},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,I$3))","v":-8181.8181818181829},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,J$3))","v":-60235.909090909088},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,K$3))","v":-195030},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,L$3))","v":-44324.999999999935},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,M$3))","v":32116.663277583146},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,N$3))","v":41279.210159744827},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,O$3))","v":37916.562484043592},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,P$3))","v":35207.996842985711},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,Q$3))","v":32132.399639138792},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,R$3))","v":29984.984617330098},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,S$3))","v":27670.230212613827},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,T$3))","v":29241.052946039526},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,U$3))","v":29095.539824691852},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,V$3))","v":28948.889145170819},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,W$3))","v":25309.278179382025},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,X$3))","v":21530.011070804729},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,Y$3))","v":21379.888629853402},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,Z$3))","v":19920.297491001817},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AA$3))","v":21584.074499522365},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AB$3))","v":21363.381155383213},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AC$3))","v":21210.693235742088},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AD$3))","v":21056.797913302737},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AE$3))","v":20969.6245828506},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AF$3))","v":20745.343056665861},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AG$3))","v":19323.546032186343},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AH$3))","v":20868.135546967445},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AI$3))","v":20778.091364645188},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AJ$3))","v":20551.083962052951},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AK$3))","v":20390.656023627831},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F136,SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!286:286,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"After-tax Project IRR",null,"%"]
[]
["Cash flow water fall during construction"]
[null,"Development Expenditure",null,null,"$'000",false,null,{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,H$3))","v":2727.2727272727275},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,I$3))","v":8181.8181818181829},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,J$3))","v":4090.9090909090914},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F140,SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!305:305,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Capital Expenditure",null,null,"$'000",false,null,{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,J$3))","v":56145},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,K$3))","v":195030},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,L$3))","v":44324.999999999935},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F141,SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!306:306,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"IDC (from below)",null,null,"$'000",false,null,{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,J$3))","v":239.5833333333334},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,K$3))","v":3484.3750000000009},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,L$3))","v":6015.625},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F142,SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!307:307,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Up-Front Fee (from below)",null,null,"$'000",false,null,{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,J$3))","v":8750},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F143,SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!308:308,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Commitment Fee",null,null,"$'000",false,null,{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,J$3))","v":1269.5833333333333},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,K$3))","v":1216.875},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,L$3))","v":103.12499999999966},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F144,SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!309:309,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"DSRA",null,null,"$'000",false,null,{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,L$3))","v":3999.9999999999995},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F145,SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!310:310,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Total Cash needed",null,null,false,null,{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,H$3))","v":2727.2727272727275},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,I$3))","v":8181.8181818181829},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,J$3))","v":70495.075757575745},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,K$3))","v":199731.25000000006},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,L$3))","v":54443.749999999956},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F146,SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!311:311,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,null,"Debt Financing Applied",null,"$'000",false,null,{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,J$3))","v":47500.000000000007},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,K$3))","v":165000.00000000003},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,L$3))","v":37499.999999999949},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F148,SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!329:329,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
["Debt Schedule"]
[]
[null,"Opening balance",null,null,"$'000",true,null,{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,J$3))","v":35000.000000000007},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,K$3))","v":205000.00000000003},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,L$3))","v":250000.00000000003},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,M$3))","v":243421.05263157893},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,N$3))","v":230263.15789473685},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,O$3))","v":217105.26315789478},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,P$3))","v":203947.3684210527},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,Q$3))","v":190789.47368421062},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,R$3))","v":177631.57894736854},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,S$3))","v":164473.68421052647},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,T$3))","v":151315.78947368439},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,U$3))","v":138157.89473684231},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,V$3))","v":125000.00000000022},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,W$3))","v":111842.10526315811},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,X$3))","v":98684.210526316005},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,Y$3))","v":85526.315789473898},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,Z$3))","v":72368.421052631791},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AA$3))","v":59210.526315789684},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AB$3))","v":46052.631578947578},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AC$3))","v":32894.736842105471},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AD$3))","v":19736.842105263364},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AE$3))","v":6578.9473684212608},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AF$3))","v":2.0918378140777349E-10},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AG$3))","v":2.0918378140777349E-10},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AH$3))","v":2.0918378140777349E-10},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AI$3))","v":2.0918378140777349E-10},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AJ$3))","v":2.0918378140777349E-10},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AK$3))","v":2.0918378140777349E-10},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AL$3))","v":2.0918378140777349E-10},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AM$3))","v":2.0918378140777349E-10},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AN$3))","v":2.0918378140777349E-10},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AO$3))","v":2.0918378140777349E-10},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AP$3))","v":2.0918378140777349E-10},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AQ$3))","v":2.0918378140777349E-10},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AR$3))","v":2.0918378140777349E-10},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AS$3))","v":2.0918378140777349E-10},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AT$3))","v":2.0918378140777349E-10},{"$f":"IF($F152,SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!338:338,'Periodic Model'!$9:$9,AU$3))","v":2.0918378140777349E-10}]
[null,"Add debt draws",null,null,"$'000",false,null,{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,J$3))","v":47500.000000000007},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,K$3))","v":165000.00000000003},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,L$3))","v":37499.999999999949},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F153,SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!339:339,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Less Debt Repayment - Scheduled",null,null,"$'000",false,null,{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,M$3))","v":13157.894736842103},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,N$3))","v":13157.894736842103},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,O$3))","v":13157.894736842103},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,P$3))","v":13157.894736842103},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,Q$3))","v":13157.894736842103},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,R$3))","v":13157.894736842103},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,S$3))","v":13157.894736842103},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,T$3))","v":13157.894736842103},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,U$3))","v":13157.894736842103},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,V$3))","v":13157.894736842103},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,W$3))","v":13157.894736842103},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,X$3))","v":13157.894736842103},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,Y$3))","v":13157.894736842103},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,Z$3))","v":13157.894736842103},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AA$3))","v":13157.894736842103},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AB$3))","v":13157.894736842103},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AC$3))","v":13157.894736842103},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AD$3))","v":13157.894736842103},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AE$3))","v":13157.894736842103},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F154,SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!340:340,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Less: Cash flow Sweep",null,null,"$'000",false,null,{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F155,SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!341:341,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Closing Balance",null,null,"$'000",true,null,{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,J$3))","v":47500.000000000007},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,K$3))","v":212500.00000000003},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,L$3))","v":249999.99999999997},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,M$3))","v":236842.10526315789},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,N$3))","v":223684.21052631582},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,O$3))","v":210526.31578947374},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,P$3))","v":197368.42105263166},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,Q$3))","v":184210.52631578958},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,R$3))","v":171052.6315789475},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,S$3))","v":157894.73684210543},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,T$3))","v":144736.84210526335},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,U$3))","v":131578.94736842127},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,V$3))","v":118421.05263157916},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,W$3))","v":105263.15789473706},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,X$3))","v":92105.263157894951},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,Y$3))","v":78947.368421052844},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,Z$3))","v":65789.473684210738},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AA$3))","v":52631.578947368631},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AB$3))","v":39473.684210526524},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AC$3))","v":26315.789473684417},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AD$3))","v":13157.894736842312},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AE$3))","v":2.0918378140777349E-10},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AF$3))","v":2.0918378140777349E-10},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AG$3))","v":2.0918378140777349E-10},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AH$3))","v":2.0918378140777349E-10},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AI$3))","v":2.0918378140777349E-10},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AJ$3))","v":2.0918378140777349E-10},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AK$3))","v":2.0918378140777349E-10},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AL$3))","v":2.0918378140777349E-10},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AM$3))","v":2.0918378140777349E-10},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AN$3))","v":2.0918378140777349E-10},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AO$3))","v":2.0918378140777349E-10},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AP$3))","v":2.0918378140777349E-10},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AQ$3))","v":2.0918378140777349E-10},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AR$3))","v":2.0918378140777349E-10},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AS$3))","v":2.0918378140777349E-10},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AT$3))","v":2.0918378140777349E-10},{"$f":"IF($F156,SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!342:342,'Periodic Model'!$9:$9,AU$3))","v":2.0918378140777349E-10}]
[]
[null,"Interest Cost",null,null,"$'000",false,null,{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,J$3))","v":239.5833333333334},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,K$3))","v":3484.3750000000009},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,L$3))","v":6015.625},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,M$3))","v":7894.7368421052624},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,N$3))","v":7473.6842105263158},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,O$3))","v":7052.6315789473692},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,P$3))","v":6631.5789473684235},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,Q$3))","v":6210.5263157894769},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,R$3))","v":5789.4736842105303},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,S$3))","v":5368.4210526315837},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,T$3))","v":4947.3684210526371},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,U$3))","v":4526.3157894736905},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,V$3))","v":4105.2631578947439},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,W$3))","v":3684.2105263157964},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,X$3))","v":3263.1578947368489},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,Y$3))","v":2842.1052631579014},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,Z$3))","v":2421.0526315789539},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AA$3))","v":2000.0000000000068},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AB$3))","v":1578.9473684210593},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AC$3))","v":1157.894736842112},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AD$3))","v":736.84210526316451},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AE$3))","v":315.78947368421717},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AF$3))","v":6.6938810050487521E-12},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AG$3))","v":6.6938810050487521E-12},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AH$3))","v":6.6938810050487521E-12},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AI$3))","v":6.6938810050487521E-12},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AJ$3))","v":6.6938810050487521E-12},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AK$3))","v":6.6938810050487521E-12},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AL$3))","v":6.6938810050487521E-12},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AM$3))","v":6.6938810050487521E-12},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AN$3))","v":6.6938810050487521E-12},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AO$3))","v":6.6938810050487521E-12},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AP$3))","v":6.6938810050487521E-12},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AQ$3))","v":6.6938810050487521E-12},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AR$3))","v":6.6938810050487521E-12},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AS$3))","v":6.6938810050487521E-12},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AT$3))","v":6.6938810050487521E-12},{"$f":"IF($F158,SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!352:352,'Periodic Model'!$9:$9,AU$3))","v":6.6938810050487521E-12}]
[null,"Interest During Construction",null,null,"$'000",false,null,{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,J$3))","v":239.5833333333334},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,K$3))","v":3484.3750000000009},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,L$3))","v":6015.625},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F159,SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!353:353,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Interest Expense",null,null,"$'000",false,null,{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,M$3))","v":7894.7368421052624},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,N$3))","v":7473.6842105263158},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,O$3))","v":7052.6315789473692},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,P$3))","v":6631.5789473684235},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,Q$3))","v":6210.5263157894769},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,R$3))","v":5789.4736842105303},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,S$3))","v":5368.4210526315837},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,T$3))","v":4947.3684210526371},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,U$3))","v":4526.3157894736905},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,V$3))","v":4105.2631578947439},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,W$3))","v":3684.2105263157964},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,X$3))","v":3263.1578947368489},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,Y$3))","v":2842.1052631579014},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,Z$3))","v":2421.0526315789539},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AA$3))","v":2000.0000000000068},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AB$3))","v":1578.9473684210593},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AC$3))","v":1157.894736842112},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AD$3))","v":736.84210526316451},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AE$3))","v":315.78947368421717},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AF$3))","v":6.6938810050487521E-12},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AG$3))","v":6.6938810050487521E-12},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AH$3))","v":6.6938810050487521E-12},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AI$3))","v":6.6938810050487521E-12},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AJ$3))","v":6.6938810050487521E-12},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AK$3))","v":6.6938810050487521E-12},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F160,SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!354:354,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,"Up-Front Fee",null,null,"$'000",false,null,{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,J$3))","v":8750},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F162,SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!357:357,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,"Undrawn Balance",null,null,"$'000",true,null,{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,J$3))","v":215000},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,K$3))","v":44999.999999999971},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,L$3))","v":-2.9103830456733704E-11},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F164,SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!359:359,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Commitment Fee",null,null,"$'000",false,null,{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,J$3))","v":1269.5833333333333},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,K$3))","v":1216.875},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,L$3))","v":103.12499999999966},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F165,SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!360:360,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,"DSRA Balance"]
[null,null,"Opening Balance",null,null,true,null,{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,M$3))","v":3894.7368421052629},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,N$3))","v":3684.2105263157896},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,O$3))","v":3473.6842105263163},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,P$3))","v":3263.1578947368434},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,Q$3))","v":3052.6315789473701},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,R$3))","v":2842.1052631578968},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,S$3))","v":2631.5789473684235},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,T$3))","v":2421.0526315789502},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,U$3))","v":2210.5263157894769},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,V$3))","v":2000.0000000000036},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,W$3))","v":1789.4736842105299},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,X$3))","v":1578.9473684210561},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,Y$3))","v":1368.4210526315824},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,Z$3))","v":1157.8947368421086},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AA$3))","v":947.36842105263497},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AB$3))","v":736.84210526316122},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AC$3))","v":526.31578947368757},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AD$3))","v":315.78947368421382},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AE$3))","v":105.26315789474017},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AF$3))","v":3.3469405025243761E-12},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AG$3))","v":3.3469405025243761E-12},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AH$3))","v":3.3469405025243761E-12},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AI$3))","v":3.3469405025243761E-12},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AJ$3))","v":3.3469405025243761E-12},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AK$3))","v":3.3469405025243761E-12},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F168,SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!370:370,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Add: DSRA Funded During Construction (Use Switch)",null,null,false,null,{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,L$3))","v":3999.9999999999995},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F169,SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!371:371,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Add: Cash Flow Changes After Construction",null,null,false,null,{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,M$3))","v":-210.5263157894733},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,N$3))","v":-210.5263157894733},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,O$3))","v":-210.52631578947285},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,P$3))","v":-210.5263157894733},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,Q$3))","v":-210.5263157894733},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,R$3))","v":-210.5263157894733},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,S$3))","v":-210.5263157894733},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,T$3))","v":-210.5263157894733},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,U$3))","v":-210.5263157894733},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,V$3))","v":-210.52631578947353},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,W$3))","v":-210.52631578947376},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,X$3))","v":-210.52631578947376},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,Y$3))","v":-210.52631578947376},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,Z$3))","v":-210.52631578947376},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AA$3))","v":-210.52631578947364},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AB$3))","v":-210.52631578947364},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AC$3))","v":-210.52631578947376},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AD$3))","v":-210.5263157894737},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AE$3))","v":-210.52631578947364},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AF$3))","v":-6.8212102632968164E-15},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AK$3))","v":-3.3469405025243761E-12},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F170,SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!372:372,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Less: DSRA Used for Cash Deficit",null,null,false,null,{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F171,SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!373:373,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Closing Balance",null,null,true,null,{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,L$3))","v":3999.9999999999995},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,M$3))","v":3789.4736842105262},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,N$3))","v":3578.9473684210529},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,O$3))","v":3368.4210526315801},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,P$3))","v":3157.8947368421068},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,Q$3))","v":2947.3684210526335},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,R$3))","v":2736.8421052631602},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,S$3))","v":2526.3157894736869},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,T$3))","v":2315.7894736842136},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,U$3))","v":2105.2631578947403},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,V$3))","v":1894.7368421052668},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,W$3))","v":1684.210526315793},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,X$3))","v":1473.6842105263192},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,Y$3))","v":1263.1578947368455},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,Z$3))","v":1052.6315789473717},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AA$3))","v":842.10526315789809},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AB$3))","v":631.57894736842445},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AC$3))","v":421.0526315789507},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AD$3))","v":210.526315789477},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AE$3))","v":3.3537617127876729E-12},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AF$3))","v":3.3469405025243761E-12},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AG$3))","v":3.3469405025243761E-12},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AH$3))","v":3.3469405025243761E-12},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AI$3))","v":3.3469405025243761E-12},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AJ$3))","v":3.3469405025243761E-12},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F172,SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!374:374,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
["Profit and Loss Statement"]
[null,"IDC Depreciation"]
[null,null,"Opening Balance",null,"$'000",true,null,{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,J$3))","v":166.66666666666671},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,K$3))","v":3296.8750000000009},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,L$3))","v":9218.75},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,M$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,N$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,O$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,P$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,Q$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,R$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,S$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,T$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,U$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,V$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,W$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,X$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,Y$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,Z$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AA$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AB$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AC$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AD$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AE$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AF$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AG$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AH$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AI$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AJ$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AK$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AL$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AM$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AN$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AO$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AP$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AQ$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AR$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AS$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AT$3))","v":9739.5833333333339},{"$f":"IF($F176,SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!379:379,'Periodic Model'!$9:$9,AU$3))","v":9739.5833333333339}]
[null,null,"Add: IDC recorded",null,"$'000",false,null,{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,J$3))","v":239.5833333333334},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,K$3))","v":3484.3750000000009},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,L$3))","v":6015.625},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F177,SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!380:380,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Closing Balance",null,"$'000",false,null,{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,J$3))","v":562.50000000000011},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,K$3))","v":21119.791666666675},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,L$3))","v":82812.499999999985},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,M$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,N$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,O$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,P$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,Q$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,R$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,S$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,T$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,U$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,V$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,W$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,X$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,Y$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,Z$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AA$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AB$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AC$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AD$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AE$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AF$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AG$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AH$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AI$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AJ$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AK$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AL$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AM$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AN$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AO$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AP$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AQ$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AR$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AS$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AT$3))","v":19479.166666666668},{"$f":"IF($F178,SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!381:381,'Periodic Model'!$9:$9,AU$3))","v":19479.166666666668}]
[null,null,"Depreciation Expense",null,"$'000",false,null,{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,M$3))","v":973.95833333333348},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,N$3))","v":1753.1250000000002},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,O$3))","v":1402.5000000000002},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,P$3))","v":1122},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,Q$3))","v":897.60000000000014},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,R$3))","v":718.08000000000015},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,S$3))","v":638.29333333333352},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,T$3))","v":638.29333333333352},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,U$3))","v":638.29333333333352},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,V$3))","v":638.29333333333352},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,W$3))","v":319.14666666666676},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F179,SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!383:383,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Accumulated Depreciation",null,"$'000",true,null,{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,M$3))","v":973.95833333333348},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,N$3))","v":2727.0833333333335},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,O$3))","v":4129.5833333333339},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,P$3))","v":5251.5833333333339},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,Q$3))","v":6149.1833333333343},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,R$3))","v":6867.2633333333342},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,S$3))","v":7505.5566666666673},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,T$3))","v":8143.85},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,U$3))","v":8782.1433333333352},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,V$3))","v":9420.4366666666701},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,W$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,X$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,Y$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,Z$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AA$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AB$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AC$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AD$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AE$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AF$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AG$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AH$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AI$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AJ$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AK$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AL$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AM$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AN$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AO$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AP$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AQ$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AR$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AS$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AT$3))","v":9739.5833333333376},{"$f":"IF($F180,SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!384:384,'Periodic Model'!$9:$9,AU$3))","v":9739.5833333333376}]
[null,null,"Net IDC",null,"$'000",true,null,{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,J$3))","v":239.5833333333334},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,K$3))","v":3723.9583333333344},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,L$3))","v":9739.5833333333339},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,M$3))","v":8765.625},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,N$3))","v":7012.5},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,O$3))","v":5610},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,P$3))","v":4488},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,Q$3))","v":3590.3999999999996},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,R$3))","v":2872.3199999999997},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,S$3))","v":2234.0266666666666},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,T$3))","v":1595.7333333333336},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,U$3))","v":957.43999999999869},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,V$3))","v":319.1466666666638},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F181,SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!385:385,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,"Fee Amortisation"]
[null,null,"Opening Balance",null,"$'000",false,null,{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,J$3))","v":47045.416666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,K$3))","v":128865.41666666663},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,L$3))","v":135834.37499999997},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,M$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,N$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,O$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,P$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,Q$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,R$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,S$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,T$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,U$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,V$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,W$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,X$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,Y$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,Z$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AA$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AB$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AC$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AD$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AE$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AF$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AG$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AH$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AI$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AJ$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AK$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AL$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AM$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AN$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AO$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AP$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AQ$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AR$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AS$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AT$3))","v":22679.166666666664},{"$f":"IF($F184,SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!388:388,'Periodic Model'!$9:$9,AU$3))","v":22679.166666666664}]
[null,null,"Add: Fees During Construction",null,"$'000",false,null,{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,J$3))","v":10019.583333333332},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,K$3))","v":1216.875},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,L$3))","v":103.12499999999966},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F185,SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!389:389,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Closing Balance",null,"$'000",false,null,{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,J$3))","v":57065},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,K$3))","v":130082.29166666663},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,L$3))","v":135937.49999999997},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,M$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,N$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,O$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,P$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,Q$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,R$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,S$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,T$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,U$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,V$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,W$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,X$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,Y$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,Z$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AA$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AB$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AC$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AD$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AE$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AF$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AG$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AH$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AI$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AJ$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AK$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AL$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AM$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AN$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AO$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AP$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AQ$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AR$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AS$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AT$3))","v":22679.166666666664},{"$f":"IF($F186,SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!390:390,'Periodic Model'!$9:$9,AU$3))","v":22679.166666666664}]
[null,null,"Fee Amortisation  ",null,"$'000",false,null,{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,M$3))","v":2267.9166666666665},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,N$3))","v":2267.9166666666665},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,O$3))","v":2267.9166666666665},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,P$3))","v":2267.9166666666665},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,Q$3))","v":2267.9166666666652},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F187,SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!392:392,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Accumulated Amortisation",null,"$'000",true,null,{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,M$3))","v":2267.9166666666665},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,N$3))","v":4535.833333333333},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,O$3))","v":6803.7499999999991},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,P$3))","v":9071.6666666666661},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,Q$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,R$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,S$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,T$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,U$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,V$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,W$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,X$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,Y$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,Z$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AA$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AB$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AC$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AD$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AE$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AF$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AG$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AH$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AI$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AJ$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AK$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AL$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AM$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AN$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AO$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AP$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AQ$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AR$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AS$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AT$3))","v":11339.583333333332},{"$f":"IF($F188,SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!393:393,'Periodic Model'!$9:$9,AU$3))","v":11339.583333333332}]
[null,null,"Net Fee Balance",null,"$'000",true,null,{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,J$3))","v":10019.583333333332},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,K$3))","v":11236.458333333332},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,L$3))","v":11339.583333333332},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,M$3))","v":9071.6666666666661},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,N$3))","v":6803.7499999999991},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,O$3))","v":4535.833333333333},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,P$3))","v":2267.9166666666661},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F189,SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!394:394,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
[null,null,"Revenues",null,"$'000",false,null,{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,M$3))","v":66080.340489050053},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,N$3))","v":67029.647298831056},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,O$3))","v":68184.235971505783},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,P$3))","v":68985.599049703829},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,Q$3))","v":66187.232435831393},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,R$3))","v":66187.232435831393},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,S$3))","v":60736.813098841449},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,T$3))","v":66187.232435831393},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,U$3))","v":66187.232435831393},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,V$3))","v":66187.232435831393},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,W$3))","v":66368.567319217225},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,X$3))","v":66187.232435831393},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,Y$3))","v":66187.232435831393},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,Z$3))","v":60555.478215455616},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AA$3))","v":66368.567319217225},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AB$3))","v":66187.232435831393},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AC$3))","v":66187.232435831393},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AD$3))","v":66187.232435831393},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AE$3))","v":66368.567319217225},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AF$3))","v":66187.232435831393},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AG$3))","v":60555.478215455616},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AH$3))","v":66187.232435831393},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AI$3))","v":66368.567319217225},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AJ$3))","v":66187.232435831393},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AK$3))","v":66187.232435831393},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F191,SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!396:396,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Less Expenses",null,"$'000",false,null,{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,M$3))","v":33389.320061999068},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,N$3))","v":33617.785514608244},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,O$3))","v":33926.755226823334},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,P$3))","v":34080.003906648875},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,Q$3))","v":32161.214529464021},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,R$3))","v":32383.241332246627},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,S$3))","v":29124.343233281714},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,T$3))","v":32158.112211155196},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,U$3))","v":32381.978551690081},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,V$3))","v":32607.594981722439},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,W$3))","v":32909.773812475651},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,X$3))","v":33064.138480747199},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,Y$3))","v":33295.096082210774},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,Z$3))","v":29908.866690837436},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AA$3))","v":33162.298858413589},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AB$3))","v":33320.492196780295},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AC$3))","v":33555.396688535875},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AD$3))","v":33792.158723057953},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AE$3))","v":34107.606422523997},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AF$3))","v":34271.32004096084},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AG$3))","v":30826.945858245857},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AH$3))","v":34082.408517419943},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AI$3))","v":34402.272912070781},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AJ$3))","v":34570.180186519159},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AK$3))","v":34816.992399480892},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F192,SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!397:397,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,null,"EBITDA",null,false,null,{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,M$3))","v":32691.020427050993},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,N$3))","v":33411.861784222812},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,O$3))","v":34257.480744682449},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,P$3))","v":34905.595143054954},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,Q$3))","v":34026.017906367371},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,R$3))","v":33803.991103584762},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,S$3))","v":31612.469865559735},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,T$3))","v":34029.120224676197},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,U$3))","v":33805.253884141312},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,V$3))","v":33579.637454108954},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,W$3))","v":33458.793506741575},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,X$3))","v":33123.093955084194},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,Y$3))","v":32892.136353620619},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,Z$3))","v":30646.61152461818},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AA$3))","v":33206.268460803636},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AB$3))","v":32866.740239051098},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AC$3))","v":32631.835747295518},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AD$3))","v":32395.073712773439},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AE$3))","v":32260.960896693232},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AF$3))","v":31915.912394870553},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AG$3))","v":29728.532357209759},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AH$3))","v":32104.82391841145},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AI$3))","v":31966.294407146444},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AJ$3))","v":31617.052249312233},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AK$3))","v":31370.240036350504},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F193,SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!398:398,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Base Depreciation (Operations)",null,"$'000",false,null,{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,M$3))","v":31049.999999999996},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,N$3))","v":55889.999999999993},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,O$3))","v":44712},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,P$3))","v":35769.599999999991},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,Q$3))","v":28615.679999999997},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,R$3))","v":22892.544000000002},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,S$3))","v":20348.928},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,T$3))","v":20348.928},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,U$3))","v":20348.928},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,V$3))","v":20348.928},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,W$3))","v":10174.464},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F194,SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!399:399,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Depreciation on IDC",null,"$'000",false,null,{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,M$3))","v":973.95833333333348},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,N$3))","v":1753.1250000000002},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,O$3))","v":1402.5000000000002},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,P$3))","v":1122},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,Q$3))","v":897.60000000000014},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,R$3))","v":718.08000000000015},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,S$3))","v":638.29333333333352},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,T$3))","v":638.29333333333352},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,U$3))","v":638.29333333333352},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,V$3))","v":638.29333333333352},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,W$3))","v":319.14666666666676},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F195,SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!400:400,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Amortisation of Fees",null,"$'000",false,null,{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,M$3))","v":2267.9166666666665},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,N$3))","v":2267.9166666666665},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,O$3))","v":2267.9166666666665},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,P$3))","v":2267.9166666666665},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,Q$3))","v":2267.9166666666652},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F196,SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!401:401,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,null,"EBIT",null,false,null,{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,M$3))","v":-1600.8545729490033},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,N$3))","v":-26499.179882443848},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,O$3))","v":-14124.935921984217},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,P$3))","v":-4253.9215236117034},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,Q$3))","v":2244.8212397007128},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,R$3))","v":10193.367103584764},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,S$3))","v":10625.248532226402},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,T$3))","v":13041.898891342864},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,U$3))","v":12818.032550807979},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,V$3))","v":12592.416120775621},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,W$3))","v":22965.182840074907},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,X$3))","v":33123.093955084194},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,Y$3))","v":32892.136353620619},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,Z$3))","v":30646.61152461818},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AA$3))","v":33206.268460803636},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AB$3))","v":32866.740239051098},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AC$3))","v":32631.835747295518},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AD$3))","v":32395.073712773439},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AE$3))","v":32260.960896693232},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AF$3))","v":31915.912394870553},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AG$3))","v":29728.532357209759},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AH$3))","v":32104.82391841145},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AI$3))","v":31966.294407146444},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AJ$3))","v":31617.052249312233},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AK$3))","v":31370.240036350504},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F197,SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!402:402,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Less: Interest Expense",null,"$'000",false,null,{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,M$3))","v":7894.7368421052624},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,N$3))","v":7473.6842105263158},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,O$3))","v":7052.6315789473692},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,P$3))","v":6631.5789473684235},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,Q$3))","v":6210.5263157894769},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,R$3))","v":5789.4736842105303},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,S$3))","v":5368.4210526315837},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,T$3))","v":4947.3684210526371},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,U$3))","v":4526.3157894736905},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,V$3))","v":4105.2631578947439},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,W$3))","v":3684.2105263157964},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,X$3))","v":3263.1578947368489},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,Y$3))","v":2842.1052631579014},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,Z$3))","v":2421.0526315789539},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AA$3))","v":2000.0000000000068},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AB$3))","v":1578.9473684210593},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AC$3))","v":1157.894736842112},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AD$3))","v":736.84210526316451},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AE$3))","v":315.78947368421717},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AF$3))","v":6.6938810050487521E-12},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AG$3))","v":6.6938810050487521E-12},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AH$3))","v":6.6938810050487521E-12},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AI$3))","v":6.6938810050487521E-12},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AJ$3))","v":6.6938810050487521E-12},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AK$3))","v":6.6938810050487521E-12},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F198,SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!403:403,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Less: Default Interest",null,"$'000",false,null,{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F199,SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!404:404,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,null,"EBT",null,false,null,{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,M$3))","v":-9495.5914150542667},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,N$3))","v":-33972.864092970165},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,O$3))","v":-21177.567500931586},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,P$3))","v":-10885.500470980127},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,Q$3))","v":-3965.7050760887641},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,R$3))","v":4403.8934193742334},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,S$3))","v":5256.8274795948182},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,T$3))","v":8094.5304702902267},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,U$3))","v":8291.7167613342881},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,V$3))","v":8487.1529628808767},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,W$3))","v":19280.97231375911},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,X$3))","v":29859.936060347343},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,Y$3))","v":30050.031090462715},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,Z$3))","v":28225.558893039226},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AA$3))","v":31206.268460803625},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AB$3))","v":31287.792870630034},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AC$3))","v":31473.941010453407},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AD$3))","v":31658.231607510275},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AE$3))","v":31945.171423009015},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AF$3))","v":31915.912394870546},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AG$3))","v":29728.532357209751},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AH$3))","v":32104.823918411443},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AI$3))","v":31966.294407146437},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AJ$3))","v":31617.052249312226},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AK$3))","v":31370.240036350497},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F200,SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!405:405,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Less Taxes",null,"$'000",false,null,{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,X$3))","v":1462.2303190445903},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,Y$3))","v":10517.51088166195},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,Z$3))","v":9878.945612563728},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AA$3))","v":10922.193961281268},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AB$3))","v":10950.727504720511},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AC$3))","v":11015.879353658693},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AD$3))","v":11080.381062628596},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AE$3))","v":11180.809998053155},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AF$3))","v":11170.56933820469},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AG$3))","v":10404.986325023412},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AH$3))","v":11236.688371444005},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AI$3))","v":11188.203042501253},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AJ$3))","v":11065.968287259278},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AK$3))","v":10979.584012722673},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F201,SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!413:413,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,null,"Earnings",null,false,null,{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,M$3))","v":-9495.5914150542667},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,N$3))","v":-33972.864092970165},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,O$3))","v":-21177.567500931586},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,P$3))","v":-10885.500470980127},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,Q$3))","v":-3965.7050760887641},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,R$3))","v":4403.8934193742334},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,S$3))","v":5256.8274795948182},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,T$3))","v":8094.5304702902267},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,U$3))","v":8291.7167613342881},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,V$3))","v":8487.1529628808767},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,W$3))","v":19280.97231375911},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,X$3))","v":28397.705741302751},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,Y$3))","v":19532.520208800765},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,Z$3))","v":18346.613280475496},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AA$3))","v":20284.074499522358},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AB$3))","v":20337.065365909522},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AC$3))","v":20458.061656794715},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AD$3))","v":20577.85054488168},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AE$3))","v":20764.36142495586},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AF$3))","v":20745.343056665854},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AG$3))","v":19323.546032186339},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AH$3))","v":20868.135546967438},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AI$3))","v":20778.091364645188},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AJ$3))","v":20551.083962052948},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AK$3))","v":20390.656023627824},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F202,SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!414:414,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
["Cash Flow Statement"]
[null,"EBITDA",null,null,"$'000",false,null,{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,M$3))","v":32691.020427050993},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,N$3))","v":33411.861784222812},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,O$3))","v":34257.480744682449},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,P$3))","v":34905.595143054954},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,Q$3))","v":34026.017906367371},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,R$3))","v":33803.991103584762},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,S$3))","v":31612.469865559735},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,T$3))","v":34029.120224676197},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,U$3))","v":33805.253884141312},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,V$3))","v":33579.637454108954},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,W$3))","v":33458.793506741575},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,X$3))","v":33123.093955084194},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,Y$3))","v":32892.136353620619},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,Z$3))","v":30646.61152461818},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AA$3))","v":33206.268460803636},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AB$3))","v":32866.740239051098},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AC$3))","v":32631.835747295518},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AD$3))","v":32395.073712773439},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AE$3))","v":32260.960896693232},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AF$3))","v":31915.912394870553},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AG$3))","v":29728.532357209759},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AH$3))","v":32104.82391841145},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AI$3))","v":31966.294407146444},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AJ$3))","v":31617.052249312233},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AK$3))","v":31370.240036350504},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F205,SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!427:427,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Less: Taxes Paid",null,null,"$'000",false,null,{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,X$3))","v":1462.2303190445903},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,Y$3))","v":10517.51088166195},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,Z$3))","v":9878.945612563728},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AA$3))","v":10922.193961281268},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AB$3))","v":10950.727504720511},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AC$3))","v":11015.879353658693},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AD$3))","v":11080.381062628596},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AE$3))","v":11180.809998053155},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AF$3))","v":11170.56933820469},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AG$3))","v":10404.986325023412},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AH$3))","v":11236.688371444005},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AI$3))","v":11188.203042501253},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AJ$3))","v":11065.968287259278},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AK$3))","v":10979.584012722673},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F206,SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!428:428,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Add: Interest Income",null,null,"$'000",false,null,{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F207,SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!429:429,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"CFADS",null,null,false,null,{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,M$3))","v":32691.020427050993},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,N$3))","v":33411.861784222812},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,O$3))","v":34257.480744682449},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,P$3))","v":34905.595143054954},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,Q$3))","v":34026.017906367371},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,R$3))","v":33803.991103584762},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,S$3))","v":31612.469865559735},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,T$3))","v":34029.120224676197},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,U$3))","v":33805.253884141312},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,V$3))","v":33579.637454108954},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,W$3))","v":33458.793506741575},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,X$3))","v":31660.863636039605},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,Y$3))","v":22374.625471958665},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,Z$3))","v":20767.66591205445},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AA$3))","v":22284.074499522365},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AB$3))","v":21916.012734330583},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AC$3))","v":21615.956393636825},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AD$3))","v":21314.692650144843},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AE$3))","v":21080.150898640077},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AF$3))","v":20745.343056665861},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AG$3))","v":19323.546032186347},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AH$3))","v":20868.135546967445},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AI$3))","v":20778.091364645195},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AJ$3))","v":20551.083962052955},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AK$3))","v":20390.656023627831},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F208,SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!430:430,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Less: Interest expense",null,null,"$'000",false,null,{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,M$3))","v":7894.7368421052624},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,N$3))","v":7473.6842105263158},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,O$3))","v":7052.6315789473692},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,P$3))","v":6631.5789473684235},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,Q$3))","v":6210.5263157894769},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,R$3))","v":5789.4736842105303},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,S$3))","v":5368.4210526315837},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,T$3))","v":4947.3684210526371},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,U$3))","v":4526.3157894736905},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,V$3))","v":4105.2631578947439},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,W$3))","v":3684.2105263157964},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,X$3))","v":3263.1578947368489},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,Y$3))","v":2842.1052631579014},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,Z$3))","v":2421.0526315789539},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AA$3))","v":2000.0000000000068},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AB$3))","v":1578.9473684210593},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AC$3))","v":1157.894736842112},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AD$3))","v":736.84210526316451},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AE$3))","v":315.78947368421717},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AF$3))","v":6.6938810050487521E-12},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AG$3))","v":6.6938810050487521E-12},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AH$3))","v":6.6938810050487521E-12},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AI$3))","v":6.6938810050487521E-12},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AJ$3))","v":6.6938810050487521E-12},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AK$3))","v":6.6938810050487521E-12},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F209,SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!431:431,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Less: Interest on Default",null,null,"$'000",false,null,{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F210,SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!432:432,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Less Debt repayment",null,null,"$'000",false,null,{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,M$3))","v":13157.894736842103},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,N$3))","v":13157.894736842103},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,O$3))","v":13157.894736842103},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,P$3))","v":13157.894736842103},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,Q$3))","v":13157.894736842103},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,R$3))","v":13157.894736842103},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,S$3))","v":13157.894736842103},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,T$3))","v":13157.894736842103},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,U$3))","v":13157.894736842103},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,V$3))","v":13157.894736842103},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,W$3))","v":13157.894736842103},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,X$3))","v":13157.894736842103},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,Y$3))","v":13157.894736842103},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,Z$3))","v":13157.894736842103},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AA$3))","v":13157.894736842103},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AB$3))","v":13157.894736842103},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AC$3))","v":13157.894736842103},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AD$3))","v":13157.894736842103},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AE$3))","v":13157.894736842103},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F211,SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!433:433,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Net Cash Flow",null,null,false,null,{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,M$3))","v":11638.388848103627},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,N$3))","v":12780.282836854392},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,O$3))","v":14046.954428892976},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,P$3))","v":15116.121458844427},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,Q$3))","v":14657.596853735795},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,R$3))","v":14856.622682532132},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,S$3))","v":13086.154076086048},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,T$3))","v":15923.857066781457},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,U$3))","v":16121.043357825518},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,V$3))","v":16316.479559372106},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,W$3))","v":16616.688243583674},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,X$3))","v":15239.811004460651},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,Y$3))","v":6374.6254719586632},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,Z$3))","v":5188.718543633393},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AA$3))","v":7126.1797626802545},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AB$3))","v":7179.1706290674192},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AC$3))","v":7300.1669199526114},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AD$3))","v":7419.9558080395764},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AE$3))","v":7606.4666881137564},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AF$3))","v":20745.343056665854},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AG$3))","v":19323.546032186339},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AH$3))","v":20868.135546967438},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AI$3))","v":20778.091364645188},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AJ$3))","v":20551.083962052948},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AK$3))","v":20390.656023627824},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F212,SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!434:434,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Less: Cash Flow Sweep",null,null,"$'000",false,null,{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F213,SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!435:435,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Net Cash Flow After Sweep",null,null,false,null,{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,M$3))","v":11638.388848103627},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,N$3))","v":12780.282836854392},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,O$3))","v":14046.954428892976},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,P$3))","v":15116.121458844427},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,Q$3))","v":14657.596853735795},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,R$3))","v":14856.622682532132},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,S$3))","v":13086.154076086048},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,T$3))","v":15923.857066781457},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,U$3))","v":16121.043357825518},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,V$3))","v":16316.479559372106},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,W$3))","v":16616.688243583674},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,X$3))","v":15239.811004460651},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,Y$3))","v":6374.6254719586632},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,Z$3))","v":5188.718543633393},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AA$3))","v":7126.1797626802545},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AB$3))","v":7179.1706290674192},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AC$3))","v":7300.1669199526114},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AD$3))","v":7419.9558080395764},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AE$3))","v":7606.4666881137564},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AF$3))","v":20745.343056665854},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AG$3))","v":19323.546032186339},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AH$3))","v":20868.135546967438},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AI$3))","v":20778.091364645188},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AJ$3))","v":20551.083962052948},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AK$3))","v":20390.656023627824},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F214,SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!436:436,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Less: DSRA Investments (Reductions)",null,null,"$'000",false,null,{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,M$3))","v":-210.5263157894733},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,N$3))","v":-210.5263157894733},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,O$3))","v":-210.52631578947285},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,P$3))","v":-210.5263157894733},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,Q$3))","v":-210.5263157894733},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,R$3))","v":-210.5263157894733},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,S$3))","v":-210.5263157894733},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,T$3))","v":-210.5263157894733},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,U$3))","v":-210.5263157894733},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,V$3))","v":-210.52631578947353},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,W$3))","v":-210.52631578947376},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,X$3))","v":-210.52631578947376},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,Y$3))","v":-210.52631578947376},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,Z$3))","v":-210.52631578947376},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AA$3))","v":-210.52631578947364},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AB$3))","v":-210.52631578947364},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AC$3))","v":-210.52631578947376},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AD$3))","v":-210.5263157894737},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AE$3))","v":-210.52631578947364},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AF$3))","v":-6.8212102632968164E-15},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AK$3))","v":-3.3469405025243761E-12},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F215,SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!437:437,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Add: DSRA Withdrawls",null,null,"$'000",false,null,{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F216,SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!438:438,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Cash Flow After DSRA",null,null,false,null,{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,M$3))","v":11848.9151638931},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,N$3))","v":12990.809152643866},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,O$3))","v":14257.480744682449},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,P$3))","v":15326.647774633901},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,Q$3))","v":14868.123169525268},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,R$3))","v":15067.148998321605},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,S$3))","v":13296.680391875521},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,T$3))","v":16134.38338257093},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,U$3))","v":16331.569673614991},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,V$3))","v":16527.00587516158},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,W$3))","v":16827.214559373147},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,X$3))","v":15450.337320250124},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,Y$3))","v":6585.1517877481365},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,Z$3))","v":5399.2448594228663},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AA$3))","v":7336.7060784697278},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AB$3))","v":7389.6969448568925},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AC$3))","v":7510.6932357420847},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AD$3))","v":7630.4821238290497},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AE$3))","v":7816.9930039032297},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AF$3))","v":20745.343056665854},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AG$3))","v":19323.546032186339},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AH$3))","v":20868.135546967438},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AI$3))","v":20778.091364645188},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AJ$3))","v":20551.083962052948},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AK$3))","v":20390.656023627827},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F217,SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!439:439,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Add: Default",null,null,"$'000",false,null,{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F218,SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!440:440,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Less: Repayment of Default",null,null,"$'000",false,null,{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F219,SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!441:441,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Equity Dividend",null,null,false,null,{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,M$3))","v":11848.9151638931},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,N$3))","v":12990.809152643866},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,O$3))","v":14257.480744682449},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,P$3))","v":15326.647774633901},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,Q$3))","v":14868.123169525268},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,R$3))","v":15067.148998321605},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,S$3))","v":13296.680391875521},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,T$3))","v":16134.38338257093},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,U$3))","v":16331.569673614991},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,V$3))","v":16527.00587516158},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,W$3))","v":16827.214559373147},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,X$3))","v":15450.337320250124},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,Y$3))","v":6585.1517877481365},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,Z$3))","v":5399.2448594228663},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AA$3))","v":7336.7060784697278},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AB$3))","v":7389.6969448568925},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AC$3))","v":7510.6932357420847},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AD$3))","v":7630.4821238290497},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AE$3))","v":7816.9930039032297},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AF$3))","v":20745.343056665854},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AG$3))","v":19323.546032186339},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AH$3))","v":20868.135546967438},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AI$3))","v":20778.091364645188},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AJ$3))","v":20551.083962052948},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AK$3))","v":20390.656023627827},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F220,SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!442:442,'Periodic Model'!$9:$9,AU$3))","v":0}]
[]
["Balance Sheet"]
[null,"Equity Balance"]
[null,null,"Opening balance",null,"$'000",true,null,{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,H$3))","v":2045.4545454545455},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,I$3))","v":10227.272727272728},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,J$3))","v":31359.166666666661},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,K$3))","v":66802.083333333285},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,L$3))","v":81058.333333333227},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,M$3))","v":74906.913377192875},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,N$3))","v":40752.82346491218},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,O$3))","v":-446.53728070185207},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,P$3))","v":-31270.135526315884},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,Q$3))","v":-53793.123771929917},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,R$3))","v":-68541.665684210617},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,S$3))","v":-77893.219929824656},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,T$3))","v":-85933.072842105365},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,U$3))","v":-93972.925754386073},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,V$3))","v":-102012.77866666678},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,W$3))","v":-104805.82624561415},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,X$3))","v":-97105.263157894864},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,Y$3))","v":-84157.894736842238},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,Z$3))","v":-71210.526315789612},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AA$3))","v":-58263.157894736985},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AB$3))","v":-45315.789473684359},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AC$3))","v":-32368.421052631733},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AD$3))","v":-19421.052631579107},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AE$3))","v":-6473.6842105264768},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AF$3))","v":-1.6189005691558123E-10},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AG$3))","v":-1.6189005691558123E-10},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AH$3))","v":-1.6189005691558123E-10},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AI$3))","v":-1.6189005691558123E-10},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AJ$3))","v":-1.6189005691558123E-10},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AK$3))","v":-1.6189005691558123E-10},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AL$3))","v":-1.6552803572267294E-10},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AM$3))","v":-1.6552803572267294E-10},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AN$3))","v":-1.6552803572267294E-10},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AO$3))","v":-1.6552803572267294E-10},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AP$3))","v":-1.6552803572267294E-10},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AQ$3))","v":-1.6552803572267294E-10},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AR$3))","v":-1.6552803572267294E-10},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AS$3))","v":-1.6552803572267294E-10},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AT$3))","v":-1.6552803572267294E-10},{"$f":"IF($F224,SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!471:471,'Periodic Model'!$9:$9,AU$3))","v":-1.6552803572267294E-10}]
[null,null,"Add Equity contributed",null,"$'000",true,null,{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,H$3))","v":681.81818181818187},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,I$3))","v":681.81818181818187},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,J$3))","v":2544.9999999999982},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,K$3))","v":1833.3333333333321},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,L$3))","v":4520.833333333323},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F225,SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!472:472,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Add Earnings",null,"$'000",true,null,{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,M$3))","v":-4775.3117102034757},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,N$3))","v":-17015.223428838148},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,O$3))","v":-10565.102172524697},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,P$3))","v":-5474.1713551673465},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,Q$3))","v":-2011.6755046196004},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,R$3))","v":2173.1415392637909},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,S$3))","v":4026.9238028269219},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,T$3))","v":4017.9917108277341},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,U$3))","v":4116.5995431543097},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,V$3))","v":4214.3321129172955},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,W$3))","v":9664.5248506236312},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,X$3))","v":13438.521611085382},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,Y$3))","v":9747.2786037421247},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,Z$3))","v":10026.447434630751},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AA$3))","v":10157.346933571334},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AB$3))","v":10149.248005582094},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AC$3))","v":10209.752844439859},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AD$3))","v":10269.653810368067},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AE$3))","v":10396.885533567525},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AF$3))","v":10319.20205745694},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AG$3))","v":10458.600880458918},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AH$3))","v":10380.282266638664},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AI$3))","v":10369.189773055892},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AJ$3))","v":10221.764237979303},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AK$3))","v":10141.553850943208},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F226,SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!473:473,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Less Dividend",null,"$'000",true,null,{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,M$3))","v":5896.9415792702075},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,N$3))","v":6466.6131939688657},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,O$3))","v":7152.4219502823198},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,P$3))","v":7631.9027676396672},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,Q$3))","v":7405.2386181874153},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,R$3))","v":7504.7693287374768},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,S$3))","v":8046.8502589672735},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,T$3))","v":8037.9181669680856},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,U$3))","v":8136.5259992946612},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,V$3))","v":8234.258569057647},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,W$3))","v":8437.64597343065},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,X$3))","v":6964.8374005590686},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,Y$3))","v":3273.5943932158116},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,Z$3))","v":3552.7632241044339},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AA$3))","v":3683.6627230450176},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AB$3))","v":3675.5637950557793},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AC$3))","v":3736.0686339135445},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AD$3))","v":3795.9695998417519},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AE$3))","v":3923.2013230412103},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AF$3))","v":10319.20205745694},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AG$3))","v":10458.600880458918},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AH$3))","v":10380.282266638664},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AI$3))","v":10369.189773055892},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AJ$3))","v":10221.764237979303},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AK$3))","v":10141.553850943212},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F227,SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!474:474,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Closing balance ",null,null,true,null,{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,H$3))","v":2727.2727272727275},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,I$3))","v":10909.09090909091},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,J$3))","v":33904.166666666657},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,K$3))","v":68635.416666666613},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,L$3))","v":85579.166666666555},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,M$3))","v":64234.660087719196},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,N$3))","v":17270.986842105165},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,O$3))","v":-18164.061403508869},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,P$3))","v":-44376.209649122895},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,Q$3))","v":-63210.037894736932},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,R$3))","v":-73873.293473684302},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,S$3))","v":-81913.14638596501},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,T$3))","v":-89952.999298245719},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,U$3))","v":-97992.852210526427},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,V$3))","v":-106032.70512280714},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,W$3))","v":-103578.94736842118},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,X$3))","v":-90631.578947368558},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,Y$3))","v":-77684.210526315932},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,Z$3))","v":-64736.842105263291},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AA$3))","v":-51789.473684210672},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AB$3))","v":-38842.105263158046},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AC$3))","v":-25894.73684210542},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AD$3))","v":-12947.368421052792},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AE$3))","v":-1.6189005691558123E-10},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AF$3))","v":-1.6189005691558123E-10},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AG$3))","v":-1.6189005691558123E-10},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AH$3))","v":-1.6189005691558123E-10},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AI$3))","v":-1.6189005691558123E-10},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AJ$3))","v":-1.6189005691558123E-10},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AK$3))","v":-1.6552803572267294E-10},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AL$3))","v":-1.6552803572267294E-10},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AM$3))","v":-1.6552803572267294E-10},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AN$3))","v":-1.6552803572267294E-10},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AO$3))","v":-1.6552803572267294E-10},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AP$3))","v":-1.6552803572267294E-10},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AQ$3))","v":-1.6552803572267294E-10},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AR$3))","v":-1.6552803572267294E-10},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AS$3))","v":-1.6552803572267294E-10},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AT$3))","v":-1.6552803572267294E-10},{"$f":"IF($F228,SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!475:475,'Periodic Model'!$9:$9,AU$3))","v":-1.6552803572267294E-10}]
[]
[null,"Assets"]
[null,null,"DSRA",null,"$'000",true,null,{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,L$3))","v":3999.9999999999995},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,M$3))","v":3789.4736842105262},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,N$3))","v":3578.9473684210529},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,O$3))","v":3368.4210526315801},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,P$3))","v":3157.8947368421068},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,Q$3))","v":2947.3684210526335},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,R$3))","v":2736.8421052631602},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,S$3))","v":2526.3157894736869},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,T$3))","v":2315.7894736842136},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,U$3))","v":2105.2631578947403},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,V$3))","v":1894.7368421052668},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,W$3))","v":1684.210526315793},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,X$3))","v":1473.6842105263192},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,Y$3))","v":1263.1578947368455},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,Z$3))","v":1052.6315789473717},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AA$3))","v":842.10526315789809},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AB$3))","v":631.57894736842445},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AC$3))","v":421.0526315789507},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AD$3))","v":210.526315789477},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AE$3))","v":3.3537617127876729E-12},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AF$3))","v":3.3469405025243761E-12},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AG$3))","v":3.3469405025243761E-12},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AH$3))","v":3.3469405025243761E-12},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AI$3))","v":3.3469405025243761E-12},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AJ$3))","v":3.3469405025243761E-12},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F231,SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!478:478,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Account Receivable",null,"$'000",true,null,{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F232,SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!479:479,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Base Net Plant",null,"$'000",true,null,{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,H$3))","v":2727.2727272727275},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,I$3))","v":10909.09090909091},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,J$3))","v":71145},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,K$3))","v":266175},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,L$3))","v":310499.99999999994},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,M$3))","v":279449.99999999994},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,N$3))","v":223559.99999999994},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,O$3))","v":178847.99999999994},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,P$3))","v":143078.39999999997},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,Q$3))","v":114462.71999999997},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,R$3))","v":91570.175999999978},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,S$3))","v":71221.247999999963},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,T$3))","v":50872.319999999949},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,U$3))","v":30523.391999999993},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,V$3))","v":10174.464000000036},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F233,SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!480:480,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"IDC Net Plant",null,"$'000",true,null,{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,J$3))","v":239.5833333333334},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,K$3))","v":3723.9583333333344},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,L$3))","v":9739.5833333333339},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,M$3))","v":8765.625},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,N$3))","v":7012.5},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,O$3))","v":5610},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,P$3))","v":4488},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,Q$3))","v":3590.3999999999996},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,R$3))","v":2872.3199999999997},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,S$3))","v":2234.0266666666666},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,T$3))","v":1595.7333333333336},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,U$3))","v":957.43999999999869},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,V$3))","v":319.1466666666638},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F234,SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!481:481,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Fees Net Plant",null,"$'000",true,null,{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,J$3))","v":10019.583333333332},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,K$3))","v":11236.458333333332},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,L$3))","v":11339.583333333332},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,M$3))","v":9071.6666666666661},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,N$3))","v":6803.7499999999991},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,O$3))","v":4535.833333333333},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,P$3))","v":2267.9166666666661},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F235,SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!482:482,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,null,"Total Assets",null,true,null,{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,H$3))","v":2727.2727272727275},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,I$3))","v":10909.09090909091},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,J$3))","v":81404.166666666657},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,K$3))","v":281135.41666666663},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,L$3))","v":335579.16666666657},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,M$3))","v":301076.76535087713},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,N$3))","v":240955.19736842098},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,O$3))","v":192362.25438596486},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,P$3))","v":152992.21140350873},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,Q$3))","v":121000.48842105261},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,R$3))","v":97179.33810526313},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,S$3))","v":75981.590456140315},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,T$3))","v":54783.8428070175},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,U$3))","v":33586.095157894728},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,V$3))","v":12388.347508771967},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,W$3))","v":1684.210526315793},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,X$3))","v":1473.6842105263192},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,Y$3))","v":1263.1578947368455},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,Z$3))","v":1052.6315789473717},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AA$3))","v":842.10526315789809},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AB$3))","v":631.57894736842445},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AC$3))","v":421.0526315789507},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AD$3))","v":210.526315789477},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AE$3))","v":3.3537617127876729E-12},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AF$3))","v":3.3469405025243761E-12},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AG$3))","v":3.3469405025243761E-12},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AH$3))","v":3.3469405025243761E-12},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AI$3))","v":3.3469405025243761E-12},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AJ$3))","v":3.3469405025243761E-12},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F236,SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!483:483,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F237,SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!484:484,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,"Liability & Capital",null,null,null,null,null,{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F238,SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!485:485,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Base Debt",null,"$'000",true,null,{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,J$3))","v":47500.000000000007},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,K$3))","v":212500.00000000003},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,L$3))","v":249999.99999999997},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,M$3))","v":236842.10526315789},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,N$3))","v":223684.21052631582},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,O$3))","v":210526.31578947374},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,P$3))","v":197368.42105263166},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,Q$3))","v":184210.52631578958},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,R$3))","v":171052.6315789475},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,S$3))","v":157894.73684210543},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,T$3))","v":144736.84210526335},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,U$3))","v":131578.94736842127},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,V$3))","v":118421.05263157916},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,W$3))","v":105263.15789473706},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,X$3))","v":92105.263157894951},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,Y$3))","v":78947.368421052844},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,Z$3))","v":65789.473684210738},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AA$3))","v":52631.578947368631},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AB$3))","v":39473.684210526524},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AC$3))","v":26315.789473684417},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AD$3))","v":13157.894736842312},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AE$3))","v":2.0918378140777349E-10},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AF$3))","v":2.0918378140777349E-10},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AG$3))","v":2.0918378140777349E-10},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AH$3))","v":2.0918378140777349E-10},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AI$3))","v":2.0918378140777349E-10},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AJ$3))","v":2.0918378140777349E-10},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AK$3))","v":2.0918378140777349E-10},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AL$3))","v":2.0918378140777349E-10},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AM$3))","v":2.0918378140777349E-10},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AN$3))","v":2.0918378140777349E-10},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AO$3))","v":2.0918378140777349E-10},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AP$3))","v":2.0918378140777349E-10},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AQ$3))","v":2.0918378140777349E-10},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AR$3))","v":2.0918378140777349E-10},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AS$3))","v":2.0918378140777349E-10},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AT$3))","v":2.0918378140777349E-10},{"$f":"IF($F239,SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!486:486,'Periodic Model'!$9:$9,AU$3))","v":2.0918378140777349E-10}]
[null,null,"Defaulted Debt",null,"$'000",true,null,{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,M$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,N$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,O$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,P$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,Q$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,R$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,S$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,T$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,U$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,V$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,W$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,X$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,Y$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,Z$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AA$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AB$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AC$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AD$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AE$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AF$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AG$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AH$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AI$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AJ$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AK$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F240,SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!487:487,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,"Equity",null,"$'000",true,null,{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,H$3))","v":2727.2727272727275},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,I$3))","v":10909.09090909091},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,J$3))","v":33904.166666666657},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,K$3))","v":68635.416666666613},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,L$3))","v":85579.166666666555},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,M$3))","v":64234.660087719196},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,N$3))","v":17270.986842105165},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,O$3))","v":-18164.061403508869},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,P$3))","v":-44376.209649122895},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,Q$3))","v":-63210.037894736932},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,R$3))","v":-73873.293473684302},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,S$3))","v":-81913.14638596501},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,T$3))","v":-89952.999298245719},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,U$3))","v":-97992.852210526427},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,V$3))","v":-106032.70512280714},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,W$3))","v":-103578.94736842118},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,X$3))","v":-90631.578947368558},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,Y$3))","v":-77684.210526315932},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,Z$3))","v":-64736.842105263291},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AA$3))","v":-51789.473684210672},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AB$3))","v":-38842.105263158046},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AC$3))","v":-25894.73684210542},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AD$3))","v":-12947.368421052792},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AE$3))","v":-1.6189005691558123E-10},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AF$3))","v":-1.6189005691558123E-10},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AG$3))","v":-1.6189005691558123E-10},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AH$3))","v":-1.6189005691558123E-10},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AI$3))","v":-1.6189005691558123E-10},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AJ$3))","v":-1.6189005691558123E-10},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AK$3))","v":-1.6552803572267294E-10},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AL$3))","v":-1.6552803572267294E-10},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AM$3))","v":-1.6552803572267294E-10},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AN$3))","v":-1.6552803572267294E-10},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AO$3))","v":-1.6552803572267294E-10},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AP$3))","v":-1.6552803572267294E-10},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AQ$3))","v":-1.6552803572267294E-10},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AR$3))","v":-1.6552803572267294E-10},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AS$3))","v":-1.6552803572267294E-10},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AT$3))","v":-1.6552803572267294E-10},{"$f":"IF($F241,SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!488:488,'Periodic Model'!$9:$9,AU$3))","v":-1.6552803572267294E-10}]
[null,null,null,"Total Liability & Capital",null,true,null,{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,H$3))","v":2727.2727272727275},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,I$3))","v":10909.09090909091},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,J$3))","v":81404.166666666657},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,K$3))","v":281135.41666666663},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,L$3))","v":335579.16666666651},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,M$3))","v":301076.76535087707},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,N$3))","v":240955.19736842098},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,O$3))","v":192362.25438596486},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,P$3))","v":152992.21140350876},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,Q$3))","v":121000.48842105265},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,R$3))","v":97179.338105263203},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,S$3))","v":75981.590456140417},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,T$3))","v":54783.842807017631},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,U$3))","v":33586.095157894844},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,V$3))","v":12388.347508772029},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,W$3))","v":1684.2105263158737},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,X$3))","v":1473.6842105263931},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,Y$3))","v":1263.1578947369126},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,Z$3))","v":1052.6315789474465},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AA$3))","v":842.10526315795869},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AB$3))","v":631.57894736847811},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AC$3))","v":421.05263157899753},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AD$3))","v":210.52631578952059},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AE$3))","v":4.7293724492192268E-11},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AF$3))","v":4.7293724492192268E-11},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AG$3))","v":4.7293724492192268E-11},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AH$3))","v":4.7293724492192268E-11},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AI$3))","v":4.7293724492192268E-11},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AJ$3))","v":4.7293724492192268E-11},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AK$3))","v":4.3655745685100555E-11},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AL$3))","v":4.3655745685100555E-11},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AM$3))","v":4.3655745685100555E-11},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AN$3))","v":4.3655745685100555E-11},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AO$3))","v":4.3655745685100555E-11},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AP$3))","v":4.3655745685100555E-11},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AQ$3))","v":4.3655745685100555E-11},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AR$3))","v":4.3655745685100555E-11},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AS$3))","v":4.3655745685100555E-11},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AT$3))","v":4.3655745685100555E-11},{"$f":"IF($F242,SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!489:489,'Periodic Model'!$9:$9,AU$3))","v":4.3655745685100555E-11}]
[]
[null,"Difference"]
[null,"Test"]
[]
[null,"Operating Period",null,null,null,true,null,{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,H$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,H$3))","v":0},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,I$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,I$3))","v":0},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,J$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,J$3))","v":0},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,K$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,K$3))","v":0},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,L$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,L$3))","v":0},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,M$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,M$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,N$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,N$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,O$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,O$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,P$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,P$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,Q$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,Q$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,R$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,R$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,S$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,S$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,T$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,T$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,U$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,U$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,V$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,V$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,W$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,W$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,X$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,X$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,Y$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,Y$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,Z$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,Z$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AA$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AA$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AB$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AB$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AC$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AC$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AD$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AD$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AE$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AE$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AF$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AF$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AG$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AG$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AH$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AH$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AI$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AI$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AJ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AJ$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AK$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AK$3))","v":1},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AL$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AL$3))","v":0},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AM$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AM$3))","v":0},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AN$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AN$3))","v":0},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AO$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AO$3))","v":0},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AP$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AP$3))","v":0},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AQ$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AQ$3))","v":0},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AR$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AR$3))","v":0},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AS$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AS$3))","v":0},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AT$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AT$3))","v":0},{"$f":"IF($F247,SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AU$3,'Periodic Model'!$12:$12,TRUE),SUMIFS('Periodic Model'!494:494,'Periodic Model'!$9:$9,AU$3))","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(H247,H3,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I247,I3,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"CFADS",null,null,null,null,null,{"$f":"H208","v":0},{"$f":"I208","v":0},0,0,0,32691.020427050993,33411.861784222812,34257.480744682449,34905.595143054954,34026.017906367371,33803.991103584762,31612.469865559735,34029.120224676197,33805.253884141312,33579.637454108954,33458.793506741575,31660.863636039605,22374.625471958665,20767.66591205445,22284.074499522365,21916.012734330583,21615.956393636825,21314.692650144843,21080.150898640077,20745.343056665861,19323.546032186347,20868.135546967445,20778.091364645195,20551.083962052955,20390.656023627831,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Service",null,null,null,null,null,{"$f":"H211+H209","v":0},{"$f":"I211+I209","v":0},0,0,0,21052.631578947367,20631.57894736842,20210.526315789473,19789.473684210527,19368.42105263158,18947.368421052633,18526.315789473687,18105.26315789474,17684.210526315794,17263.157894736847,16842.1052631579,16421.052631578954,16000.000000000004,15578.947368421057,15157.89473684211,14736.842105263162,14315.789473684215,13894.736842105267,13473.68421052632,6.6938810050487521E-12,6.6938810050487521E-12,6.6938810050487521E-12,6.6938810050487521E-12,6.6938810050487521E-12,6.6938810050487521E-12,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Sweep",null,null,null,null,null,{"$f":"H213","v":0},{"$f":"I213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,{"$f":"H248","v":{"$error":"#N/A"}},{"$f":"I248","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"EBITDA",null,null,null,null,null,{"$f":"H205","v":0},{"$f":"I205","v":0},0,0,0,32691.020427050993,33411.861784222812,34257.480744682449,34905.595143054954,34026.017906367371,33803.991103584762,31612.469865559735,34029.120224676197,33805.253884141312,33579.637454108954,33458.793506741575,33123.093955084194,32892.136353620619,30646.61152461818,33206.268460803636,32866.740239051098,32631.835747295518,32395.073712773439,32260.960896693232,31915.912394870553,29728.532357209759,32104.82391841145,31966.294407146444,31617.052249312233,31370.240036350504,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,{"$f":"H206","v":0},{"$f":"I206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1462.2303190445903,10517.51088166195,9878.945612563728,10922.193961281268,10950.727504720511,11015.879353658693,11080.381062628596,11180.809998053155,11170.56933820469,10404.986325023412,11236.688371444005,11188.203042501253,11065.968287259278,10979.584012722673,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Service",null,null,null,null,null,{"$f":"H250","v":0},{"$f":"I250","v":0},0,0,0,21052.631578947367,20631.57894736842,20210.526315789473,19789.473684210527,19368.42105263158,18947.368421052633,18526.315789473687,18105.26315789474,17684.210526315794,17263.157894736847,16842.1052631579,16421.052631578954,16000.000000000004,15578.947368421057,15157.89473684211,14736.842105263162,14315.789473684215,13894.736842105267,13473.68421052632,6.6938810050487521E-12,6.6938810050487521E-12,6.6938810050487521E-12,6.6938810050487521E-12,6.6938810050487521E-12,6.6938810050487521E-12,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Graph Data","index":8,"n_rows":62,"n_cols":37,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[null,"Year",null,null,null,null,{"$f":"YEAR('Periodic Model'!J4)","v":2017},{"$f":"G1+1","v":2018},{"$f":"H1+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,"days",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!10:10)","v":120},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!10:10)","v":366},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!10:10)","v":366},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!10:10)","v":366},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!10:10)","v":366},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!10:10)","v":366},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!10:10)","v":366},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!10:10)","v":366},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!10:10)","v":365},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!10:10)","v":365}]
[null,"hours",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!11:11)","v":2880},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!11:11)","v":8784},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!11:11)","v":8784},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!11:11)","v":8784},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!11:11)","v":8784},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!11:11)","v":8784},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!11:11)","v":8784},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!11:11)","v":8784},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!11:11)","v":8760},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!11:11)","v":8760}]
[null,"Capacity",null,null,"MW",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!149:149)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!149:149)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!149:149)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!149:149)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!149:149)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!149:149)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!149:149)","v":0}]
[null,"Age in Periods",null,null,"Periods",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!150:150)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!150:150)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!150:150)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!150:150)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!150:150)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!150:150)","v":3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!150:150)","v":7},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!150:150)","v":11},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!150:150)","v":15},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!150:150)","v":19},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!150:150)","v":23},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!150:150)","v":27},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!150:150)","v":31},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!150:150)","v":35},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!150:150)","v":39},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!150:150)","v":43},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!150:150)","v":47},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!150:150)","v":51},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!150:150)","v":55},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!150:150)","v":59},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!150:150)","v":63},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!150:150)","v":67},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!150:150)","v":71},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!150:150)","v":75},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!150:150)","v":79},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!150:150)","v":83},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!150:150)","v":87},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!150:150)","v":91},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!150:150)","v":95},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!150:150)","v":99},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!150:150)","v":100}]
[null,"Age in Years",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!151:151)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!151:151)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!151:151)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!151:151)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!151:151)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!151:151)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!151:151)","v":4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!151:151)","v":6},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!151:151)","v":8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!151:151)","v":10},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!151:151)","v":12},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!151:151)","v":14},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!151:151)","v":16},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!151:151)","v":18},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!151:151)","v":20},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!151:151)","v":22},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!151:151)","v":24},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!151:151)","v":26},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!151:151)","v":28},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!151:151)","v":30},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!151:151)","v":32},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!151:151)","v":34},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!151:151)","v":36},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!151:151)","v":38},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!151:151)","v":40},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!151:151)","v":42},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!151:151)","v":44},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!151:151)","v":46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!151:151)","v":48},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!151:151)","v":50},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!151:151)","v":50}]
[null,"Capacity Factor(lookup)",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!152:152)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!152:152)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!152:152)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!152:152)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!152:152)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!152:152)","v":1.5},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!152:152)","v":1.5},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!152:152)","v":1.5},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!152:152)","v":1.5},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!152:152)","v":1.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!152:152)","v":1.4}]
[null,"Generation for force outage (before scheduled maintenance)",null,null,"MWh",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!155:155)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!155:155)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!155:155)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!155:155)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!155:155)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!155:155)","v":1971000},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!155:155)","v":1971000},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!155:155)","v":1976400},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!155:155)","v":1971000},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!155:155)","v":1839600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!155:155)","v":1839600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!155:155)","v":1844639.9999999998},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!155:155)","v":1839600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!155:155)","v":1839600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!155:155)","v":1839600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!155:155)","v":1844639.9999999998},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!155:155)","v":1839600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!155:155)","v":1839600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!155:155)","v":1839600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!155:155)","v":1844639.9999999998},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!155:155)","v":1839600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!155:155)","v":1839600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!155:155)","v":1839600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!155:155)","v":1844639.9999999998},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!155:155)","v":1839600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!155:155)","v":1839600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!155:155)","v":1839600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!155:155)","v":1844639.9999999998},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!155:155)","v":1839600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!155:155)","v":1839600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!155:155)","v":0}]
[null,"Run hours (before scheduled maintenance)",null,null,"hours",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!159:159)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!159:159)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!159:159)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!159:159)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!159:159)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!159:159)","v":6386.04},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!159:159)","v":6386.04},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!159:159)","v":6403.5360000000001},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!159:159)","v":6386.04},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!159:159)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!159:159)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!159:159)","v":5929.1999999999989},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!159:159)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!159:159)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!159:159)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!159:159)","v":5929.1999999999989},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!159:159)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!159:159)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!159:159)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!159:159)","v":5929.1999999999989},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!159:159)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!159:159)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!159:159)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!159:159)","v":5929.1999999999989},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!159:159)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!159:159)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!159:159)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!159:159)","v":5929.1999999999989},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!159:159)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!159:159)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!159:159)","v":0}]
[null,"maintenance hours for overhaul",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!163:163)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!163:163)","v":0}]
[null,"Remaining hours before overhaul",null,null,"Hours",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!167:167)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!167:167)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!167:167)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!167:167)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!167:167)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!167:167)","v":6386.04},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!167:167)","v":6386.04},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!167:167)","v":6403.5360000000001},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!167:167)","v":6386.04},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!167:167)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!167:167)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!167:167)","v":5576.9439999999968},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!167:167)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!167:167)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!167:167)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!167:167)","v":5929.1999999999989},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!167:167)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!167:167)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!167:167)","v":4489.600000000004},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!167:167)","v":5929.1999999999989},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!167:167)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!167:167)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!167:167)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!167:167)","v":5929.1999999999989},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!167:167)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!167:167)","v":4489.600000000004},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!167:167)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!167:167)","v":5929.1999999999989},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!167:167)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!167:167)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!167:167)","v":0}]
[null,"Opening balance",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!175:175)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!175:175)","v":0}]
[null,"hours run adjusted for maintenance",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!176:176)","v":700},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!176:176)","v":700},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!176:176)","v":700},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!176:176)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!176:176)","v":0}]
[null,"closing balance",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!178:178)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!178:178)","v":0}]
[null,"Maintenance Period",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!169:169)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!169:169)","v":0}]
[null,"Opening Balance",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!184:184)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!184:184)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!184:184)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!184:184)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!184:184)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!184:184)","v":3201.768},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!184:184)","v":15973.848000000002},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!184:184)","v":28745.928000000004},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!184:184)","v":41553},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!184:184)","v":54087.912000000004},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!184:184)","v":65913.912000000011},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!184:184)","v":37387.656000000003},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!184:184)","v":8893.7999999999993},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!184:184)","v":20719.799999999996},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!184:184)","v":32545.799999999996},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!184:184)","v":44371.799999999996},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!184:184)","v":56230.19999999999},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!184:184)","v":68056.199999999983},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!184:184)","v":38458.799999999996},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!184:184)","v":8861.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!184:184)","v":20719.799999999996},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!184:184)","v":32545.799999999996},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!184:184)","v":44371.799999999996},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!184:184)","v":56197.799999999996},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!184:184)","v":68056.199999999983},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!184:184)","v":38458.799999999996},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!184:184)","v":8861.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!184:184)","v":20687.400000000001},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!184:184)","v":32545.799999999996},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!184:184)","v":44371.799999999996},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!184:184)","v":53233.2}]
[null,"maintenace hours in this period (using MIN fx)",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!185:185)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!185:185)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!185:185)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!185:185)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!185:185)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!185:185)","v":6386.04},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!185:185)","v":6386.04},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!185:185)","v":6403.5360000000001},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!185:185)","v":6386.04},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!185:185)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!185:185)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!185:185)","v":6276.9439999999968},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!185:185)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!185:185)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!185:185)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!185:185)","v":5929.1999999999989},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!185:185)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!185:185)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!185:185)","v":5189.600000000004},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!185:185)","v":5929.1999999999989},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!185:185)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!185:185)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!185:185)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!185:185)","v":5929.1999999999989},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!185:185)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!185:185)","v":5189.600000000004},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!185:185)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!185:185)","v":5929.1999999999989},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!185:185)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!185:185)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!185:185)","v":0}]
[null,"Closing Balance",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!186:186)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!186:186)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!186:186)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!186:186)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!186:186)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!186:186)","v":9587.8080000000009},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!186:186)","v":22359.888000000003},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!186:186)","v":35149.464000000007},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!186:186)","v":47939.040000000008},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!186:186)","v":60000.912000000004},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!186:186)","v":71826.912000000011},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!186:186)","v":2964.5999999999995},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!186:186)","v":14806.799999999997},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!186:186)","v":26632.799999999996},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!186:186)","v":38458.799999999996},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!186:186)","v":50300.999999999993},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!186:186)","v":62143.19999999999},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!186:186)","v":73969.199999999983},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!186:186)","v":2948.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!186:186)","v":14790.599999999999},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!186:186)","v":26632.799999999996},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!186:186)","v":38458.799999999996},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!186:186)","v":50284.799999999996},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!186:186)","v":62126.999999999993},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!186:186)","v":73969.199999999983},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!186:186)","v":2948.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!186:186)","v":14774.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!186:186)","v":26616.6},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!186:186)","v":38458.799999999996},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!186:186)","v":50284.799999999996},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!186:186)","v":53233.2}]
[null,"Adjusted run hours",null,null,"Hours",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!188:188)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!188:188)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!188:188)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!188:188)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!188:188)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!188:188)","v":6386.04},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!188:188)","v":6386.04},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!188:188)","v":6403.5360000000001},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!188:188)","v":6386.04},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!188:188)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!188:188)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!188:188)","v":5229.1999999999989},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!188:188)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!188:188)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!188:188)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!188:188)","v":5929.1999999999989},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!188:188)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!188:188)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!188:188)","v":5213},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!188:188)","v":5929.1999999999989},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!188:188)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!188:188)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!188:188)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!188:188)","v":5929.1999999999989},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!188:188)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!188:188)","v":5213},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!188:188)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!188:188)","v":5929.1999999999989},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!188:188)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!188:188)","v":5913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!188:188)","v":0}]
[null,"Generation adjusted for maintenance",null,null,"MWh",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!189:189)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!189:189)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!189:189)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!189:189)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!189:189)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!189:189)","v":1915812},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!189:189)","v":1915812},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!189:189)","v":1921060.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!189:189)","v":1915812},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!189:189)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!189:189)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!189:189)","v":1568759.9999999998},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!189:189)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!189:189)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!189:189)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!189:189)","v":1778759.9999999998},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!189:189)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!189:189)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!189:189)","v":1563900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!189:189)","v":1778759.9999999998},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!189:189)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!189:189)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!189:189)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!189:189)","v":1778759.9999999998},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!189:189)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!189:189)","v":1563900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!189:189)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!189:189)","v":1778759.9999999998},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!189:189)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!189:189)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!189:189)","v":0}]
[null,"Base Heat Rate",null,null,"MMBtu/MW",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!191:191)","v":25.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!191:191)","v":77.40000000000002},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!191:191)","v":77.40000000000002},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!191:191)","v":77.40000000000002},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!191:191)","v":77.40000000000002},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!191:191)","v":12.9},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!191:191)","v":12.9},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!191:191)","v":12.9},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!191:191)","v":12.9},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!191:191)","v":12.9},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!191:191)","v":12.9},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!191:191)","v":12.906375871684254},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!191:191)","v":12.912751743368506},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!191:191)","v":12.912751743368506},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!191:191)","v":12.912751743368506},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!191:191)","v":12.912751743368506},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!191:191)","v":12.912751743368506},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!191:191)","v":12.912751743368506},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!191:191)","v":12.919133917648068},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!191:191)","v":12.925516091927628},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!191:191)","v":12.925516091927628},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!191:191)","v":12.925516091927628},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!191:191)","v":12.925516091927628},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!191:191)","v":12.925516091927628},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!191:191)","v":12.925516091927628},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!191:191)","v":12.931904575032657},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!191:191)","v":12.938293058137686},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!191:191)","v":12.938293058137686},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!191:191)","v":12.938293058137686},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!191:191)","v":12.938293058137686},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!191:191)","v":12.938293058137686}]
[null,"Periodic Degradation",null,null,"%",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!192:192)","v":5},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!192:192)","v":12},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!192:192)","v":12},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!192:192)","v":12},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!192:192)","v":12},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!192:192)","v":2.0074968827881712},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!192:192)","v":2.0175343672021118},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!192:192)","v":2.0276220390381225},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!192:192)","v":2.0377601492333133},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!192:192)","v":2.0479489499794798},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!192:192)","v":2.0581886947293775},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!192:192)","v":2.0329502412622897},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!192:192)","v":2.0074968827881712},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!192:192)","v":2.0175343672021118},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!192:192)","v":2.0276220390381225},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!192:192)","v":2.0377601492333133},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!192:192)","v":2.0479489499794798},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!192:192)","v":2.0581886947293775},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!192:192)","v":2.0329502412622897},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!192:192)","v":2.0074968827881712},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!192:192)","v":2.0175343672021118},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!192:192)","v":2.0276220390381225},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!192:192)","v":2.0377601492333133},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!192:192)","v":2.0479489499794798},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!192:192)","v":2.0581886947293775},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!192:192)","v":2.0329502412622897},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!192:192)","v":2.0074968827881712},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!192:192)","v":2.0175343672021118},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!192:192)","v":2.0276220390381225},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!192:192)","v":2.0377601492333133},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!192:192)","v":2.0403010012500005}]
[null,"Heat Rate after degradation",null,null,"MMBtu/Mwh",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!193:193)","v":25.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!193:193)","v":77.40000000000002},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!193:193)","v":77.40000000000002},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!193:193)","v":77.40000000000002},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!193:193)","v":77.40000000000002},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!193:193)","v":12.948354893983703},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!193:193)","v":13.01309666845362},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!193:193)","v":13.07816215179589},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!193:193)","v":13.143552962554873},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!193:193)","v":13.209270727367645},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!193:193)","v":13.275317081004484},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!193:193)","v":13.118904927826021},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!193:193)","v":12.961154436514899},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!193:193)","v":13.025960208697473},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!193:193)","v":13.091090009740961},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!193:193)","v":13.156545459789669},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!193:193)","v":13.222328187088616},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!193:193)","v":13.288439828024059},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!193:193)","v":13.131873060300087},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!193:193)","v":12.973966631486528},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!193:193)","v":13.038836464643961},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!193:193)","v":13.104030646967182},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!193:193)","v":13.169550800202019},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!193:193)","v":13.235398554203028},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!193:193)","v":13.301575546974043},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!193:193)","v":13.144854011866968},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!193:193)","v":12.986791491405619},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!193:193)","v":13.051725448862646},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!193:193)","v":13.116984076106961},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!193:193)","v":13.182568996487497},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!193:193)","v":13.199006140492125}]
[null,"Fuel Use",null,null,"MMBtu",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!196:196)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!196:196)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!196:196)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!196:196)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!196:196)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!196:196)","v":12403264.471860124},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!196:196)","v":12465280.794219423},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!196:196)","v":12561972.322929367},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!196:196)","v":12590245.234181479},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!196:196)","v":11715922.648474429},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!196:196)","v":11774502.261716802},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!196:196)","v":10268560.562920135},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!196:196)","v":11495856.656077553},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!196:196)","v":11553335.93935794},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!196:196)","v":11611102.619054731},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!196:196)","v":11701168.401027733},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!196:196)","v":11727503.922810756},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!196:196)","v":11786141.442424808},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!196:196)","v":10247302.105255689},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!196:196)","v":11538786.442711487},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!196:196)","v":11564756.495555524},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!196:196)","v":11622580.278033303},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!196:196)","v":11680693.17942347},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!196:196)","v":11771298.76613709},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!196:196)","v":11797792.128547192},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!196:196)","v":10257431.637555361},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!196:196)","v":11518595.364234399},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!196:196)","v":11607943.579709459},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!196:196)","v":11634069.282760847},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!196:196)","v":11692239.629174653},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!196:196)","v":0}]
[null,"Development Expenditure",null,null,"$'000",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!199:199)","v":2727.2727272727275},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!199:199)","v":8181.8181818181829},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!199:199)","v":4090.9090909090914},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!199:199)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!199:199)","v":0}]
[null,"Construction Period",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!200:200)","v":21},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!200:200)","v":150},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!200:200)","v":294},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!200:200)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!200:200)","v":0}]
[null,"S-curve",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!202:202)","v":0.19},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!202:202)","v":0.66000000000000014},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!202:202)","v":0.15},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!202:202)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!202:202)","v":0}]
[null,"Construction Expeniture",null,null,"$'000",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!206:206)","v":56145},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!206:206)","v":195030},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!206:206)","v":44324.999999999935},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!206:206)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!206:206)","v":0}]
[null,"Total Capital Expenditure",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!207:207)","v":2727.2727272727275},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!207:207)","v":8181.8181818181829},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!207:207)","v":60235.909090909088},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!207:207)","v":195030},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!207:207)","v":44324.999999999935},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!207:207)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!207:207)","v":0}]
[null,"Inflation Rate annual (using Lookup fx)",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!210:210)","v":0.04},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!210:210)","v":0.11999999999999998},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!210:210)","v":0.11999999999999998},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!210:210)","v":0.11999999999999998},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!210:210)","v":0.11999999999999998},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!210:210)","v":0.02},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!210:210)","v":0.02}]
[null,"inflation Rate periodic ",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!211:211)","v":3.3181524573846488E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!211:211)","v":9.9544573721539464E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!211:211)","v":9.9544573721539464E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!211:211)","v":9.9544573721539464E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!211:211)","v":9.9544573721539464E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!211:211)","v":9.9751242241779003E-3}]
[null,"Inflation index",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!212:212)","v":5.0083022653329321},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!212:212)","v":12.104984210504178},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!212:212)","v":12.22603405260921},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!212:212)","v":12.348294393135289},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!212:212)","v":12.471777337066625},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!212:212)","v":2.1037703151100722},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!212:212)","v":2.1248080182611724},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!212:212)","v":2.146056098443784},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!212:212)","v":2.1675166594282214},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!212:212)","v":2.1891918260225034},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!212:212)","v":2.2110837442827282},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!212:212)","v":2.233194581725555},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!212:212)","v":2.25552652754281},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!212:212)","v":2.278081792818238},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!212:212)","v":2.3008626107464201},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!212:212)","v":2.3238712368538836},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!212:212)","v":2.3471099492224217},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!212:212)","v":2.3705810487146453},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!212:212)","v":2.3942868592017916},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!212:212)","v":2.418229727793809},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!212:212)","v":2.4424120250717465},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!212:212)","v":2.4668361453224632},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!212:212)","v":2.4915045067756876},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!212:212)","v":2.5164195518434447},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!212:212)","v":2.5415837473618783},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!212:212)","v":2.566999584835497},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!212:212)","v":2.592669580683852},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!212:212)","v":2.61859627649069},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!212:212)","v":2.6447822392555969},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!212:212)","v":2.6712300616481528},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!212:212)","v":2.6979423622646337}]
[null,"Fuel price",null,null,"USD/MMBtu",null,{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!$12:$12,TRUE)","v":1.7},{"$f":"SUMIFS('Periodic Model'!214:214,'Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!$12:$12,TRUE)","v":1.7}]
[null,"Fuel Use",null,null,"MMBtu",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!215:215)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!215:215)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!215:215)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!215:215)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!215:215)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!215:215)","v":12403264.471860124},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!215:215)","v":12465280.794219423},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!215:215)","v":12561972.322929367},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!215:215)","v":12590245.234181479},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!215:215)","v":11715922.648474429},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!215:215)","v":11774502.261716802},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!215:215)","v":10268560.562920135},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!215:215)","v":11495856.656077553},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!215:215)","v":11553335.93935794},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!215:215)","v":11611102.619054731},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!215:215)","v":11701168.401027733},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!215:215)","v":11727503.922810756},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!215:215)","v":11786141.442424808},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!215:215)","v":10247302.105255689},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!215:215)","v":11538786.442711487},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!215:215)","v":11564756.495555524},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!215:215)","v":11622580.278033303},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!215:215)","v":11680693.17942347},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!215:215)","v":11771298.76613709},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!215:215)","v":11797792.128547192},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!215:215)","v":10257431.637555361},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!215:215)","v":11518595.364234399},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!215:215)","v":11607943.579709459},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!215:215)","v":11634069.282760847},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!215:215)","v":11692239.629174653},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!215:215)","v":0}]
[null,"Fuel expense",null,null,"$'000",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!216:216)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!216:216)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!216:216)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!216:216)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!216:216)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!216:216)","v":21085.549602162209},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!216:216)","v":21190.977350173016},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!216:216)","v":21355.352948979926},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!216:216)","v":21403.416898108509},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!216:216)","v":19917.068502406524},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!216:216)","v":20016.653844918561},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!216:216)","v":17456.552956964228},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!216:216)","v":19542.956315331838},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!216:216)","v":19640.671096908496},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!216:216)","v":19738.874452393044},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!216:216)","v":19891.986281747144},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!216:216)","v":19936.756668778282},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!216:216)","v":20036.440452122173},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!216:216)","v":17420.413578934669},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!216:216)","v":19615.936952609525},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!216:216)","v":19660.086042444389},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!216:216)","v":19758.386472656613},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!216:216)","v":19857.178405019898},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!216:216)","v":20011.207902433049},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!216:216)","v":20056.246618530226},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!216:216)","v":17437.633783844114},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!216:216)","v":19581.612119198478},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!216:216)","v":19733.50408550608},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!216:216)","v":19777.917780693439},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!216:216)","v":19876.807369596914},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!216:216)","v":0}]
[null,"Fixed O&M expenses",null,null,"$'000",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!218:218)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!218:218)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!218:218)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!218:218)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!218:218)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!218:218)","v":5049.0487562641729},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!218:218)","v":5099.5392438268136},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!218:218)","v":5150.5346362650816},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!218:218)","v":5202.0399826277317},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!218:218)","v":5254.0603824540085},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!218:218)","v":5306.6009862785486},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!218:218)","v":5359.6669961413318},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!218:218)","v":5413.2636661027445},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!218:218)","v":5467.396302763771},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!218:218)","v":5522.070265791408},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!218:218)","v":5577.2909684493206},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!218:218)","v":5633.0638781338121},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!218:218)","v":5689.3945169151484},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!218:218)","v":5746.2884620842997},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!218:218)","v":5803.7513467051413},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!218:218)","v":5861.7888601721916},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!218:218)","v":5920.4067487739121},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!218:218)","v":5979.6108162616501},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!218:218)","v":6039.4069244242673},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!218:218)","v":6099.8009936685085},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!218:218)","v":6160.7990036051924},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!218:218)","v":6222.4069936412443},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!218:218)","v":6284.6310635776572},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!218:218)","v":6347.477374213433},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!218:218)","v":6410.952147955566},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!218:218)","v":0}]
[null,"Variable O&M cost",null,null,"$'000",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!219:219)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!219:219)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!219:219)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!219:219)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!219:219)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!219:219)","v":7254.7217035726844},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!219:219)","v":7327.2689206084106},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!219:219)","v":7420.8676415783302},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!219:219)","v":7474.5470259126369},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!219:219)","v":6990.0856446034841},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!219:219)","v":7059.9865010495178},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!219:219)","v":6308.123280176158},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!219:219)","v":7201.89222972061},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!219:219)","v":7273.9111520178149},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!219:219)","v":7346.6502635379929},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!219:219)","v":7440.4965622791833},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!219:219)","v":7494.3179338351019},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!219:219)","v":7569.261113173452},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!219:219)","v":6742.1646498184664},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!219:219)","v":7742.6105590989264},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!219:219)","v":7798.617294163716},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!219:219)","v":7876.6034671053512},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!219:219)","v":7955.369501776403},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!219:219)","v":8056.991595666681},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!219:219)","v":8115.2724287621077},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!219:219)","v":7228.5130707965491},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!219:219)","v":8278.3894045802244},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!219:219)","v":8384.137762987044},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!219:219)","v":8444.7850316122858},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!219:219)","v":8529.2328819284085},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!219:219)","v":0}]
[null,"Total Operating Expenses",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!221:221)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!221:221)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!221:221)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!221:221)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!221:221)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!221:221)","v":33389.320061999068},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!221:221)","v":33617.785514608244},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!221:221)","v":33926.755226823334},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!221:221)","v":34080.003906648875},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!221:221)","v":32161.214529464021},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!221:221)","v":32383.241332246627},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!221:221)","v":29124.343233281714},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!221:221)","v":32158.112211155196},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!221:221)","v":32381.978551690081},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!221:221)","v":32607.594981722439},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!221:221)","v":32909.773812475651},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!221:221)","v":33064.138480747199},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!221:221)","v":33295.096082210774},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!221:221)","v":29908.866690837436},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!221:221)","v":33162.298858413589},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!221:221)","v":33320.492196780295},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!221:221)","v":33555.396688535875},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!221:221)","v":33792.158723057953},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!221:221)","v":34107.606422523997},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!221:221)","v":34271.32004096084},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!221:221)","v":30826.945858245857},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!221:221)","v":34082.408517419943},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!221:221)","v":34402.272912070781},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!221:221)","v":34570.180186519159},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!221:221)","v":34816.992399480892},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!221:221)","v":0}]
[null,"Capacity revenue",null,null,"$'000",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!226:226)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!226:226)","v":0}]
[null,"Actual generation",null,null,"MWh",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!228:228)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!228:228)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!228:228)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!228:228)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!228:228)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!228:228)","v":1915812},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!228:228)","v":1915812},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!228:228)","v":1921060.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!228:228)","v":1915812},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!228:228)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!228:228)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!228:228)","v":1568759.9999999998},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!228:228)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!228:228)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!228:228)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!228:228)","v":1778759.9999999998},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!228:228)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!228:228)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!228:228)","v":1563900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!228:228)","v":1778759.9999999998},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!228:228)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!228:228)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!228:228)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!228:228)","v":1778759.9999999998},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!228:228)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!228:228)","v":1563900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!228:228)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!228:228)","v":1778759.9999999998},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!228:228)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!228:228)","v":1773900},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!228:228)","v":0}]
[null,"Contract Heat rate",null,null,"MMBtu/MWh",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!229:229)","v":27.6},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!229:229)","v":82.800000000000011},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!229:229)","v":82.800000000000011},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!229:229)","v":82.800000000000011},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!229:229)","v":82.800000000000011},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!229:229)","v":13.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!229:229)","v":13.8}]
[null,"Actual fuel cost",null,null,"USD/MMBtu",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!230:230)","v":6.8},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!230:230)","v":20.399999999999995},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!230:230)","v":20.399999999999995},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!230:230)","v":20.399999999999995},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!230:230)","v":20.399999999999995},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!230:230)","v":3.4},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!230:230)","v":3.4}]
[null,"Fuel charge",null,null,"USD/MWh",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!231:231)","v":46.92},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!231:231)","v":140.76000000000002},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!231:231)","v":140.76000000000002},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!231:231)","v":140.76000000000002},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!231:231)","v":140.76000000000002},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!231:231)","v":23.46},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!231:231)","v":23.46}]
[null,"Energy Revenue",null,null,"$'000",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!233:233)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!233:233)","v":0}]
[null,"Fixed O&M charge",null,null,"USD/Kw-period",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!235:235)","v":5.3444030204439086},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!235:235)","v":16.1399789473389},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!235:235)","v":16.301378736812275},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!235:235)","v":16.464392524180383},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!235:235)","v":16.62903644942217},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!235:235)","v":16.830162520880577},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!235:235)","v":16.998464146089379},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!235:235)","v":17.168448787550272},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!235:235)","v":17.340133275425771},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!235:235)","v":17.513534608180027},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!235:235)","v":17.688669954261826},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!235:235)","v":17.86555665380444},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!235:235)","v":18.04421222034248},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!235:235)","v":18.224654342545904},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!235:235)","v":18.406900885971361},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!235:235)","v":18.590969894831069},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!235:235)","v":18.776879593779373},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!235:235)","v":18.964648389717162},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!235:235)","v":19.154294873614333},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!235:235)","v":19.345837822350472},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!235:235)","v":19.539296200573972},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!235:235)","v":19.734689162579706},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!235:235)","v":19.932036054205501},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!235:235)","v":20.131356414747557},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!235:235)","v":20.332669978895026},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!235:235)","v":20.535996678683976},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!235:235)","v":20.741356645470816},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!235:235)","v":20.94877021192552},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!235:235)","v":21.158257914044775},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!235:235)","v":21.369840493185222},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!235:235)","v":21.583538898117069}]
[null,"Capacity",null,null,"MW",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!236:236)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!236:236)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!236:236)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!236:236)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!236:236)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!236:236)","v":600},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!236:236)","v":0}]
[null,"fixed O&M revenues ",null,null,"$'000",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!237:237)","v":0}]
[null,"Variable O&M charge",null,null,"USD/MWh",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!239:239)","v":12.024906795998794},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!239:239)","v":36.314952631512533},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!239:239)","v":36.678102157827631},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!239:239)","v":37.044883179405872},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!239:239)","v":37.415332011199872},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!239:239)","v":6.3113109453302165},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!239:239)","v":6.3744240547835167},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!239:239)","v":6.4381682953313515},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!239:239)","v":6.5025499782846641},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!239:239)","v":6.5675754780675097},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!239:239)","v":6.6332512328481847},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!239:239)","v":6.6995837451766649},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!239:239)","v":6.7665795826284301},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!239:239)","v":6.834245378454713},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!239:239)","v":6.9025878322392593},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!239:239)","v":6.97161371056165},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!239:239)","v":7.0413298476672654},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!239:239)","v":7.1117431461439367},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!239:239)","v":7.182860577605374},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!239:239)","v":7.2546891833814264},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!239:239)","v":7.3272360752152395},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!239:239)","v":7.4005084359673905},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!239:239)","v":7.4745135203270632},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!239:239)","v":7.549258655530334},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!239:239)","v":7.6247512420856349},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!239:239)","v":7.7009987545064913},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!239:239)","v":7.7780087420515551},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!239:239)","v":7.8557888294720701},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!239:239)","v":7.9343467177667906},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!239:239)","v":8.0136901849444584},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!239:239)","v":8.0938270867939011}]
[null,"Variable O&M revenue",null,null,"$'000",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!240:240)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!240:240)","v":0}]
[null,"Total Revenue",null,null,"$'000",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!253:253)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!253:253)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!253:253)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!253:253)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!253:253)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!253:253)","v":66080.340489050053},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!253:253)","v":67029.647298831056},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!253:253)","v":68184.235971505783},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!253:253)","v":68985.599049703829},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!253:253)","v":66187.232435831393},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!253:253)","v":66187.232435831393},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!253:253)","v":60736.813098841449},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!253:253)","v":66187.232435831393},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!253:253)","v":66187.232435831393},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!253:253)","v":66187.232435831393},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!253:253)","v":66368.567319217225},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!253:253)","v":66187.232435831393},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!253:253)","v":66187.232435831393},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!253:253)","v":60555.478215455616},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!253:253)","v":66368.567319217225},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!253:253)","v":66187.232435831393},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!253:253)","v":66187.232435831393},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!253:253)","v":66187.232435831393},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!253:253)","v":66368.567319217225},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!253:253)","v":66187.232435831393},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!253:253)","v":60555.478215455616},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!253:253)","v":66187.232435831393},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!253:253)","v":66368.567319217225},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!253:253)","v":66187.232435831393},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!253:253)","v":66187.232435831393},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!253:253)","v":0}]
[null,"Free Cash flow",null,null,"$'000",null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!258:258)","v":-2727.2727272727275},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!258:258)","v":-8181.8181818181829},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!258:258)","v":-60235.909090909088},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!258:258)","v":-195030},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!258:258)","v":-44324.999999999935},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!258:258)","v":32691.020427050993},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!258:258)","v":33411.861784222812},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!258:258)","v":34257.480744682449},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!258:258)","v":34905.595143054954},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!258:258)","v":34026.017906367371},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!258:258)","v":33803.991103584762},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!258:258)","v":31612.469865559735},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!258:258)","v":34029.120224676197},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!258:258)","v":33805.253884141312},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!258:258)","v":33579.637454108954},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!258:258)","v":33458.793506741575},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!258:258)","v":33123.093955084194},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!258:258)","v":32892.136353620619},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!258:258)","v":30646.61152461818},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!258:258)","v":33206.268460803636},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!258:258)","v":32866.740239051098},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!258:258)","v":32631.835747295518},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!258:258)","v":32395.073712773439},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!258:258)","v":32260.960896693232},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!258:258)","v":31915.912394870553},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!258:258)","v":29728.532357209759},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!258:258)","v":32104.82391841145},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!258:258)","v":31966.294407146444},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!258:258)","v":31617.052249312233},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!258:258)","v":31370.240036350504},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!258:258)","v":0}]
[null,"Project IRR",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!259:259)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!259:259)","v":0}]
[null,"Target IRR",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!260:260)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!260:260)","v":0}]
[null,"Difference",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!261:261)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!261:261)","v":0}]
[null,"COE",null,null,"USD/MWh",null,{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!$12:$12,TRUE)","v":0},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!$12:$12,TRUE)","v":0},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!$12:$12,TRUE)","v":0},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!$12:$12,TRUE)","v":0},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!$12:$12,TRUE)","v":0},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!$12:$12,TRUE)","v":34.492079853894879},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!$12:$12,TRUE)","v":34.987591318371045},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!$12:$12,TRUE)","v":35.493013012136721},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!$12:$12,TRUE)","v":36.008543139777714},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!$12:$12,TRUE)","v":37.311704400378488},{"$f":"SUMIFS('Periodic Model'!263:263,'Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!$12:$12,TRUE)","v":0}]
[]
[null,"Operating",null,null,null,null,{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!G$1,'Periodic Model'!494:494)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!H$1,'Periodic Model'!494:494)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!I$1,'Periodic Model'!494:494)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!J$1,'Periodic Model'!494:494)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!K$1,'Periodic Model'!494:494)","v":0},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!L$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!M$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!N$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!O$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!P$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Q$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!R$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!S$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!T$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!U$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!V$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!W$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!X$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Y$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!Z$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AA$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AB$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AC$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AD$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AE$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AF$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AG$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AH$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AI$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AJ$1,'Periodic Model'!494:494)","v":2},{"$f":"SUMIF('Periodic Model'!$9:$9,'Graph Data'!AK$1,'Periodic Model'!494:494)","v":0}]
[]
[null,"item number",null,null,null,55]
[]
[null,null,null,null,null,null,{"$f":"IF(G57,G1,NA())","v":{"$error":"#N/A"}},{"$f":"IF(H57,H1,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,{"$error":"#N/A"}]
[null,{"$f":"INDEX(B:B,$F$59)","v":"COE"},null,null,null,null,{"$f":"INDEX(G:G,$F$59)","v":0},0,0,0,0,34.492079853894879,34.987591318371045,35.493013012136721,36.008543139777714,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,37.311704400378488,0]

{"sheet":"Monthly Spark Spreads","index":12,"n_rows":210,"n_cols":11,"rows_kept":210,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Month","Electricity","Henry Hub Gas","Spread","Adj Gas Price","Implied HR","Spark Spread","Profit","Starts"]
[null,null,"1998-04-30",18.401168958333333,2.1800000000000002,1.3323711508096752,3.5123711508096758,5.2389591441927985,0.67100266135295927,3.0928645234826142,1]
[null,null,"1998-05-31",24.131165643817184,2.1251612903225574,1.3323711508096567,3.4575324411322415,6.9936136730078964,5.9359370103729612,3533.7559779927724,46]
[null,null,"1998-06-30",24.981257693055564,2.1640000000000126,1.332371150809657,3.4963711508096864,7.0314172496671912,7.1013004536066937,4437.3505140466059,35]
[null,null,"1998-07-31",34.24341805645161,2.1819354838709746,1.3323711508096567,3.5143066346806147,9.9732788197212408,14.90399172307214,10009.931552845008,40]
[null,null,"1998-08-31",29.583603385752692,1.840645161290333,1.3323711508096567,3.173016312099989,9.3672749589349031,11.098493983860772,7047.7433317308505,58]
[null,null,"1998-09-30",23.530027466666667,2.0173333333333452,1.332371150809657,3.3497044841430093,6.978347292103285,6.1783191907710071,3628.399883375359,44]
[null,null,"1998-10-31",18.255072108870962,1.9003225806451554,1.3323711508096567,3.232693731454825,5.6453712838723469,1.65711957285985,849.40302965751334,44]
[null,null,"1998-11-30",17.232048594444418,2.1303333333333572,1.332371150809657,3.4627044841430221,4.9644102994693711,1.1379800601507293,572.32025642268707,32]
[null,null,"1998-12-31",16.73660684543011,1.7029032258064507,1.3323711508096567,3.0352743766161279,5.599020607488904,1.3069537370097559,629.48057046965232,30]
[null,null,"1999-01-31",19.941631286290303,1.8525806451612785,1.3323711508096567,3.1849517959709321,6.2520959824049802,2.832165461571178,1558.6203451607637,45]
[null,null,"1999-02-28",16.526379104166661,1.7703571428571545,1.3323711508096576,3.1027282936668108,5.3329811866097945,0.67685707096891645,258.28416497976832,24]
[null,null,"1999-03-31",19.605605260752682,1.7880645161290227,1.3323711508096567,3.1204356669386857,6.2808158412149719,1.7183712011613099,803.89963392593791,44]
[null,null,"1999-04-30",21.440194751388876,2.1313333333333251,1.332371150809657,3.4637044841430242,6.1746434230758007,2.4361127172065626,1137.9543961607646,56]
[null,null,"1999-05-31",22.627335016129017,2.2596774193548366,1.3323711508096567,3.5920485701644811,6.3040354472718985,2.5877164732707487,1159.1422884761544,54]
[null,null,"1999-06-30",37.100540822222243,2.2976666666666548,1.332371150809657,3.6300378174763273,10.121506526715439,18.528473159311272,12535.78817550289,36]
[null,null,"1999-07-31",91.822630384408626,2.300645161290316,1.3323711508096567,3.6330163121000343,24.873775858764017,70.242411601319162,50791.00719611987,35]
[null,null,"1999-08-31",31.773344012096825,2.7906451612903127,1.3323711508096567,4.1230163120999723,7.7430850159939784,10.461518009750446,6822.5960805632194,43]
[null,null,"1999-09-30",21.771288037500018,2.5513333333333308,1.332371150809657,3.8837044841429953,5.5958002041794552,2.9759305042499591,1569.0004893352584,44]
[null,null,"1999-10-31",20.522885885752689,2.6970967741935521,1.3323711508096567,4.0294679250032335,5.1008047009534732,1.5389808640122882,715.72039435549016,45]
[null,null,"1999-11-30",16.568093091666668,2.3020000000000147,1.332371150809657,3.6343711508096703,4.5450960926799917,1.5346158673560915,772.55326504010065,37]
[null,null,"1999-12-31",18.172945043010756,2.3541935483870908,1.3323711508096567,3.6865646991967895,4.9244827649701772,1.6563723193869822,916.55947221459439,35]
[null,null,"2000-01-31",24.550585396505348,2.4164516129032121,1.3323711508096567,3.7488227637129059,6.4839644776824601,5.6594473484062284,3480.609689234464,57]
[null,null,"2000-02-29",24.207994800287366,2.6558620689655261,1.3323711508096572,3.9882332197752346,6.0493275788079757,5.0821651774082666,3046.6709135903166,45]
[null,null,"2000-03-31",22.008453717741947,2.7812903225806429,1.3323711508096567,4.1136614733903345,5.3508489509802866,2.8616164812454326,1616.3400805903159,49]
[null,null,"2000-04-30",24.649282769444451,3.0379999999999825,1.332371150809657,4.3703711508096941,5.6419085196082746,3.542361991460941,1915.0014986506485,49]
[null,null,"2000-05-31",29.304500072580673,3.619999999999993,1.3323711508096567,4.9523711508096753,5.8542444324017122,8.8576711825606758,6064.3783152077294,37]
[null,null,"2000-06-30",27.1259354763889,4.2956666666666994,1.332371150809657,5.6280378174763426,4.797436071712605,4.9049671841903493,2980.4375590332356,29]
[null,null,"2000-07-31",24.821971255376329,4.0245161290322642,1.3323711508096567,5.3568872798419518,4.6295426537758262,3.6117632960592219,2104.4716654761542,39]
[null,null,"2000-08-31",29.822711794354863,4.4232258064516623,1.3323711508096567,5.755596957261309,5.2040387008335243,5.2702030307328522,3166.4847102814265,47]
[null,null,"2000-09-30",25.759902833333353,5.022666666666618,1.332371150809657,6.3550378174763411,4.0585554669076549,3.2885956412747879,1973.1783759259386,30]
[null,null,"2000-10-31",29.753121615591404,5.0054838709677645,1.3323711508096567,6.3378550217774352,4.694509680702188,4.060973611342086,2403.6783947445806,57]
[null,null,"2000-11-30",30.338473991666671,5.5563333333333356,1.332371150809657,6.8887044841429894,4.4599471031783047,3.7521869951709999,2154.3105985567181,55]
[null,null,"2000-12-31",44.329129576612935,8.8961290322579885,1.3323711508096567,10.228500183067791,4.349516471540162,5.8928415441018496,3933.1003042413267,54]
[null,null,"2001-01-31",36.416388619623667,8.3109677419354817,1.3323711508096567,9.6433388927451542,3.8203585741110193,2.5789280104006411,1666.2359131676296,38]
[null,null,"2001-02-28",28.934598422619064,5.6903571428571951,1.3323711508096576,7.022728293666848,4.1514309084774315,2.6020621233318044,1434.0907717850423,45]
[null,null,"2001-03-31",35.18636295026883,5.2148387096773856,1.3323711508096567,6.5472098604870457,5.3738616836560018,4.3104152162618838,2509.2761156170495,63]
[null,null,"2001-04-30",34.772280180555548,5.1823333333333403,1.332371150809657,6.5147044841430484,5.3411527121056306,5.6435215866324411,3382.9095840935656,79]
[null,null,"2001-05-31",30.343115677419352,4.1774193548387082,1.3323711508096567,5.5097905056483594,5.485159282090855,4.5441323994183653,2665.8170683619937,52]
[null,null,"2001-06-30",31.390251586111113,3.6919999999999686,1.332371150809657,5.0243711508096416,6.3553466395499969,7.4079051318225133,4549.5010880263699,40]
[null,null,"2001-07-31",35.649827313172054,3.0819354838709749,1.3323711508096567,4.4143066346806226,8.0570217786213281,13.414761724082636,9083.8106298652419,37]
[null,null,"2001-08-31",62.791270091397855,2.9799999999999991,1.3323711508096567,4.3123711508096552,14.545680891548351,37.233074483508737,26165.129328831306,53]
[null,null,"2001-09-30",26.126795669444412,2.1769999999999996,1.332371150809657,3.5093711508097019,7.4724661741173168,5.7606973706085389,3096.1125771806342,47]
[null,null,"2001-10-31",23.578616798387113,2.4554838709677256,1.3323711508096567,3.787855021777411,6.261829903767671,2.8458127145929426,1378.2944330935666,55]
[null,null,"2001-11-30",20.622177643055558,2.2983333333333449,1.332371150809657,3.630704484142997,5.7473668449869519,1.9473822542966215,944.42063622796115,37]
[null,null,"2001-12-31",20.133379576612921,2.2845161290322888,1.3323711508096567,3.6168872798419689,5.6038667431406282,1.7261615844875555,887.64326183200774,46]
[null,null,"2002-01-31",21.118510080645166,2.3151612903225796,1.1843120097358684,3.4994733000584861,6.0373471524896258,2.0348702531462575,986.35193480396674,57]
[null,null,"2002-02-28",20.728356668154778,2.3025000000000144,0.93934837092732215,3.2418483709272952,6.4018040273147054,2.4226032400607171,1099.8550340401007,56]
[null,null,"2002-03-31",24.631909599462364,3.0287096774193381,0.61077164685909524,3.6394813242784578,6.752479018330944,4.1787146777730619,2263.9163236842119,58]
[null,null,"2002-04-30",27.409969130555567,3.3863333333333667,0.44773030303030503,3.8340636363636582,7.1780773940063458,6.4304451571969681,3695.2619930909091,63]
[null,null,"2002-05-31",22.71553016935486,3.4912903225806646,0.66082111436949764,4.1521114369501433,5.4578654582691719,2.8432791483382207,1575.8242107272729,44]
[null,null,"2002-06-30",27.712689383333352,3.2256666666666578,0.69671515151516306,3.9223818181818033,7.0648268752298833,7.1440993344696961,4199.669179999999,41]
[null,null,"2002-07-31",39.223672731182823,2.9861290322580674,0.64121198156681136,3.6273410138248843,10.757839445597755,17.966701958717341,11897.087095857134,43]
[null,null,"2002-08-31",38.944055233870969,3.0861290322580466,0.65414956011730407,3.7402785923753457,10.473088575729264,17.282409107404693,11444.5389418961,50]
[null,null,"2002-09-30",29.928891250000007,3.538666666666701,0.56292727272728282,4.1015939393939593,7.2875352324265803,8.110040571590913,4770.2227924545468,55]
[null,null,"2002-10-31",28.584451572580658,4.0867741935483437,0.57268162692846469,4.6594558204768903,6.1711658717989435,5.1553609942730247,2974.487773521741,68]
[null,null,"2002-11-30",24.987460258333375,4.0510000000000304,0.80660564454614192,4.85760564454612,5.174830863815358,2.7825269625667439,1492.8452288810074,51]
[null,null,"2002-12-31",32.677671065860196,4.7541935483871267,1.0832128708868998,5.8374064192739814,5.6109486211461252,5.7120527614095762,3524.5339873408534,60]
[null,null,"2003-01-31",46.226831387096738,5.4229032258064285,1.3756835637480758,6.7985867895545073,6.7277505697403601,10.0874033047875,6366.4994091428571,87]
[null,null,"2003-02-28",49.531921110119065,7.1896428571429025,1.1798621553884916,8.369505012531361,6.2383364660318037,9.7906359945511099,5696.6819016015033,75]
[null,null,"2003-03-31",53.174475680107527,6.1812903225807334,1.6471873231465817,7.8284776457271947,6.9235622316567804,14.420726924471808,9604.5259452807095,84]
[null,null,"2003-04-30",36.528803688888878,5.2736666666666503,1.9906666666666966,7.2643333333333517,5.0179182141563254,5.0182563004629674,2948.7859166666694,69]
[null,null,"2003-05-31",31.824151353494649,5.7967741935484023,1.6966666666666932,7.493440860215089,4.25353016523656,2.2149173875448018,1254.5243196666661,44]
[null,null,"2003-06-30",29.743474765277799,5.7766666666666486,1.2245396825396788,7.0012063492063765,4.3912640124277962,4.2853857333333343,2587.4469385238094,32]
[null,null,"2003-07-31",41.432358275537645,5.0090322580645301,0.86199413489734544,5.8710263929618653,7.056247917776866,9.5464741123621035,5801.4437548571432,63]
[null,null,"2003-08-31",41.092998361559069,4.9677419354838639,0.99225666806312152,5.95999860354702,6.8977603718685359,10.129485421827731,6368.3714863766281,61]
[null,null,"2003-09-30",32.263202541666637,4.6076666666666899,0.79019047619048399,5.3978571428571573,6.0542385849822695,5.9414768969576697,3390.6757294285694,57]
[null,null,"2003-10-31",28.902917986559153,4.630967741935514,1.1382281439925261,5.769195885927954,4.9786496866778176,3.0771562469389369,1736.0358242939965,62]
[null,null,"2003-11-30",29.998649026388875,4.4786666666666761,1.7760869565217392,6.2547536231884582,4.7976433251691306,3.4514400171497592,2022.5225087826095,50]
[null,null,"2003-12-31",36.542037924731197,6.1458064516129198,2.1964669738863454,8.3422734254992736,4.3403198335004367,2.7414278792242706,1610.666074,59]
[null,null,"2004-01-31",55.832206274193545,6.0396774193548506,3.1390718732314569,9.1787492925863212,6.0465488104075087,8.9238851529361085,5571.8140567493774,85]
[null,null,"2004-02-29",42.151849846264348,5.3913793103448056,2.6451905626134429,8.0365698729582569,5.3054128929031199,3.8137834560647272,2184.9160293157897,61]
[null,null,"2004-03-31",40.128243188172064,5.3883870967741574,1.6328456484830383,7.0212327452572998,5.7143096279216588,4.2086563316232359,2478.1809058695644,74]
[null,null,"2004-04-30",43.662326344444402,5.7030000000000172,1.6180151828847615,7.3210151828847483,5.9700594769365329,5.3559274599005064,3035.0747311118012,86]
[null,null,"2004-05-31",47.607204926075354,6.3083870967741662,1.4385107526881848,7.7468978494623801,6.1392795635892554,7.3851529296594958,4431.7914690952393,66]
[null,null,"2004-06-30",38.723570273611109,6.2500000000000409,1.3621126984127214,7.6121126984127274,5.0870009501293696,4.3036830080026443,2404.4249025238091,56]
[null,null,"2004-07-31",42.760154970430101,5.9196774193548345,1.3312596006144686,7.2509370199692507,5.9029323056628895,5.3891437642729123,3079.8330885238092,56]
[null,null,"2004-08-31",39.420656875000034,5.3945161290322865,1.2229618768328672,6.6174780058650899,5.9773601237911071,5.7621273013545604,3400.1834780519512,46]
[null,null,"2004-09-30",41.178355897222175,5.0289999999999644,1.1462366522366332,6.1752366522366859,6.6894236208120867,7.1323905068362174,4156.581675090908,64]
[null,null,"2004-10-31",36.15622151478491,6.2490322580645632,1.1047619047618917,7.3537941628264054,4.9182308992636763,1.653679620711725,925.81649214285721,36]
[null,null,"2004-11-30",36.245362234722222,5.8973333333333677,1.3982222222222105,7.2955555555555458,5.0022723897151788,2.7168368681878317,1529.1165972380954,46]
[null,null,"2004-12-31",41.655821470430112,6.58870967741941,2.3286021505376615,8.9173118279570698,4.6759074815504977,2.9340823436379933,1893.291662666667,25]
[null,null,"2005-01-31",48.106621857526889,6.1725806451612417,2.7498924731183285,8.922473118279548,5.3778106527405303,5.6161337374551978,3548.580964666668,57]
[null,null,"2005-02-28",41.084448901785777,6.1078571428571449,2.1360526315789352,8.2439097744361192,5.0086070426719749,2.927768797697369,1565.6885295263162,41]
[null,null,"2005-03-31",49.809304020161285,6.9370967741935248,1.4554668930390151,8.3925636672325989,5.9317305771134574,5.8303272207130767,3572.2442174736871,73]
[null,null,"2005-04-30",43.591509313888906,7.155000000000018,1.3000952380952446,8.4550952380952147,5.1647097138563582,3.7140206827380955,2129.7621125714286,63]
[null,null,"2005-05-31",39.421736213709643,6.4587096774193791,1.218049155145934,7.6767588325653087,5.123022136773149,3.7009744283154111,2198.9287530952392,52]
[null,null,"2005-06-30",51.843427701388897,7.1873333333333242,1.1147676767676922,8.3021010101009924,6.2602405032799497,10.300143982329246,6500.9014943593102,46]
[null,null,"2005-07-31",65.604406942204321,7.6038709677419121,1.0302360703812181,8.6341070381232026,7.592159763603278,17.517454772360708,11715.301775727272,58]
[null,null,"2005-08-31",79.964905073924783,9.4687096774193265,0.90150490883588852,10.370214586255333,7.7374414026800844,21.806741360974744,14813.268703956517,65]
[null,null,"2005-09-30",71.478780359722194,12.490333333333398,1.4499381642512257,13.940271497584632,5.229416598783569,10.386033295370371,6678.8042812318863,59]
[null,null,"2005-10-31",69.089838463709626,13.60709677419355,2.0730752688172385,15.680172043010788,4.3970280400249715,5.4655117029569897,3544.7830873333337,66]
[null,null,"2005-11-30",55.844276656944437,10.264000000000056,1.3474352941176158,11.611435294117749,4.8072709944832956,5.0881639499999984,3190.7100479999981,58]
[null,null,"2005-12-31",79.11064762096774,12.894193548387062,1.7225867895545399,14.616780337941575,5.3414512286856324,8.9319901442652299,5958.2006670476158,74]
[null,null,"2006-01-31",52.121547158602155,8.7367741935483441,2.6300430107526962,11.366817204301107,4.582932654477867,3.7076577747695847,2385.6893665714279,44]
[null,null,"2006-02-28",52.94683144494045,7.546428571428593,2.4288421052631297,9.9752706766918422,5.3241639185875069,3.9947889938909769,2213.3848368421054,56]
[null,null,"2006-03-31",53.865460584677429,6.8906451612902853,1.7968111020890305,8.6874562633793424,6.2109164249388567,6.7564187701212983,4159.7629438100657,83]
[null,null,"2006-04-30",47.286839355555522,7.0729999999999791,1.1601800152555168,8.2331800152555097,5.7291325263830979,5.4846042829805493,3246.1598384187646,57]
[null,null,"2006-05-31",45.782022556451643,6.21193548387095,0.98882003395587226,7.2007555178268436,6.3671916810655764,7.8506843690577224,4950.6139965789462,65]
[null,null,"2006-06-30",44.210563372222225,6.2539999999999916,1.2116666666666736,7.465666666666646,5.9214530904951186,7.6765073680555522,4757.3934709999958,44]
[null,null,"2006-07-31",62.239084231182872,6.1212903225806414,1.2037691001698008,7.3250594227503631,8.4139567063509855,19.683247032541033,13181.164884473681,48]
[null,null,"2006-08-31",71.951265685483833,7.1738709677418786,1.2688196648704464,8.4426906326124325,8.3960454550879255,24.400940306642298,16811.879447913052,56]
[null,null,"2006-09-30",34.822236133333348,4.8553333333333013,0.95569855072462107,5.8110318840580018,6.0917491668666024,3.6585929525966203,1862.0231053913039,59]
[null,null,"2006-10-31",40.199495427419322,5.7512903225806342,0.29580938416422897,6.0470997067448877,6.7124451287673672,6.4600693349217932,3777.0447247272705,74]
[null,null,"2006-11-30",45.487503940277861,7.380333333333331,0.3510848484848475,7.7314181818181904,5.9405592697301346,7.789724745328277,4765.4786442727263,63]
[null,null,"2006-12-31",39.855713719086019,6.7319354838710073,1.1454032258064422,7.8773387096774155,5.0476388509129402,5.3541103790322611,3468.9026210000011,47]
[null,null,"2007-01-31",42.672777259408598,6.4109677419354902,1.6786651305683236,8.0896328725038078,5.1885021277744068,4.6857609956477226,2903.7067239047637,52]
[null,null,"2007-02-28",70.201989514881006,8.0392857142856506,2.1832581453634212,10.222543859649086,6.8331574993507669,14.545642934639442,8705.5913134962466,79]
[null,null,"2007-03-31",54.508939517473095,7.1100000000000012,2.2247268096928368,9.3347268096928477,5.8379658718273442,7.2398526424538234,4548.734943851674,79]
[null,null,"2007-04-30",56.700870852777712,7.5826666666666291,1.725460606060631,9.3081272727273472,6.0814031175802139,8.0539863679292942,4814.0904977272721,88]
[null,null,"2007-05-31",51.241677342741966,7.6409677419355413,1.548366568914944,9.1893343108504251,5.5849783268470476,7.8602531757087046,4988.2297371818222,53]
[null,null,"2007-06-30",56.350543605555593,7.3363333333333065,1.2726378066377859,8.6089711399711373,6.6222529875910077,12.651040119462479,8050.2671326320315,52]
[null,null,"2007-07-31",56.984030918010745,6.2148387096774584,0.93734254992319266,7.1521812596005496,7.9938431080178303,16.83602908333334,11153.295747000006,50]
[null,null,"2007-08-31",72.024221584677477,6.2590322580645381,0.91312762973351347,7.1721598877980073,10.075878999300352,28.146784586697677,19170.50218538507,55]
[null,null,"2007-09-30",56.49852889861112,5.9906666666666535,0.76862852784134661,6.7592951945080095,8.3740462416405919,18.536320223083536,12110.317702020604,62]
[null,null,"2007-10-31",60.387743770161222,6.717096774193549,0.68727836421348065,7.4043751384069507,8.1624732421958228,16.321557439131681,10671.132853329525,80]
[null,null,"2007-11-30",54.992829393055509,7.0059999999999958,1.06064320220842,8.0666432022083967,6.8454423364363608,10.600347737916952,6610.9063410269146,83]
[null,null,"2007-12-31",59.354680716397844,7.1045161290322225,1.8429086021505263,8.9474247311828883,6.6869441078981602,12.56218364944956,8345.7412670476206,69]
[null,null,"2008-01-31",65.196291817204354,7.9658064516129663,3.5638049155145772,11.529611367127455,5.6650112597527729,10.848239812211983,7400.3270217142854,52]
[null,null,"2008-02-29",66.61069261494255,8.4913793103447617,3.4926436781609453,11.984022988505808,5.5480419612995791,7.9928126799397949,4933.873103714287,53]
[null,null,"2008-03-31",68.355215596774116,9.3587096774192986,1.8333225806451592,11.192032258064565,6.1182087389889865,9.0743552137096817,5863.4449830000049,75]
[null,null,"2008-04-30",67.953691111111084,10.148333333333369,1.7005393939393976,11.848872727272756,5.7537395281552381,7.6501609159090869,4705.5728761818182,75]
[null,null,"2008-05-31",59.840412352150523,11.248387096774291,1.8444225666806384,13.092809663454803,4.5706758078089571,6.2629782480624208,4099.4394170822507,58]
[null,null,"2008-06-30",93.554918234722194,12.666000000000096,1.5376507936508121,14.203650793650707,6.5779438239093695,22.325764043915331,15008.421981190466,50]
[null,null,"2008-07-31",90.036487263440875,11.193870967741953,1.365478983382221,12.559349951124284,7.2879923223239818,22.086274806835643,15083.266008493509,47]
[null,null,"2008-08-31",70.761226005376301,8.2583870967741486,1.1888954056696319,9.4472825024437341,7.5015029585992323,16.715506646057342,11156.14700896969,56]
[null,null,"2008-09-30",65.018177956944413,7.688333333333345,0.92619047619048556,8.6145238095239147,7.5329480307736816,15.196587959126989,9683.104465333332,70]
[null,null,"2008-10-31",49.334592243279523,6.7225806451613099,0.82663861617578616,7.5492192613370346,6.5499992361396098,5.7101614735885757,3292.3408424865447,64]
[null,null,"2008-11-30",51.114083884722227,6.5873333333333601,0.98365827612509615,7.5709916094584013,6.7309873670374003,7.4080835238780853,4440.4987939862713,61]
[null,null,"2008-12-31",49.368049729838773,5.7638709677419202,1.6208288316097992,7.3846997993517896,6.7095017817024551,7.8821466673805096,4916.4944464593282,55]
[null,null,"2009-01-31",57.788896094086077,5.2258064516129172,2.4804882697947428,7.7062947214076489,7.4837336689778216,10.710587373655915,6829.2013706363632,63]
[null,null,"2009-02-28",44.282734629464251,4.5053571428571146,2.1473815789473605,6.6527387218044574,6.7497611785108438,5.9953210265507533,3298.0127196315784,47]
[null,null,"2009-03-31",39.447325880376368,3.9435483870967829,1.2552068220404589,5.1987552091372118,7.5319924207329585,6.7937607176583334,3947.5361938947372,69]
[null,null,"2009-04-30",33.683454944444478,3.5013333333333283,0.95433910533909594,4.4556724386724431,7.5854904820132294,5.2112554441498293,2486.8777488225119,63]
[null,null,"2009-05-31",32.881155237903222,3.7980645161290192,0.65002688172042855,4.4480913978494288,7.4388478758939049,5.5962451939964133,2861.5177018095233,57]
[null,null,"2009-06-30",32.523596429166673,3.7803333333333273,0.57325757575756964,4.3535909090909026,7.4649025909830824,6.1980032420454449,3232.1844986363612,44]
[null,null,"2009-07-31",31.563679784946284,3.3841935483870969,0.65425219941349577,4.0384457478005942,7.8227461353412373,6.1973251000733098,3136.8173331818157,35]
[null,null,"2009-08-31",35.104970111559176,3.1206451612903199,0.64041614299677407,3.7610613042871091,9.3905942992007088,10.558276041823776,5978.9904501861492,37]
[null,null,"2009-09-30",29.625327697222222,2.9243333333333257,0.48266666666667291,3.406999999999996,8.8253969577211446,7.3780696905423344,3458.5261574761894,48]
[null,null,"2009-10-31",33.943323409946196,3.9483870967742192,0.33533235581622567,4.2837194525904083,8.0187636141131584,6.4357670872434039,3180.7111087272706,59]
[null,null,"2009-11-30",31.962769862499975,3.5476666666666876,0.38412727272727426,3.9317939393939265,8.1600024497121701,6.0479434765151492,2759.7719627272722,57]
[null,null,"2009-12-31",42.207697479838764,5.3587096774193625,0.81182697947214821,6.1705366568914908,6.9260958344794297,6.3997105670821099,3807.2804142727268,67]
[null,null,"2010-01-31",52.003467741935445,5.8138709677419591,1.7789041518753146,7.5927751196171807,6.9606640875799783,10.887018469928485,7244.3080574162677,47]
[null,null,"2010-02-28",44.358973214285754,5.3021428571428704,1.893947368421077,7.1960902255639443,6.1963756053282975,3.6632041040100267,1865.371052631579,53]
[null,null,"2010-03-31",35.68407258064515,4.2700000000000067,1.0262973352033455,5.2962973352033664,6.7782630841007041,3.9545660355306236,2102.3238260869562,57]
[null,null,"2010-04-30",36.329430555555582,3.9916666666666831,0.62489579020014385,4.6165624568668253,7.8598567818640968,7.1057108638141271,3765.6129440993773,72]
[null,null,"2010-05-31",41.51977150537634,4.1358064516128712,0.60473118279570059,4.7405376344085584,8.7799753091980151,11.901875576036868,7326.3609523809509,57]
[null,null,"2010-06-30",49.225847222222193,4.8070000000000386,0.55527272727272925,5.3622727272727166,9.1901151968961035,15.537690151515166,9660.3707272727333,38]
[null,null,"2010-07-31",61.929852150537563,4.6319354838709836,0.61637341153469394,5.2483088954056747,11.778200863592401,28.12036477680024,19033.984424242404,36]
[null,null,"2010-08-31",51.319220430107507,4.3116129032257939,0.69231182795699653,5.0039247311828055,10.223165310593265,18.835889784946218,12183.843333333331,39]
[null,null,"2010-09-30",41.288305555555567,3.8913333333332991,0.58471428571429551,4.4760476190476357,9.227926272716914,13.067265873015865,7907.6911428571366,45]
[null,null,"2010-10-31",33.948467741935488,3.4264516129032434,0.58248847926267555,4.0089400921659291,8.4783785209201774,7.6299865591397751,3857.7031428571399,53]
[null,null,"2010-11-30",35.720541666666648,3.6990000000000194,0.6299682539682514,4.3289682539682648,8.2952382806013567,7.432438095238088,3844.2526666666668,59]
[null,null,"2010-12-31",52.741236559139786,4.2222580645161125,2.028382209188659,6.2506402737047999,8.8111629805118543,15.600372306009398,10237.261662337654,43]
[null,null,"2011-01-31",51.384556451612944,4.4603225806451512,2.8870835777126573,7.3474061583577654,6.9810383780512772,9.122413807429135,6013.5832727272791,58]
[null,null,"2011-02-28",43.103720238095235,4.0635714285714188,1.9719342105263009,6.0355056390977477,7.2431946413430621,6.8997140037594038,3880.1244421052629,51]
[null,null,"2011-03-31",39.397163978494603,3.9541935483870976,1.0269882630840894,4.9811818114711954,7.8951421415908118,7.1828529133141341,3950.5070434782592,66]
[null,null,"2011-04-30",43.397138888888897,4.2453333333333347,0.71550724637680296,4.9608405797101387,8.7518757061382004,11.055508212560383,6401.554000000001,61]
[null,null,"2011-05-31",47.388602150537629,4.2864516129032451,0.64721966205837411,4.9336712749615934,9.5357636705252542,15.74431310803892,10180.381904761911,54]
[null,null,"2011-06-30",47.727888888888842,4.5289999999999981,0.64591919191918634,5.1749191919191615,9.156586065587911,16.004064478114493,10289.162545454548,35]
[null,null,"2011-07-31",56.646572580645213,4.3954838709677544,0.6614530791788763,5.056936950146607,11.150608434313789,24.084966691104583,16167.827127272727,35]
[null,null,"2011-08-31",43.075887096774196,4.0483870967741904,0.69773211781206401,4.7461192145862601,9.0610512940456687,12.729032106124372,7906.6290521739238,35]
[null,null,"2011-09-30",38.860402777777765,3.9086666666666425,0.62379986197376425,4.532466528640426,8.5557236373571417,9.3941622038187305,5236.0367536231915,41]
[null,null,"2011-10-31",35.486317204301066,3.5599999999999996,0.58794162826420171,4.1479416282642045,8.5555524350426442,7.6733373015873054,3658.0749523809477,40]
[null,null,"2011-11-30",33.902055555555528,3.2003333333333139,0.74542857142857799,3.9457619047619485,8.5632551862156028,8.0496111111111137,3840.2962857142834,44]
[null,null,"2011-12-31",32.626142473118257,3.1532258064516117,0.84542242703533899,3.9986482334869384,8.1681941794323034,6.0005798771121306,2743.8658095238079,59]
[null,null,"2012-01-31",32.630336021505386,2.6683870967741856,0.7576827956989225,3.4260698924731239,9.6114277748811396,9.5705621863799362,4710.7603238095235,33]
[null,null,"2012-02-29",29.57260057471261,2.5213793103448272,0.59432758620689163,3.1157068965516967,9.4922690833303047,8.4799931034482778,3551.2194,32]
[null,null,"2012-03-31",28.775564516129034,2.165161290322577,0.40826099706744173,2.5734222873900303,11.179067965804171,11.743874144672537,6232.9790181818207,26]
[null,null,"2012-04-30",27.608388888888932,1.9440000000000011,0.32115151515151391,2.2651515151515196,12.225668062070794,12.380745202020201,6356.6263636363674,24]
[null,null,"2012-05-31",31.756908602150521,2.4399999999999853,0.28384164222873565,2.7238416422287086,11.650771117472273,14.469908602150547,8397.5765454545453,32]
[null,null,"2012-06-30",27.670666666666683,2.4366666666666701,0.28302453102453118,2.719691197691203,10.135008740229544,10.727300276575271,5692.2450822510791,32]
[null,null,"2012-07-31",45.033454301075245,2.9496774193548227,0.31129032258064265,3.2609677419354708,13.881170875257443,23.231749487967249,14899.543809523815,31]
[null,null,"2012-08-31",34.426814516129035,2.8322580645161235,0.31944834034595909,3.1517064048621011,10.918840166210661,13.672244039270696,7960.3287826086926,37]
[null,null,"2012-09-30",33.659555555555535,2.8429999999999978,0.29526773455377653,3.1382677345537582,10.731807909907801,12.88458956903126,7060.203478260858,37]
[null,null,"2012-10-31",35.512661290322562,3.3290322580645348,0.25592972613862452,3.5849619842031331,9.9042505688524418,11.51742447282302,6387.0992631579038,43]
[null,null,"2012-11-30",39.713458333333335,3.5166666666666782,0.34763008971704851,3.864296756383728,10.338181082226438,13.661436237635144,7538.23937888199,35]
[null,null,"2012-12-31",30.025618279569859,3.3435483870967895,0.57605913978493872,3.9196075268817077,7.6674837165672045,4.3942185867895551,1770.2028095238102,59]
[null,null,"2013-01-31",35.383293010752737,3.3403225806451555,0.97526728110599259,4.3155898617511523,8.1339368950989055,7.8829325268817172,4677.2951428571396,48]
[null,null,"2013-02-28",34.53284226190474,3.3064285714285662,0.95071428571430461,4.2571428571428758,8.1478755382199015,6.1852738095238164,2551.761142857144,53]
[null,null,"2013-03-31",38.733239247311865,3.816129032258103,0.55866129032256917,4.3747903225806777,8.8518015589029098,9.6539061827957084,5319.6410000000024,61]
[null,null,"2013-04-30",37.656291666666704,4.1706666666666834,0.64417272727272779,4.8148393939393728,7.8382075894322538,6.4454739393939375,3225.596563636364,62]
[null,null,"2013-05-31",37.067634408602174,4.0290322580645404,0.58057184750732416,4.6096041055718358,8.0752507836390635,8.261305962854351,4842.5352727272721,42]
[null,null,"2013-06-30",35.518680555555562,3.8166666666666687,0.35416363636364323,4.1708303030302716,8.5283900670336799,9.0372951010101001,4889.448363636363,36]
[null,null,"2013-07-31",46.161599462365594,3.6206451612903279,0.31482697947214294,3.9354721407624615,11.685449703950912,20.280725317693062,13079.693454545459,32]
[null,null,"2013-08-31",33.147822580645169,3.4209677419354874,0.2564222873900317,3.6773900293255131,9.0096052080141078,9.3847170087976437,5109.5510909090917,33]
[null,null,"2013-09-30",36.867861111111054,3.6073333333333508,0.21212121212121215,3.8194545454545308,9.653447945145734,11.995887878787885,7027.4680000000017,52]
[null,null,"2013-10-31",33.583346774193558,3.6783870967742245,0.19474053295932858,3.8731276297334882,8.6826335813135671,7.8393533193080938,3944.6552173913019,46]
[null,null,"2013-11-30",32.793027777777795,3.6386666666666478,0.23541449275362408,3.8740811594202991,8.4779284309855054,6.9136564009661914,3139.9402434782601,51]
[null,null,"2013-12-31",36.461344086021498,4.2570967741935588,0.40755453149001458,4.6646513056835834,7.8514831443382462,6.4832712749615951,3465.2852571428612,57]
[null,null,"2014-01-31",112.98736559139789,4.6283870967742109,9.1950537634408054,13.823440860215037,13.058717182519826,55.530345878136174,40040.364380952364,33]
[null,null,"2014-02-28",67.854657738095213,5.8939285714285621,9.5330701754384339,15.426998746867101,5.3801732513710316,9.4998675856307422,5902.3120701754387,30]
[null,null,"2014-03-31",69.892163978494693,4.7932258064516216,1.3470377533433773,6.1402635597949473,11.091649693846291,30.977061253100995,21173.240783465699,47]
[null,null,"2014-04-30",38.747347222222245,4.6570000000000231,-0.49842987721809989,4.1585701227818941,9.320761222725455,10.872101387306506,5729.4051168976712,37]
[null,null,"2014-05-31",41.939529569892471,4.5609677419355092,-1.1166616780870562,3.444306063848424,12.365094525940735,18.785846144037048,11556.992692674003,30]
[null,null,"2014-06-30",40.580416666666672,4.5796666666666734,-1.3362562526865283,3.2434104139801354,12.556177721996811,19.195884403428543,11538.970077180684,29]
[null,null,"2014-07-31",35.519112903225803,4.0706451612903463,-1.4549488031893969,2.615696358100946,13.675369729872227,18.121890719737412,10903.084222357786,23]
[null,null,"2014-08-31",32.740645161290303,3.9038709677419416,-1.5377064215274903,2.3661645462144594,13.995186535095121,16.696325044828164,9741.759599102108,21]
[null,null,"2014-09-30",34.243777777777773,3.9186666666666508,-1.7305620326377091,2.1881046340289494,16.032632083376452,19.369122488603153,11288.389042482579,12]
[null,null,"2014-10-31",35.466263440860239,3.777419354838734,-1.8104483870967814,1.9669709677419502,18.531598813282486,22.093522258064517,13655.99152000001,6]
[null,null,"2014-11-30",36.894805555555536,4.1100000000000358,-0.56774000000000124,3.5422599999999838,10.602455410760131,12.979478611111123,6943.5366799999993,29]
[null,null,"2014-12-31",32.144287634408535,3.4564516129031957,-0.91670967741935128,2.5397419354838782,13.680897175824903,15.146091612903236,8560.5390400000124,16]
[null,null,"2015-01-31",36.727553763440916,3.0032258064516242,1.756206451612907,4.7594322580645025,8.7054961974293388,8.7496242473118251,4919.3579199999986,38]
[null,null,"2015-02-28",67.277053571428567,2.8535714285714358,7.1803142857142586,10.033885714285656,8.548615172771159,19.973369345238105,12237.457160000009,37]
[null,null,"2015-03-31",39.966962365591399,2.8319354838709696,-4.7622580645162997E-2,2.7843129032258163,16.543811568719608,22.623954086021509,14206.902840000012,9]
[null,null,"2015-04-30",29.75476388888892,2.6119999999999957,-0.93195000000000727,1.6800499999999892,17.826396172278596,18.343227999999982,10528.8604,10]
[null,null,"2015-05-31",31.240013440860221,2.8477419354838784,-1.2505774193548351,1.5971645161290315,19.600691720704582,21.55239419354838,13356.915839999996,13]
[null,null,"2015-06-30",30.779974093264244,2.7427461139896394,-1.3168181347150296,1.4259279792746076,21.479500489614399,21.287693678756487,6822.5661199999995,11]

{"sheet":"Annual Spreads","index":13,"n_rows":21,"n_cols":10,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Electricity","Henry Hub Gas","Spread","Adj Gas Price","Implied HR","Spark Spread","Profit","Starts"]
[null,null,null,null,null,null,null,"Avg $/MWH","$/kW/Yr"]
[null,1998,23.585963531842832,2.0073577235772095,1.3323711508098683,3.3397288743868727,7.0707298537202252,6.1592535391855598,30.711477981063929,330]
[null,1999,28.294793971346902,2.2612876712328371,1.3323711508096741,3.5936588220425145,7.8035255468037317,9.8777248747273489,79.04112590183486,498]
[null,2000,28.08891906454911,4.3185245901639595,1.3323711508096727,5.6508957409736098,5.1304167787787733,4.7395523383487808,34.838662105532912,548]
[null,2001,32.231730685045633,3.9547397260276735,1.3323711508096741,5.2871108768367767,6.5405785784251647,7.5668350681354166,57.763241408082351,592]
[null,2002,28.291326305251122,3.3608767123286976,0.73792627579426684,4.0988029881230021,7.0397024169133466,6.8827981025461975,49.924594496297956,646]
[null,2003,38.076675593949687,5.4471232876712126,1.4072428534653736,6.8543661411365662,5.6411446280031052,6.7226846736340216,49.388179808621224,743]
[null,2004,42.150458671675842,5.8504644808743747,1.6955916858200319,7.5460561666943766,5.6200308748627457,4.9721950991359956,35.091025088379929,701]
[null,2005,58.075166181278647,8.8803561643834268,1.5393197896079256,10.419675953991435,5.6729043544031956,8.4974562137724359,65.417174634989365,712]
[null,2006,49.268980369178308,6.7241917808218723,1.2810417056365822,8.0052334864585113,6.2389817678749262,8.6321751761025816,65.579497880999313,696]
[null,2007,57.573520803538671,6.9417808219176296,1.3993348429141774,8.3411156648323175,7.0259476980245417,13.16644905305966,102.07251644460362,802]
[null,2008,66.39507307843823,8.8382786885245164,1.7357185348465569,10.573997223371332,6.3804684006523766,11.598849753842513,90.582930948611491,716]
[null,2009,37.081697330365152,3.9203287671232645,0.94140395072373773,4.8617327178469063,7.7892139088277119,6.9763533667631501,44.977427660002654,646]
[null,2010,44.719188356164317,4.370684931506946,0.96463069743226681,5.3353156289390622,8.5665663774326699,12.059438748438176,89.029083932182544,599]
[null,2011,42.766277397260225,3.9832328767123357,1.0002818286443984,4.9835147053568027,8.6449329707934819,11.197136280053257,80.268043189216243,579]
[null,2012,33.060572632058353,2.7510928961749026,0.39599895626395415,3.1470918524388671,10.64863157100004,12.246287884370251,80.557024255290187,421]
[null,2013,36.516937214612064,3.7277260273972352,0.47102890222746246,4.1987549296248075,8.750889652550871,9.2283003442834897,61.272870749181237,573]
[null,2014,48.206277397260088,4.3504383561643953,0.70632995361474582,5.0567683097791072,12.587286486443737,20.921582107797764,157.03458522528828,313]
[null,2015,39.6054788029926,2.8221995012468968,0.99417261845389426,3.8163721197007283,15.022234774900971,18.509526603491256,62.072060280000045,118]

{"sheet":"RCP","index":14,"n_rows":58,"n_cols":5,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[null,"Resource Clearing Prices for all RPM Auctions held to date "]
[]
[null,null,"Capacity Product Type *","RTO - $/MW-day","$/kW/yr"]
[]
["DY 07/08","BRA","*",40.799999999999997,{"$f":"D5*365/1000","v":14.891999999999998}]
["DY 08/09","BRA","*",111.92,{"$f":"D6*365/1000","v":40.8508}]
["DY 08/09","3IA","*",10,3.65]
["DY 09/10","BRA","*",102.04,37.244600000000005]
["DY 09/10","3IA","*",40,14.6]
["DY 10/11","BRA","*",174.29,63.615850000000002]
["DY 10/11","3IA","*",50,18.25]
["DY 11/12","BRA","*",110,40.15]
["DY 11/12","1IA","*",55,20.074999999999999]
["DY 11/12","3IA","*",5,1.825]
["DY 12/13","BRA","*",16.46,6.0079000000000002]
["DY 12/13","1IA","*",16.46,6.0079000000000002]
["DY 12/13","2IA","*",13.01,4.7486499999999996]
["DY 12/13","3IA","*",2.5099999999999998,0.91615000000000002]
["DY 13/14","BRA","*",27.73,10.121450000000001]
["DY 13/14","1IA","*",20,7.3]
["DY 13/14","2IA","*",7.01,2.5586500000000001]
["DY 13/14","3IA","*",4.05,1.4782500000000001]
["DY 14/15","BRA","Annual",125.99,45.986350000000002]
["DY 14/15","BRA","Ext Summer",125.99,45.986350000000002]
["DY 14/15","BRA","Limited",125.47,45.796550000000003]
["DY 14/15","1IA","Annual",5.54,2.0221]
["DY 14/15","1IA","Ext Summer",5.54,2.0221]
["DY 14/15","1IA","Limited",0.03,1.095E-2]
["DY 14/15","2IA","Annual",25,9.125]
["DY 14/15","2IA","Ext Summer",25,9.125]
["DY 14/15","2IA","Limited",25,9.125]
["DY 14/15","3IA","Annual",25.51,9.3111500000000014]
["DY 14/15","3IA","Ext Summer",25.51,9.3111500000000014]
["DY 14/15","3IA","Limited",25.51,9.3111500000000014]
["DY 15/16","BRA","Annual",136,49.64]
["DY 15/16","BRA","Ext Summer",136,49.64]
["DY 15/16","BRA","Limited",118.54,43.267100000000006]
["DY 15/16","1IA","Annual",43,15.695]
["DY 15/16","1IA","Ext Summer",43,15.695]
["DY 15/16","1IA","Limited",43,15.695]
["DY 15/16","2IA","Annual",136,49.64]
["DY 15/16","2IA","Ext Summer",136,49.64]
["DY 15/16","2IA","Limited",123.56,45.099400000000003]
["DY 15/16","3IA","Annual",163.19999999999999,59.567999999999991]
["DY 15/16","3IA","Ext Summer",163.19999999999999,59.567999999999991]
["DY 15/16","3IA","Limited",100.76,36.7774]
["DY 16/17","BRA","Annual",59.37,21.67005]
["DY 16/17","BRA","Ext Summer",59.37,21.67005]
["DY 16/17","BRA","Limited",59.37,21.67005]
["DY 16/17","1IA","Annual",60,21.9]
["DY 16/17","1IA","Ext Summer",60,21.9]
["DY 16/17","1IA","Limited",53.93,19.684450000000002]
["DY 17/18","BRA","Annual",120,43.8]
["DY 17/18","BRA","Ext Summer",120,43.8]
["DY 17/18","BRA","Limited",106.02,38.697299999999998]
[]
[null," * The Annual, Extended Summer and Limited capacity product types were implemented starting with the 2014/2015 Delivery Year"]
[null," ** LDA was not modeled"]

{"sheet":"Sorted Prices","index":15,"n_rows":60,"n_cols":12,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[null,null,"Resource Clearing Prices for all RPM Auctions held to date "]
[]
[null,null,null,"Capacity Product Type *","RTO","$/kW/yr"]
[null,null,"Auction","Type","Daily","Annual",null,null,"BRA","1IA","2IA","3IA"]
[null,"DY 07/08","BRA","Annual",40.799999999999997,{"$f":"E5*365/1000","v":14.891999999999998},null,{"$f":"B5","v":"DY 07/08"},{"$f":"F5:F15","v":14.891999999999998},{"$f":"INDEX($E$31:$E$36,MATCH(H5,$B$31:$B$36,0))","v":{"$error":"#N/A"}},{"$f":"INDEX($E$26:$E$29,MATCH(H5,$B$26:$B$29,0))","v":{"$error":"#N/A"}},{"$f":"INDEX($F$17:$F$24,MATCH(H5,$B$17:$B$24,0))","v":{"$error":"#N/A"}}]
[null,"DY 08/09","BRA","Annual",111.92,40.8508,null,{"$f":"B6","v":"DY 08/09"},{"$f":"F6:F16","v":40.8508},{"$f":"INDEX($E$31:$E$36,MATCH(H6,$B$31:$B$36,0))","v":{"$error":"#N/A"}},{"$f":"INDEX($E$26:$E$29,MATCH(H6,$B$26:$B$29,0))","v":{"$error":"#N/A"}},{"$f":"INDEX($F$17:$F$24,MATCH(H6,$B$17:$B$24,0))","v":3.65}]
[null,"DY 09/10","BRA","Annual",102.04,37.244600000000005,null,"DY 09/10",37.244600000000005,{"$error":"#N/A"},{"$error":"#N/A"},14.6]
[null,"DY 10/11","BRA","Annual",174.29,63.615850000000002,null,"DY 10/11",63.615850000000002,{"$error":"#N/A"},{"$error":"#N/A"},18.25]
[null,"DY 11/12","BRA","Annual",110,40.15,null,"DY 11/12",40.15,55,{"$error":"#N/A"},1.825]
[null,"DY 12/13","BRA","Annual",16.46,6.0079000000000002,null,"DY 12/13",6.0079000000000002,16.46,13.01,0.91615000000000002]
[null,"DY 13/14","BRA","Annual",27.73,10.121450000000001,null,"DY 13/14",10.121450000000001,20,7.01,1.4782500000000001]
[null,"DY 14/15","BRA","Annual",125.99,45.986350000000002,null,"DY 14/15",45.986350000000002,5.54,25,9.3111500000000014]
[null,"DY 15/16","BRA","Annual",136,49.64,null,"DY 15/16",49.64,43,136,59.567999999999991]
[null,"DY 16/17","BRA","Annual",59.37,21.67005,null,"DY 16/17",21.67005,60,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"DY 17/18","BRA","Annual",120,43.8,null,"DY 17/18",43.8,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"DY 08/09","3IA","Annual",10,{"$f":"E17*365/1000","v":3.65}]
[null,"DY 09/10","3IA","Annual",40,14.6]
[null,"DY 10/11","3IA","Annual",50,18.25]
[null,"DY 11/12","3IA","Annual",5,1.825]
[null,"DY 12/13","3IA","Annual",2.5099999999999998,0.91615000000000002]
[null,"DY 13/14","3IA","Annual",4.05,1.4782500000000001]
[null,"DY 14/15","3IA","Annual",25.51,9.3111500000000014]
[null,"DY 15/16","3IA","Annual",163.19999999999999,59.567999999999991]
[]
[null,"DY 12/13","2IA","Annual",13.01,{"$f":"E26*365/1000","v":4.7486499999999996}]
[null,"DY 13/14","2IA","Annual",7.01,{"$f":"E27*365/1000","v":2.5586500000000001}]
[null,"DY 14/15","2IA","Annual",25,{"$f":"E28*365/1000","v":9.125}]
[null,"DY 15/16","2IA","Annual",136,{"$f":"E29*365/1000","v":49.64}]
[]
[null,"DY 11/12","1IA","Annual",55,{"$f":"E31*365/1000","v":20.074999999999999}]
[null,"DY 12/13","1IA","Annual",16.46,6.0079000000000002]
[null,"DY 13/14","1IA","Annual",20,7.3]
[null,"DY 14/15","1IA","Annual",5.54,2.0221]
[null,"DY 15/16","1IA","Annual",43,15.695]
[null,"DY 16/17","1IA","Annual",60,21.9]
[]
[]
[null,"DY 14/15","BRA","Ext Summer",125.99,{"$f":"E39*365/1000","v":45.986350000000002}]
[null,"DY 15/16","BRA","Ext Summer",136,49.64]
[null,"DY 16/17","BRA","Ext Summer",59.37,21.67005]
[null,"DY 17/18","BRA","Ext Summer",120,43.8]
[null,"DY 14/15","3IA","Ext Summer",25.51,9.3111500000000014]
[null,"DY 15/16","3IA","Ext Summer",163.19999999999999,59.567999999999991]
[null,"DY 14/15","2IA","Ext Summer",25,9.125]
[null,"DY 15/16","2IA","Ext Summer",136,49.64]
[null,"DY 14/15","1IA","Ext Summer",5.54,2.0221]
[null,"DY 15/16","1IA","Ext Summer",43,15.695]
[null,"DY 16/17","1IA","Ext Summer",60,21.9]
[null,"DY 14/15","BRA","Limited",125.47,45.796550000000003]
[null,"DY 15/16","BRA","Limited",118.54,43.267100000000006]
[null,"DY 16/17","BRA","Limited",59.37,21.67005]
[null,"DY 17/18","BRA","Limited",106.02,38.697299999999998]
[null,"DY 14/15","3IA","Limited",25.51,9.3111500000000014]
[null,"DY 15/16","3IA","Limited",100.76,36.7774]
[null,"DY 14/15","2IA","Limited",25,9.125]
[null,"DY 15/16","2IA","Limited",123.56,45.099400000000003]
[null,"DY 14/15","1IA","Limited",0.03,1.095E-2]
[null,"DY 15/16","1IA","Limited",43,15.695]
[null,"DY 16/17","1IA","Limited",53.93,19.684450000000002]

{"sheet":"Cost of New Entry","index":16,"n_rows":11,"n_cols":13,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"$/MW-day",382]
[null,null,null,null,null,null,null,null,null,null,null,"$/MW-yr",{"$f":"M5*365","v":139430}]
[null,null,null,null,null,null,null,null,null,null,null,"$/kW-yr",{"$f":"M6/1000","v":139.43}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Cost/kW",650]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Carry Chg",{"$f":"M7/M9","v":0.21450769230769232}]

{"sheet":"Acronyms","index":17,"n_rows":10,"n_cols":3,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"BRA - Base Residual Auction"]
[]
[null,null,"CONE - Cost of New Entry"]
[]
[null,null,"1IA - First Incremental Auction"]
[null,null,"2IA - Second Incremental Auction"]
[null,null,"3IA - Third Incremental Auction"]
[]
[null,null,"DY - Delivery Year"]

{"sheet":"Ancillary Services","index":18,"n_rows":21,"n_cols":16,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Capacity Factor",null,"Value","Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hrs","per MW Yr","per MW hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,0.05,{"$f":"M5*8760","v":438},2199,{"$f":"O5/N5","v":5.0205479452054798}]
[null,null,null,null,null,null,null,null,null,null,null,null,0.1,{"$f":"M6*8760","v":876},2199,{"$f":"O6/N6","v":2.5102739726027399}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M6+5%","v":0.15000000000000002},1314.0000000000002,2199,1.6735159817351595]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M7+5%","v":0.2},1752,2199,1.2551369863013699]
[null,null,null,null,null,null,null,null,null,null,null,null,0.25,2190,2199,1.0041095890410958]
[null,null,null,null,null,null,null,null,null,null,null,null,0.3,2628,2199,0.83675799086757996]
[null,null,null,null,null,null,null,null,null,null,null,null,0.35,3066,2199,0.71722113502935425]
[null,null,null,null,null,null,null,null,null,null,null,null,0.39999999999999997,3503.9999999999995,2199,0.62756849315068497]
[null,null,null,null,null,null,null,null,null,null,null,null,0.44999999999999996,3941.9999999999995,2199,0.55783866057838671]
[null,null,null,null,null,null,null,null,null,null,null,null,0.49999999999999994,4379.9999999999991,2199,0.50205479452054802]
[null,null,null,null,null,null,null,null,null,null,null,null,0.54999999999999993,4817.9999999999991,2199,0.4564134495641346]
[null,null,null,null,null,null,null,null,null,null,null,null,0.6,5256,2199,0.41837899543378998]
[null,null,null,null,null,null,null,null,null,null,null,null,0.65,5694,2199,0.38619599578503688]
[null,null,null,null,null,null,null,null,null,null,null,null,0.70000000000000007,6132.0000000000009,2199,0.35861056751467707]
[null,null,null,null,null,null,null,null,null,null,null,null,0.75000000000000011,6570.0000000000009,2199,0.33470319634703194]
[null,null,null,null,null,null,null,null,null,null,null,null,0.80000000000000016,7008.0000000000009,2199,0.31378424657534243]
[null,null,null,null,null,null,null,null,null,null,null,null,0.8500000000000002,7446.0000000000018,2199,0.29532634971796928]

{"sheet":"Auctions","index":19,"n_rows":2,"n_cols":12,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,"Base Residual Auction"]

{"sheet":"Final Zonal Capacity Price","index":20,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Waterfall Chartdata1","index":21,"n_rows":25,"n_cols":91,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
["Base Case \r 1.94",1.9357925615177409,null,null,0.1935792561517741,1.9357925615177409,null,null,null,null,null,null,1.9357925615177409,{"$f":"M1","v":1.9357925615177409},null,{"$f":"N1","v":1.9357925615177409},{"$f":"ABS(O1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"waterfall_graph_data1","v":"Base Case"},1.9357925615177409,{"$f":"BA1","v":1.9357925615177409},null,{"$f":"BB1","v":1.9357925615177409},{"$f":"ABS(BC1)","v":0},0.1935792561517741,{"$f":"BD1","v":1.9357925615177409},{"$f":"IF(BC1>=0,0,BF1)","v":0},{"$f":"IF(BC1<0,0,BF1)","v":0.1935792561517741},{"$f":"BA1","v":1.9357925615177409},null,null,null,null,null,null,{"$f":"AZ1","v":"Base Case"}," \n",{"$f":"BB1","v":1.9357925615177409},{"$f":"BQ1&BR1&TEXT(BS1,\"*,#,##0.00;(*,(#,##0.00);(* ??_);_(@_)\")","v":"Base Case \n1.94"},{"$f":"BG1","v":1.9357925615177409},{"$f":"BH1","v":0},{"$f":"BE1","v":0},{"$f":"BI1","v":0.1935792561517741},{"$f":"BB1","v":1.9357925615177409}]
["Construction Period \r 1.95",1.9357925615177409,null,1.8777015042201528E-2,0.1935792561517741,1.9357925615177409,1.9545695765599425,null,null,null,null,null,1.8777015042201528E-2,{"$f":"IF(M2<>0,N1+M2,N1)","v":1.9545695765599425},{"$f":"N2-N1","v":1.8777015042201528E-2},{"$f":"IF(O2>=0,N2-O2,N1+O2)","v":1.9357925615177409},1.8777015042201528E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Period",1.8777015042201528E-2,{"$f":"IF(BA2<>0,BB1+BA2,BB1)","v":1.9545695765599425},{"$f":"BB2-BB1","v":1.8777015042201528E-2},{"$f":"IF(BC2>=0,BB2-BC2,BB1+BC2)","v":1.9357925615177409},1.8777015042201528E-2,0.1935792561517741,{"$f":"IF(BC2>=0,BD2,BD2-BF2)","v":1.9357925615177409},0,0.1935792561517741,{"$f":"IF(BC2<>0,BC2,BB2)","v":1.8777015042201528E-2},null,null,null,null,null,null,"Construction Period"," \n",1.9545695765599425,"Construction Period \n1.95",1.9357925615177409,0,1.8777015042201528E-2,0.1935792561517741,{"$f":"BB1","v":1.9357925615177409},{"$f":"BB2","v":1.9545695765599425}]
["Economic Capacity Factor \r 1.85",1.6534294397648164,0.1935792561517741,0.1075608806433519,null,null,1.9545695765599425,1.8470086959165906,null,null,null,null,-0.1075608806433519,1.8470086959165906,-0.1075608806433519,1.8470086959165906,0.1075608806433519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Capacity Factor",-0.1075608806433519,1.8470086959165906,-0.1075608806433519,1.8470086959165906,0.1075608806433519,0.1935792561517741,1.6534294397648164,0.1935792561517741,0,-0.1075608806433519,null,null,null,null,null,null,"Economic Capacity Factor"," \n",1.8470086959165906,"Economic Capacity Factor \n1.85",1.6534294397648164,0.1935792561517741,0.1075608806433519,0,null,{"$f":"BB2","v":1.9545695765599425},{"$f":"BB3","v":1.8470086959165906}]
["Fored Outage Rate \r 1.83",1.6368319900881914,0.1935792561517741,1.659744967662502E-2,null,null,null,1.8470086959165906,1.8304112462399655,null,null,null,-1.659744967662502E-2,1.8304112462399655,-1.659744967662502E-2,1.8304112462399655,1.659744967662502E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fored Outage Rate",-1.659744967662502E-2,1.8304112462399655,-1.659744967662502E-2,1.8304112462399655,1.659744967662502E-2,0.1935792561517741,1.6368319900881914,0.1935792561517741,0,-1.659744967662502E-2,null,null,null,null,null,null,"Fored Outage Rate"," \n",1.8304112462399655,"Fored Outage Rate \n1.83",1.6368319900881914,0.1935792561517741,1.659744967662502E-2,0,null,null,{"$f":"BB3","v":1.8470086959165906},{"$f":"BB4","v":1.8304112462399655}]
["Heat Rate \r 1.80",1.6048882927855481,0.1935792561517741,3.1943697302643237E-2,null,null,null,null,1.8304112462399655,1.7984675489373223,null,null,-3.1943697302643237E-2,1.7984675489373223,-3.1943697302643237E-2,1.7984675489373223,3.1943697302643237E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",-3.1943697302643237E-2,1.7984675489373223,-3.1943697302643237E-2,1.7984675489373223,3.1943697302643237E-2,0.1935792561517741,1.6048882927855481,0.1935792561517741,0,-3.1943697302643237E-2,null,null,null,null,null,null,"Heat Rate"," \n",1.7984675489373223,"Heat Rate \n1.80",1.6048882927855481,0.1935792561517741,3.1943697302643237E-2,0,null,null,null,{"$f":"BB4","v":1.8304112462399655},{"$f":"BB5","v":1.7984675489373223}]
["Heat Rate Degradation \r 1.79",1.5985928914554526,0.1935792561517741,6.2954013300955403E-3,null,null,null,null,null,1.7984675489373223,1.7921721476072268,null,-6.2954013300955403E-3,1.7921721476072268,-6.2954013300955403E-3,1.7921721476072268,6.2954013300955403E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate Degradation",-6.2954013300955403E-3,1.7921721476072268,-6.2954013300955403E-3,1.7921721476072268,6.2954013300955403E-3,0.1935792561517741,1.5985928914554526,0.1935792561517741,0,-6.2954013300955403E-3,null,null,null,null,null,null,"Heat Rate Degradation"," \n",1.7921721476072268,"Heat Rate Degradation \n1.79",1.5985928914554526,0.1935792561517741,6.2954013300955403E-3,0,null,null,null,null,{"$f":"BB5","v":1.7984675489373223},{"$f":"BB6","v":1.7921721476072268}]
["EPC Cost \r 1.85",1.7921721476072268,null,5.6010923315864103E-2,0.1935792561517741,null,null,null,null,null,1.7921721476072268,1.8481830709230909,5.6010923315864103E-2,1.8481830709230909,5.6010923315864103E-2,1.7921721476072268,5.6010923315864103E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EPC Cost",5.6010923315864103E-2,1.8481830709230909,5.6010923315864103E-2,1.7921721476072268,5.6010923315864103E-2,0.1935792561517741,1.7921721476072268,0,0.1935792561517741,5.6010923315864103E-2,null,null,null,null,null,null,"EPC Cost"," \n",1.8481830709230909,"EPC Cost \n1.85",1.7921721476072268,0,5.6010923315864103E-2,0.1935792561517741,null,null,null,null,null,{"$f":"BB6","v":1.7921721476072268},{"$f":"BB7","v":1.8481830709230909}]
["S-Curve Code \r 1.85",1.8481830709230909,null,1.9346947746679E-4,0.1935792561517741,null,null,null,null,null,null,1.8481830709230909,1.9346947746679E-4,1.8483765404005577,1.9346947746679E-4,1.8481830709230909,1.9346947746679E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S-Curve Code",1.9346947746679E-4,1.8483765404005577,1.9346947746679E-4,1.8481830709230909,1.9346947746679E-4,0.1935792561517741,1.8481830709230909,0,0.1935792561517741,1.9346947746679E-4,null,null,null,null,null,null,"S-Curve Code"," \n",1.8483765404005577,"S-Curve Code \n1.85",1.8481830709230909,0,1.9346947746679E-4,0.1935792561517741,null,null,null,null,null,null,{"$f":"BB7","v":1.8481830709230909},{"$f":"BB8","v":1.8483765404005577}]
["EOA to Major Maintenace \r 1.85",1.8483765404005577,null,1.8758459279633044E-4,0.1935792561517741,null,null,null,null,null,null,null,1.8758459279633044E-4,1.848564124993354,1.8758459279633044E-4,1.8483765404005577,1.8758459279633044E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EOA to Major Maintenace",1.8758459279633044E-4,1.848564124993354,1.8758459279633044E-4,1.8483765404005577,1.8758459279633044E-4,0.1935792561517741,1.8483765404005577,0,0.1935792561517741,1.8758459279633044E-4,null,null,null,null,null,null,"EOA to Major Maintenace"," \n",1.848564124993354,"EOA to Major Maintenace \n1.85",1.8483765404005577,0,1.8758459279633044E-4,0.1935792561517741,null,null,null,null,null,null,null,{"$f":"BB8","v":1.8483765404005577},{"$f":"BB9","v":1.848564124993354}]
["Length of Maintenance Outage \r 1.84",1.6481158581994826,0.1935792561517741,6.8690106420972175E-3,null,null,null,null,null,null,null,null,-6.8690106420972175E-3,1.8416951143512568,-6.8690106420972175E-3,1.8416951143512568,6.8690106420972175E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Length of Maintenance Outage",-6.8690106420972175E-3,1.8416951143512568,-6.8690106420972175E-3,1.8416951143512568,6.8690106420972175E-3,0.1935792561517741,1.6481158581994826,0.1935792561517741,0,-6.8690106420972175E-3,null,null,null,null,null,null,"Length of Maintenance Outage"," \n",1.8416951143512568,"Length of Maintenance Outage \n1.84",1.6481158581994826,0.1935792561517741,6.8690106420972175E-3,0,null,null,null,null,null,null,null,null,{"$f":"BB9","v":1.848564124993354},{"$f":"BB10","v":1.8416951143512568}]
["Fixed O&M Actual \r 1.77",1.5788819540559027,0.1935792561517741,6.9233904143579883E-2,null,null,null,null,null,null,null,null,-6.9233904143579883E-2,1.7724612102076769,-6.9233904143579883E-2,1.7724612102076769,6.9233904143579883E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M Actual",-6.9233904143579883E-2,1.7724612102076769,-6.9233904143579883E-2,1.7724612102076769,6.9233904143579883E-2,0.1935792561517741,1.5788819540559027,0.1935792561517741,0,-6.9233904143579883E-2,null,null,null,null,null,null,"Fixed O&M Actual"," \n",1.7724612102076769,"Fixed O&M Actual \n1.77",1.5788819540559027,0.1935792561517741,6.9233904143579883E-2,0,null,null,null,null,null,null,null,null,null,{"$f":"BB10","v":1.8416951143512568},{"$f":"BB11","v":1.7724612102076769}]
["Variable O&M Actual \r 1.65",1.4542106413098215,0.1935792561517741,0.12467131274608123,null,null,null,null,null,null,null,null,-0.12467131274608123,1.6477898974615957,-0.12467131274608123,1.6477898974615957,0.12467131274608123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable O&M Actual",-0.12467131274608123,1.6477898974615957,-0.12467131274608123,1.6477898974615957,0.12467131274608123,0.1935792561517741,1.4542106413098215,0.1935792561517741,0,-0.12467131274608123,null,null,null,null,null,null,"Variable O&M Actual"," \n",1.6477898974615957,"Variable O&M Actual \n1.65",1.4542106413098215,0.1935792561517741,0.12467131274608123,0,null,null,null,null,null,null,null,null,null,null,{"$f":"BB11","v":1.7724612102076769},{"$f":"BB12","v":1.6477898974615957}]
["Merchant Capacity Price Scenario \r 1.29",1.1012081577284418,0.1935792561517741,0.35300248358137964,null,null,null,null,null,null,null,null,-0.35300248358137964,1.294787413880216,-0.35300248358137964,1.294787413880216,0.35300248358137964,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Merchant Capacity Price Scenario",-0.35300248358137964,1.294787413880216,-0.35300248358137964,1.294787413880216,0.35300248358137964,0.1935792561517741,1.1012081577284418,0.1935792561517741,0,-0.35300248358137964,null,null,null,null,null,null,"Merchant Capacity Price Scenario"," \n",1.294787413880216,"Merchant Capacity Price Scenario \n1.29",1.1012081577284418,0.1935792561517741,0.35300248358137964,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB12","v":1.6477898974615957},{"$f":"BB13","v":1.294787413880216}]
["Merchant Energy Price Scenario \r 0.91",0.7210849838597686,0.1935792561517741,0.38012317386867334,null,null,null,null,null,null,null,null,-0.38012317386867334,0.91466424001154267,-0.38012317386867334,0.91466424001154267,0.38012317386867334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Merchant Energy Price Scenario",-0.38012317386867334,0.91466424001154267,-0.38012317386867334,0.91466424001154267,0.38012317386867334,0.1935792561517741,0.7210849838597686,0.1935792561517741,0,-0.38012317386867334,null,null,null,null,null,null,"Merchant Energy Price Scenario"," \n",0.91466424001154267,"Merchant Energy Price Scenario \n0.91",0.7210849838597686,0.1935792561517741,0.38012317386867334,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB13","v":1.294787413880216},{"$f":"BB14","v":0.91466424001154267}]
["Low Case \r 0.91",0.91466424001154267,null,0,0.1935792561517741,null,null,null,null,null,null,null,0,0.91466424001154267,0,0.91466424001154267,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Case",0,0.91466424001154267,0,0.91466424001154267,0,0.1935792561517741,0.91466424001154267,0,0.1935792561517741,0.91466424001154267,null,null,null,null,null,null,"Low Case"," \n",0.91466424001154267,"Low Case \n0.91",0.91466424001154267,0,0,0.1935792561517741,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB14","v":0.91466424001154267}]
[{"$f":"COLUMN()","v":1},{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91}]
[" Fixed Graph: Graph Titles ",null,null," Fixed Graph: Increment (absolute Value) ",null," Fixed Graph: Connectors ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: BASE VALUE: If not zero accumulate; if zero Last Value ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," GRAPH: Link to the Title "]
[null," Fixed Graph: Base of Stacked Bar",null,null," Fixed Graph: Space for Increment ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: ACCUMULATED VALUE:  Formula is accumulation ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," GRAPH: Adjusted Base of Stack from calculation  "]
[null,null," Fixed Graph: Space for Negative Label (Not Graphed ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: INCREMENT: Formula is difference between accumulated value ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," GRAPH: Space for Value in Negative Case  "]
[" TO MAKE GRAPH BY YOURSELF ",null,null,null,null,null,null,null,null,null,null,"   Chart Title",{"$f":"AZ1","v":"Base Case"},{"$f":"TEXT(BB1,\"*,#,##0.00;(*,(#,##0.00);(* ??_);_(@_)\")","v":"1.94"},"Bulid-up Chart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: BASE OF STACK BAR WITHOUT ADJUSTMENT:  Base of Stacked Bar: Formula depends on the increment.  If positive then ACC - Incr if negative Last ACC + Incr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," GRAPH: Absolute Value of Increment  "]
["    1. PRESS ALT F1 on the yellow AREA  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: ABS VALUE OF INCREMENT: This is enough to make graph without fancy stuff ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," GRAPH: Space for Value in Positive Case  "]
["    2. CHANGE TO STACKED BAR  AND SWITCH AROUND ROW AND COLUMN  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," INPUT: LABEL SPACE: This is enough to make graph without fancy stuff "]
["    3. SELECT DATA SERIES AND NO FILL EVERYTHING EXCEPT INCREMENTS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: ADJUSTED BASE VALUE: This is base of the stacked bar minus the label space if the increment is negative "]
["    4. SELECT DATA PONTS FOR BASE BAR AND FILL STARTING, ENDING AND SUBTOTALS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: NEGATIVE SPACE: This is the label space if the increment is negative "]
["   5. CHANGE THE CHART TYPE OF THE CONNECTOR LINES ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," CALCULATION: POSITIVE SPACE: This is label space if the increment is positive "]