{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Key Points","After Tax Cash Flow Exercise","After Tax Cash Flow Completed","Colour Test","Advertising"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":30,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Key Points","index":0,"n_rows":13,"n_cols":2,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Compute Working Capital Change after Revenues and Expenses"]
[]
[null,"Compute Depreciation without IDC or fees or anything else related to financing"]
[]
[null,"Put Inputs in Left Column before Calculations for Transparency"]
[]
[null,"Please Use Generic Macros"]
[]
[null,"Use MAX and MIN for NOL Calculations"]
[]
[null,"Use XIRR or IRR for Post-tax IRR"]

{"sheet":"After Tax Cash Flow Exercise","index":1,"n_rows":154,"n_cols":395,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
["Timeline"]
[null,"Start of Period",null,null,"Date",null,null,null,null,null,{"$f":"J3+1","v":"2015-03-01"},{"$f":"K3+1","v":"2015-04-01"},"2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","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",{"$f":"BW3+1","v":"2020-08-01"},"2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01",{"$f":"EI3+1","v":"2025-12-01"},"2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01",{"$f":"GU3+1","v":"2031-04-01"},"2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01",{"$f":"JG3+1","v":"2036-08-01"},"2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01",{"$f":"LS3+1","v":"2041-12-01"},"2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01"]
[null,"End of Period",null,null,"Date",null,null,null,null,{"$f":"F15-1","v":"2015-02-28"},{"$f":"EDATE(K2,1)-1","v":"2015-03-31"},{"$f":"EDATE(L2,1)-1","v":"2015-04-30"},"2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28","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",{"$f":"EDATE(BX2,1)-1","v":"2020-08-31"},"2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30",{"$f":"EDATE(EJ2,1)-1","v":"2025-12-31"},"2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31",{"$f":"EDATE(GV2,1)-1","v":"2031-04-30"},"2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31",{"$f":"EDATE(JH2,1)-1","v":"2036-08-31"},"2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30",{"$f":"EDATE(LT2,1)-1","v":"2041-12-31"},"2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31"]
[null,"Construction Phase",null,null,null,null,{"$f":"F15","v":"2015-03-01"},{"$f":"F16","v":"2018-07-01"},{"$f":"COUNTIF(K4:MI4,TRUE)=F17","v":true},null,{"$f":"AND(K$2>=$G4,K$2<$H4)","v":true},true,true,true,true,true,true,true,true,true,{"$f":"AND(U$2>=$G4,U$2<$H4)","v":true},true,true,true,true,true,true,true,true,true,{"$f":"AND(AE$2>=$G4,AE$2<$H4)","v":true},true,true,true,true,true,true,true,true,true,{"$f":"AND(AO$2>=$G4,AO$2<$H4)","v":true},true,true,true,true,true,true,true,true,true,{"$f":"AND(AY$2>=$G4,AY$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(BI$2>=$G4,BI$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(BS$2>=$G4,BS$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(CC$2>=$G4,CC$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(CM$2>=$G4,CM$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(CW$2>=$G4,CW$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(DG$2>=$G4,DG$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(DQ$2>=$G4,DQ$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(EA$2>=$G4,EA$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(EK$2>=$G4,EK$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(EU$2>=$G4,EU$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(FE$2>=$G4,FE$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(FO$2>=$G4,FO$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(FY$2>=$G4,FY$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(GI$2>=$G4,GI$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(GS$2>=$G4,GS$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(HC$2>=$G4,HC$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(HM$2>=$G4,HM$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(HW$2>=$G4,HW$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(IG$2>=$G4,IG$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(IQ$2>=$G4,IQ$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(JA$2>=$G4,JA$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(JK$2>=$G4,JK$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(JU$2>=$G4,JU$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(KE$2>=$G4,KE$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(KO$2>=$G4,KO$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(KY$2>=$G4,KY$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(LI$2>=$G4,LI$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(LS$2>=$G4,LS$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(MC$2>=$G4,MC$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(MM$2>=$G4,MM$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(MW$2>=$G4,MW$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(NG$2>=$G4,NG$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(NQ$2>=$G4,NQ$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Operation Phase",null,null,null,null,{"$f":"F16","v":"2018-07-01"},{"$f":"F19","v":"2043-07-01"},{"$f":"COUNTIF(K5:OE5,TRUE)=F18*12","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,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,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]
[null,"Commercial Operation",null,null,null,null,{"$f":"F16","v":"2018-07-01"},null,null,null,{"$f":"K$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"U$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AE$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AO$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AY$2=$G6","v":true},false,false,false,false,false,false,false,false,false,{"$f":"BI$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"BS$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"CC$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"CM$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"CW$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"DG$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"DQ$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"EA$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"EK$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"EU$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"FE$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"FO$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"FY$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"GI$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"GS$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"HC$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"HM$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"HW$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IG$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IQ$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"JA$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"JK$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"JU$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"KE$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"KO$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"KY$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"LI$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"LS$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"MC$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"MM$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"MW$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"NG$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"NQ$2=$G6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Decommissioning",null,null,null,null,{"$f":"F19","v":"2043-07-01"},null,null,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,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,false,false,false,false,false,false,false,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,"Last Construction Month",null,null,null,null,{"$f":"EDATE(G6,-1)","v":"2018-06-01"},null,null,null,{"$f":"K2=$G$8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW2=$G$8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI2=$G$8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GU2=$G$8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JG2=$G$8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LS2=$G$8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Days",null,null,"Days",null,null,null,null,null,{"$f":"K3-K2+1","v":31},30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,{"$f":"BW3-BW2+1","v":31},31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,{"$f":"EI3-EI2+1","v":30},31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,{"$f":"GU3-GU2+1","v":31},30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,{"$f":"JG3-JG2+1","v":31},31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,{"$f":"LS3-LS2+1","v":30},31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31]
[null,"Hours",null,null,"Hours",null,null,null,null,null,{"$f":"K9*24","v":744},{"$f":"L9*24","v":720},744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,{"$f":"BX9*24","v":744},720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,{"$f":"EJ9*24","v":744},744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,{"$f":"GV9*24","v":720},744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,{"$f":"JH9*24","v":744},720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,{"$f":"LT9*24","v":744},744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744]
[null,"Year",null,null,null,null,null,null,null,null,{"$f":"YEAR(K3)","v":2015},2015,2015,2015,2015,2015,2015,2015,2015,2015,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,{"$f":"YEAR(BW3)","v":2020},2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,{"$f":"YEAR(EI3)","v":2025},2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,{"$f":"YEAR(GU3)","v":2031},2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,{"$f":"YEAR(JG3)","v":2036},2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,{"$f":"YEAR(LS3)","v":2041},2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047]
[]
["Assumptions"]
[null,"Timing Assumptions",null,null,null,null,null,null,null,null,"Pre-tax IRR",{"$f":"I127","v":0}]
[null,null,"Model Start ",null,"date","2015-03-01",null,null,null,null,"After Tax IRR",{"$f":"I154","v":0}]
[null,null,"Commercial Operation",null,"date","2018-07-01"]
[null,null,"Construction Period",null,"months",{"$f":"DAYS360(F15,F16)/30","v":40}]
[null,null,"Plant Life",null,"years",25]
[null,null,"Decomissioning ",null,"date",{"$f":"EDATE(F16,F18*12)","v":"2043-07-01"}]
[]
[null,"Operating Assumptions"]
[null,null,"Capacity",null,"MW",300]
[]
[null,null,"Capacity Factor",null,"Code Number",2,null,1,2,3,4]
[null,null,null,null,"%","Month","Date","P25","P50","P75","P95"]
[null,null,null,null,null,0,{"$f":"EDATE($F$16,F26)","v":"2018-07-01"},0.35,0.33,0.3,0.25]
[null,null,null,null,null,12,{"$f":"EDATE($F$16,F27)","v":"2019-07-01"},0.36,0.35,0.3,0.26]
[null,null,null,null,null,50,"2022-09-01",0.36499999999999999,0.35499999999999998,0.3,0.255]
[null,null,null,null,null,120,"2028-07-01",0.36499999999999999,0.34,0.3,0.253]
[null,null,null,null,null,250,"2039-05-01",0.36499999999999999,0.33,0.3,0.24]
[]
[null,"Capital Expenditures"]
[null,null,"Capex/kW",null,"USD/kW",2000]
[null,null,"Construction Year",null,null,null,1,2,3,4]
[null,null,"Percent",null,null,null,0.2,0.65,{"$f":"1-SUM(G35:H35)","v":0.14999999999999991},0]
[]
[null,"Revenue Assumptions"]
[null,null,"Merchant Revenues",null,"USD/MWH",70]
[]
[null,null,"Year",null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023]
[null,null,"Scenario Number",null,"Code",1]
[null,null,null,"Base Case Revenue Growth",null,null,-0.03,0,0.01,2.5000000000000001E-2,0.02,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,"Low Case Growth",null,null,-0.04,-0.01,0,0,0.01,0.01,0.01,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,"High Case Growth",null,null,0,1.4999999999999999E-2,0.02,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[]
[null,null,null,{"$f":"INDEX(D42:D44,$F$41)","v":"Base Case Revenue Growth"},null,null,{"$f":"INDEX(G42:G44,$F$41)","v":-0.03},0,0.01,2.5000000000000001E-2,0.02,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[]
[null,"Operating Expenses",null,null,"Base Period","2016-01-01"]
[null,null,"Fixed OM",null,null,"Age","USD/kW-year"]
[null,null,null,null,null,1,35]
[null,null,null,null,null,10,42]
[null,null,null,null,null,15,45]
[]
[null,null,"O&M Escalation (General Inflation)",null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023]
[null,null,"Scenario Number",null,"Code",1]
[null,null,null,"Base Case Inflation Case",null,null,1.4999999999999999E-2,0.02,0.02,0.02,0.02,0.03,0.03,0.03,0.03]
[null,null,null,"Low Inflation Case",null,null,0,2E-3,5.0000000000000001E-3,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"High Inflation Case",null,null,1.4999999999999999E-2,1.7500000000000002E-2,1.9E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,null,{"$f":"INDEX(D56:D58,$F$55)","v":"Base Case Inflation Case"},null,null,{"$f":"INDEX(G56:G58,$F$55)","v":1.4999999999999999E-2},0.02,0.02,0.02,0.02,0.03,0.03,0.03,0.03]
[]
[null,null,"Working Capital"]
[null,null,null,"Days Receivables","Days",45]
[null,null,null,"Days Payables","Days",20]
[]
[null,"Deprecaition and Tax Assumptions"]
[null,null,"Income Tax Rate ",null,"%",0.25]
[]
[null,null,"Tax Life",null,"Years",10]
[null,null,"Declining Balance Factor",null,"Times",1.5]
[]
[null,null,"Year",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,"Rate"]
[]
[]
["Capacity, Output and Capital Expenditures"]
[null,"Plant Capacity",null,null,"MW","Total Cap",{"$f":"F22","v":300},null,null,null,{"$f":"$G$77*K5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"$G$77*BW5","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"$G$77*EI5","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"$G$77*GU5","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"$G$77*JG5","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"$G$77*LS5","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capacity Factor",null,null,"%"]
[null,null,"Row Number",null,null,null,null,null,null,null,{"$f":"MATCH(K2,$G$26:$G$30,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"MATCH(BW2,$G$26:$G$30,1)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"MATCH(EI2,$G$26:$G$30,1)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"MATCH(GU2,$G$26:$G$30,1)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"MATCH(JG2,$G$26:$G$30,1)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"MATCH(LS2,$G$26:$G$30,1)","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"Capacity Factor",null,null,null,null,null,null,null,{"$f":"INDEX($H$26:$K$30,K79,$F$24)","v":{"$error":"#N/A"}},{"$f":"INDEX($H$26:$K$30,L79,$F$24)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,{"$f":"INDEX($H$26:$K$30,BX79,$F$24)","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,{"$f":"INDEX($H$26:$K$30,EJ79,$F$24)","v":0.35499999999999998},0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,{"$f":"INDEX($H$26:$K$30,GV79,$F$24)","v":0.34},0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,{"$f":"INDEX($H$26:$K$30,JH79,$F$24)","v":0.34},0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,{"$f":"INDEX($H$26:$K$30,LT79,$F$24)","v":0.33},0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33]
[]
[null,null,"Generation",null,"MWH",null,null,null,null,null,{"$f":"IF(K5,K77*K80*K10)","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,73656,73656,71280,73656,71280,73656,73656,66528,73656,71280,73656,71280,78120,78120,75600,78120,75600,78120,78120,73080,78120,75600,78120,75600,{"$f":"IF(BW5,BW77*BW80*BW10)","v":78120},78120,75600,78120,75600,78120,78120,70560,78120,75600,78120,75600,78120,78120,75600,78120,75600,78120,78120,70560,78120,75600,78120,75600,78120,78120,76680,79236,76680,79236,79236,71568,79236,76680,79236,76680,79236,79236,76680,79236,76680,79236,79236,74124,79236,76680,79236,76680,79236,79236,76680,79236,76680,79236,79236,71568,79236,76680,79236,76680,79236,79236,76680,79236,{"$f":"IF(EI5,EI77*EI80*EI10)","v":76680},79236,79236,71568,79236,76680,79236,76680,79236,79236,76680,79236,76680,79236,79236,71568,79236,76680,79236,76680,79236,79236,76680,79236,76680,79236,79236,74124,79236,76680,79236,76680,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,{"$f":"IF(GU5,GU77*GU80*GU10)","v":75888.000000000015},73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,70992.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,70992.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,{"$f":"IF(JG5,JG77*JG80*JG10)","v":75888.000000000015},75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,73656,71280,73656,73656,71280,73656,71280,73656,73656,68904,73656,71280,73656,71280,73656,73656,71280,73656,71280,73656,73656,66528,73656,71280,73656,71280,73656,73656,71280,73656,{"$f":"IF(LS5,LS77*LS80*LS10)","v":71280},73656,73656,66528,73656,71280,73656,71280,73656,73656,71280,73656,71280,73656,73656,66528,73656,71280,73656,71280,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Capital Expenditures"]
[null,null,"Construction Period",null,null,null,null,null,null,null,{"$f":"J85+K4","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"BV85+BW4","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"EH85+EI4","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"GT85+GU4","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"JF85+JG4","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"LR85+LS4","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,"Construction Year",null,null,null,null,null,null,null,{"$f":"ROUNDUP(K85/12,0)","v":1},{"$f":"ROUNDUP(L85/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP(BX85/12,0)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP(EJ85/12,0)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP(GV85/12,0)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP(JH85/12,0)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP(LT85/12,0)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,"Unadjusted S-Curve",null,null,null,null,null,null,null,{"$f":"LOOKUP(K86,34:34,35:35)/12*K4","v":1.6666666666666666E-2},1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(BW86,34:34,35:35)/12*BW4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(EI86,34:34,35:35)/12*EI4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(GU86,34:34,35:35)/12*GU4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(JG86,34:34,35:35)/12*JG4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LS86,34:34,35:35)/12*LS4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OE86,34:34,35:35)/12*OE4","v":0}]
[null,null,"Accumulated S-Curve",null,null,null,null,null,null,null,{"$f":"J88+K87","v":1.6666666666666666E-2},{"$f":"K88+L87","v":3.3333333333333333E-2},0.05,6.6666666666666666E-2,8.3333333333333329E-2,9.9999999999999992E-2,0.11666666666666665,0.13333333333333333,0.15,0.16666666666666666,0.18333333333333332,0.19999999999999998,0.25416666666666665,0.30833333333333335,0.36250000000000004,0.41666666666666674,0.47083333333333344,0.52500000000000013,0.57916666666666683,0.63333333333333353,0.68750000000000022,0.74166666666666692,0.79583333333333361,0.85000000000000031,0.86250000000000027,0.87500000000000022,0.88750000000000018,0.90000000000000013,0.91250000000000009,0.92500000000000004,0.9375,0.95,0.96249999999999991,0.97499999999999987,0.98749999999999982,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,{"$f":"BW88+BX87","v":0.99999999999999978},0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,{"$f":"EI88+EJ87","v":0.99999999999999978},0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,{"$f":"GU88+GV87","v":0.99999999999999978},0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,{"$f":"JG88+JH87","v":0.99999999999999978},0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,{"$f":"LS88+LT87","v":0.99999999999999978},0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978]
[null,null,"Adjustment",null,null,null,null,null,null,null,{"$f":"(1-K88)*K8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-BW88)*BW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-EI88)*EI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-GU88)*GU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-JG88)*JG8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-LS88)*LS8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-OE88)*OE8","v":0}]
[null,null,"Adjusted S-Curve",null,null,null,null,null,{"$f":"SUM(K90:OE90)=1","v":true},null,{"$f":"K87+K89","v":1.6666666666666666E-2},{"$f":"L87+L89","v":1.6666666666666666E-2},1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,0,0,0,2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX87+BX89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ87+EJ89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV87+GV89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH87+JH89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT87+LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Capital Expenditues",null,"USD 000's","Cost/kW",{"$f":"F33","v":2000},null,null,null,{"$f":"$G$91*$G$77*K90","v":10000},{"$f":"$G$91*$G$77*L90","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,0,0,0,1.3322676295501878E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$91*$G$77*BX90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$91*$G$77*EJ90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$91*$G$77*GV90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$91*$G$77*JH90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$91*$G$77*LT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["EBITDA"]
[null,"Revenues"]
[null,null,"Base Merchant Price",null,"USD/MWH","Base Price",{"$f":"F38","v":70},null,null,null,{"$f":"$G$95","v":70},{"$f":"$G$95","v":70},70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,{"$f":"$G$95","v":70},70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,{"$f":"$G$95","v":70},70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,{"$f":"$G$95","v":70},70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,{"$f":"$G$95","v":70},70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,{"$f":"$G$95","v":70},70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70]
[null,null,"Annual Growth",null,null,null,null,null,null,null,{"$f":"LOOKUP(K11,40:40,46:46)","v":-0.03},-0.03,-0.03,-0.03,-0.03,-0.03,-0.03,-0.03,-0.03,-0.03,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"LOOKUP(BW11,40:40,46:46)","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"LOOKUP(EI11,40:40,46:46)","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-2,1.4999999999999999E-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,{"$f":"LOOKUP(GU11,40:40,46:46)","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"LOOKUP(JG11,40:40,46:46)","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-2,1.4999999999999999E-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,{"$f":"LOOKUP(LS11,40:40,46:46)","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,"Periodic/Monthly Growth",null,null,null,null,null,null,null,{"$f":"(1+K96)^(1/12)-1","v":-2.5350486138366879E-3},{"$f":"(1+L96)^(1/12)-1","v":-2.5350486138366879E-3},-2.5350486138366879E-3,-2.5350486138366879E-3,-2.5350486138366879E-3,-2.5350486138366879E-3,-2.5350486138366879E-3,-2.5350486138366879E-3,-2.5350486138366879E-3,-2.5350486138366879E-3,0,0,0,0,0,0,0,0,0,0,0,0,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+BX96)^(1/12)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+EJ96)^(1/12)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+GV96)^(1/12)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+JH96)^(1/12)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+LT96)^(1/12)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3]
[null,null,"Price Index",null,null,null,null,null,null,1,{"$f":"J98*(1+K97)","v":0.99746495138616331},{"$f":"K98*(1+L97)","v":0.99493632924380115},0.99241411728149587,0.98989829924912942,0.98738885893777861,0.98488578017961059,0.98238904684777884,0.979898642856319,0.97741455216004569,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.9757455059549125,0.97655492404200406,0.97736501357224936,0.97817577510263598,0.97898720919061377,0.97979931639409479,0.98061209727145404,0.98142555238152962,0.98223968228362335,0.98305448753750091,0.98386996870339227,0.98468612634199226,0.98671441853944242,0.98874688868672678,0.9907835453897379,0.99282439727209504,0.99486945297518081,0.9969187211581777,0.99897221049810458,1.0010299296898535,1.0030918874462267,1.0051580924979735,1.0072285535938268,1.0093032795005406,1.0109702259249305,1.0126399254468661,1.014312382613312,1.0159876019787424,1.0176655881051533,1.0193463455620755,1.0210298789265866,1.0227161927833237,1.0244052917244957,1.0260971803498959,1.027791863266915,1.0294893450905525,1.0307674434666978,1.0320471285862776,1.0333284024192142,1.0346112669378758,1.0358957241170792,1.0371817759340929,1.0384694243686401,{"$f":"BW98*(1+BX97)","v":1.0397586714029019},1.0410495190215203,1.0423419692116009,1.0436360239627167,1.0449316852669104,1.0462289551186978,1.0475278355150712,1.0488283284555018,1.0501304359419432,1.0514341599788346,1.0527395025731034,1.0540464657341688,1.0553550514739445,1.0566652618068422,1.0579770987497741,1.0592905643221566,1.0606056605459131,1.0619223894454775,1.0632407530477965,1.0645607533823336,1.0658823924810716,1.0672056723785164,1.0685305951116992,1.0698571627201807,1.0711853772460531,1.0725152407339442,1.07384675523102,1.0751799227869883,1.0765147454541011,1.0778512252871588,1.0791893643435126,1.0805291646830679,1.0818706283682871,1.0832137574641936,1.0845585540383742,1.0859050201609828,1.0872531579047433,1.0886029693449528,1.0899544565594848,1.0913076216287925,1.0926624666359122,1.0940189936664657,1.0953772048086647,1.0967371021533132,1.0980986877938108,1.0994619638261558,1.1008269323489492,1.102193595463397,1.1035619552733138,1.1049320138851264,1.1063037734078764,1.1076772359532239,1.1090524036354503,1.1104292785714622,1.1118078628807944,1.1131881586856125,1.1145701681107174,1.1159538932835478,1.117339336334183,1.1187264993953474,1.120115384602413,1.1215059940934027,1.1228983300089939,1.1242923944925214,{"$f":"EI98*(1+EJ97)","v":1.1256881896899813},1.1270857177500335,1.1284849808240056,1.1298859810658961,1.1312887206323776,1.1326932016828004,1.1340994263791953,1.1355073968862772,1.1369171153714488,1.1383285840048034,1.1397418049591286,1.141156780409909,1.1425735125353307,1.1439920035162836,1.1454122555363653,1.1468342707818842,1.148258051441863,1.1496835997080421,1.1511109177748828,1.1525400078395711,1.1539708721020203,1.1554035127648752,1.1568379320335151,1.1582741321160572,1.1597121152233603,1.1611518835690275,1.1625934393694104,1.1640367848436119,1.1654819222134905,1.1669288537036622,1.1683775815415054,1.169828107957164,1.17128043518355,1.1727345654563477,1.1741905010140172,1.1756482440977976,1.1771077969517101,1.1785691618225622,1.1800323409599509,1.1814973366162655,1.1829641510466922,1.1844327865092166,1.1859032452646276,1.1873755295765209,1.1888496417113026,1.1903255839381923,1.1918033585292269,1.193282967759264,1.1947644139059852,1.1962476992499003,1.1977328260743498,1.1992197966655092,1.2007086133123921,1.2021992783068542,1.2036917939435965,1.2051861625201683,1.2066823863369718,1.2081804676972647,1.2096804089071649,1.2111822122756524,1.2126858801145743,1.2141914147386481,1.2156988184654642,1.217208093615491,{"$f":"GU98*(1+GV97)","v":1.2187192425120772},1.2202322674814563,1.2217471708527496,1.22326395495797,1.2247826221320255,1.2263031747127229,1.2278256150407714,1.2293499454597863,1.2308761683162921,1.2324042859597268,1.2339343007424453,1.2354662150197224,1.2370000311497575,1.2385357514936772,1.24007337841554,1.2416129142823387,1.243154361464005,1.244697722333413,1.2462429992663824,1.2477901946416825,1.249339310841036,1.2508903502491224,1.2524433152535817,1.2539982082450181,1.2555550316170037,1.2571137877660823,1.258674479091773,1.2602371079965735,1.2618016768859648,1.2633681881684138,1.2649366442553776,1.2665070475613072,1.2680794005036509,1.2696537055028585,1.2712299649823846,1.2728081813686924,1.2743883570912578,1.2759704945825725,1.2775545962781485,1.2791406646165211,1.2807287020392533,1.2823187109909391,1.2839106939192073,1.2855046532747259,1.2871005915112048,1.2886985110854006,1.2902984144571195,1.2919003040892219,1.2935041824476257,1.2951100520013101,1.2967179152223198,1.298327774585768,1.2999396325698411,1.3015534916558023,1.3031693543279945,1.3047872230738458,1.306407100383872,1.3080289887516807,1.3096528906739755,1.3112788086505596,1.3129067451843395,1.3145367027813293,1.3161686839506541,1.317802691204554,{"$f":"JG98*(1+JH97)","v":1.3194387270583883},1.3210767940306387,1.322716894642914,1.3243590314199531,1.3260032068896297,1.3276494235829555,1.3292976840340847,1.3309479907803174,1.3326003463621041,1.3342547533230487,1.3359112142099132,1.3375697315726216,1.3392303079642633,1.3408929459410976,1.342557648062557,1.3442244168912516,1.3458932549929732,1.3475641649366989,1.3492371492945952,1.3509122106420215,1.3525893515575349,1.3542685746228937,1.3559498824230614,1.3576332775462103,1.3593187625837266,1.3610063401302133,1.3626960127834946,1.3643877831446198,1.3660816538178673,1.3677776274107489,1.3694757065340135,1.3711758938016512,1.3728781918308972,1.3745826032422364,1.3762891306594065,1.3779977767094027,1.3797085440224819,1.3814214352321659,1.3831364529752463,1.3848535998917884,1.3865728786251346,1.3882942918219094,1.3900178421320231,1.3917435322086753,1.3934713647083601,1.3952013422908693,1.396933467619297,1.3986677433600432,1.4004041721828184,1.4021427567606477,1.4038834997698744,1.4056264038901645,1.4073714718045109,1.4091187061992374,1.4108681097640026,1.4126196851918045,1.4143734351789845,1.4161293624252314,1.4178874696335855,1.4196477595104429,1.4214102347655597,1.4231748981120564,1.4249417522664216,1.426710799948516,{"$f":"LS98*(1+LT97)","v":1.4284820438815775},1.4302554867922248,1.4320311314104615,1.4338089804696805,1.4355890367066684,1.4373713028616089,1.4391557816780882,1.4409424759030984,1.4427313882870421,1.4445225215837363,1.4463158785504169,1.4481114619477427,1.4499092745398001,1.4517093190941071,1.4535115983816174,1.4553161151767247,1.4571228722572673,1.4589318724045319,1.4607431184032584,1.4625566130416439,1.4643723591113467,1.4661903594074912,1.4680106167286719,1.4698331338769577,1.471657913657896,1.4734849588805177,1.4753142723573407,1.4771458569043747,1.4789797153411255,1.4808158504905991,1.4826542651793064,1.4844949622372676,1.486337944498016,1.4881832147986027,1.4900307759796012,1.4918806308851114,1.4937327823627637,1.4955872332637248,1.4974439864427,1.4993030447579394,1.5011644110712414,1.5030280882479572,1.5048940791569954,1.506762386670826,1.5086330136654855,1.510505963020581,1.5123812376192944,1.5142588403483872,1.5161387740982044,1.5180210417626798,1.5199056462393397,1.5217925904293077,1.5236818772373093,1.5255735095716758,1.5274674903443495,1.5293638224708876,1.5312625088704672,1.5331635524658893,1.5350669561835835,1.5369727229536125,1.5388808557096771,1.5407913573891197,1.5427042309329295,1.5446194792857471]
[null,null,"Nominal Price",null,null,null,null,null,null,null,{"$f":"K98*K95","v":69.822546597031433},{"$f":"L98*L95","v":69.645543047066084},69.468988209704705,69.292880947439059,69.117220125644508,68.942004612572745,68.767233279344524,68.592904999942334,68.419018651203203,68.2455731128114,68.2455731128114,68.2455731128114,68.2455731128114,68.2455731128114,68.2455731128114,68.2455731128114,68.2455731128114,68.2455731128114,68.2455731128114,68.2455731128114,68.2455731128114,68.2455731128114,68.302185416843869,68.358844682940287,68.415550950057451,68.472304257184518,68.529104643342961,68.585952147586639,68.642846809001782,68.699788666707079,68.756777759853634,68.813814127625065,68.870897809237462,68.928028843939458,69.070009297760976,69.212282208070874,69.354848177281653,69.497707809046659,69.640861708262662,69.784310481072438,69.928054734867317,70.072095078289749,70.216432121235869,70.361066474858148,70.505998751567873,70.651229565037838,70.767915814745137,70.884794781280632,71.001866782931842,71.119132138511972,71.236591167360729,71.35424418934528,71.472091524861057,71.590133494832656,71.708370420714701,71.826802624492714,71.945430428684048,72.064254156338677,72.153721042668849,72.243299001039432,72.332988169345001,72.422788685651298,72.512700688195537,72.602724315386496,72.692859705804807,{"$f":"BX98*BX95","v":72.783106998203138},72.873466331506421,72.963937844812065,73.05452167739017,73.145217968683724,73.236026858308847,73.326948486054988,73.417982991885125,73.509130515936022,73.600391198518423,73.691765180117244,73.783252601391823,73.87485360317612,73.966568326478949,74.058396912484184,74.150339502550963,74.242396238213914,74.334567261183423,74.426852713345752,74.519252736763349,74.611767473675016,74.704397066496142,74.797141657818941,74.89000139041265,74.982976407223717,75.076066851376098,75.169272866171397,75.262594595089183,75.356032181787072,75.449585770101123,75.543255504045888,75.637041527814759,75.730943985780101,75.824963022493549,75.919098782686191,76.0133514112688,76.107721053332028,76.202207854146693,76.296811959163932,76.391533514015478,76.486372664513851,76.581329556652605,76.676404336606538,76.771597150731921,76.866908145566754,76.962337467830906,77.057885264426446,77.153551682437794,77.249336869131966,77.345240971958845,77.441264138551347,77.537406516725667,77.63366825448152,77.730049500002352,77.826550401655609,77.923171107992871,78.019911767750216,78.116772529848348,78.213753543392812,78.310854957674323,78.408076922168917,78.505419586538181,78.602883100629569,78.700467614476494,{"$f":"EJ98*EJ95","v":78.798173278298691},78.896000242502353,78.993948657680392,79.092018674612731,79.190210444266427,79.28852411779603,79.386959846543661,79.485517782039409,79.584198076001414,79.683000880336238,79.781926347139006,79.880974628693622,79.980145877473149,80.079440246139853,80.178857887545576,80.278398954731898,80.378063600930403,80.477851979562942,80.577764244241791,80.67780054876998,80.777961047141417,80.878245893541262,80.978655242346065,81.07918924812401,81.179848065635213,81.280631849831934,81.381540755858722,81.482574939052839,81.583734554944328,81.685019759256349,81.786430707905382,81.887967557001474,81.989630462848496,82.091419581944336,82.193335070981206,82.295377086845832,82.397545786619702,82.499841327579361,82.602263867196569,82.704813563138586,82.807490573268453,82.910295055645165,83.01322716852394,83.116287070356464,83.219474919791182,83.322790875673462,83.42623509704589,83.529807743148481,83.633508973418969,83.737338947493015,83.841297825204492,83.945385766585645,84.04960293186744,84.153949481479799,84.258425576051749,84.363031376411783,84.467767043588026,84.572632738808537,84.677628623501548,84.782754859295665,84.888011608020207,84.993399031705366,85.098917292582499,85.204566553084362,{"$f":"GV98*GV95","v":85.310346975845405},85.416258723701944,85.52230195969247,85.628476847057897,85.734783549241783,85.841222229890604,85.947793052853996,86.054496182185034,86.161331782140451,86.268300017180877,86.375401051971167,86.482635051380569,86.590002180483026,86.6975026045574,86.805136489087801,86.912903999763699,87.020805302480355,87.128840563338912,87.237009948646772,87.345313624917779,87.453751758872514,87.562324517438569,87.671032067750716,87.779874577151261,87.888852213190262,87.997965143625763,88.107213536424112,88.216597559760146,88.326117382017529,88.435773171788966,88.545565097876434,88.655493329291502,88.765558035255566,88.875759385200098,88.986097548766921,89.096572695808476,89.207184996388037,89.317934620780079,89.428821739470393,89.53984652315647,89.651009142747725,89.762309769365743,89.873748574344518,89.985325729230809,90.097041405784339,90.208895775978036,90.320889011998361,90.433021286245534,90.545292771333791,90.657703640091711,90.770254065562384,90.882944221003754,90.995774279888877,91.108744415906159,91.221854802959612,91.335105615169198,91.448497026871038,91.562029212617645,91.675702347178287,91.789516605539177,91.903472162903768,92.017569194693053,92.131807876545793,92.246188384318771,{"$f":"JH98*JH95","v":92.360710894087177},92.475375582144707,92.590182625003976,92.705132199396715,92.820224482274085,92.935459650806877,93.05083788238592,93.166359354622216,93.282024245347287,93.397832732613409,93.513784994693921,93.629881210083511,93.746121557498441,93.862506215876834,93.979035364378987,94.095709182387608,94.21252784950812,94.329491545568928,94.446600450621659,94.563854744941509,94.681254609027448,94.798800223602555,94.916491769614296,95.034329428234727,95.152313380860861,95.270443809114923,95.388720894844624,95.507144820123386,95.625715767250711,95.744433918752421,95.863299457380947,95.982312566115581,96.101473428162805,96.220782226956544,96.340239146158453,96.459844369658185,96.579598081573735,96.699500466251607,96.819551708267241,96.939751992425187,97.060101503759427,97.180600427533662,97.301248949241611,97.422047254607264,97.542995529585212,97.664093960360859,97.785342733350788,97.906742035203024,98.028292052797283,98.149992973245332,98.271844983891199,98.393848272311516,98.516003026315772,98.638309433946617,98.760767683480182,98.883377963426312,99.006140462528919,99.129055369766192,99.252122874350988,99.375343165730996,99.49871643358918,99.622242867843951,99.745922658649519,99.869755996396123,{"$f":"LT98*LT95","v":99.993743071710426},100.11788407545573,100.2421791987323,100.36662863287764,100.49123256946679,100.61599120031262,100.74090471746618,100.86597331321688,100.99119718009294,101.11657651086153,101.24211149852918,101.36780233634198,101.49364921778601,101.61965233658749,101.74581188671321,101.87212806237072,101.99860105800872,102.12523106831723,102.25201828822809,102.37896291291507,102.50606513779427,102.63332515852439,102.76074317100704,102.88831937138704,103.01605395605272,103.14394712163623,103.27199906501384,103.40020998330623,103.52858007387879,103.65710953434193,103.78579856255145,103.91464735660874,104.04365611486112,104.17282503590219,104.30215431857208,104.43164416195779,104.56129476539346,104.69110632846073,104.821079050989,104.95121313305576,105.0815087749869,105.211966177357,105.34258554098967,105.47336706695782,105.60431095658399,105.73541741144068,105.86668663335061,105.99811882438711,106.12971418687431,106.26147292338759,106.39339523675378,106.52548133005153,106.65773140661165,106.79014567001731,106.92272432410446,107.05546757296213,107.1883756209327,107.32144867261225,107.45468693285085,107.58809060675287,107.72165989967741,107.85539501723838,107.98929616530506,108.1233635500023]
[null,null,"Generation",null,"MWH",null,null,null,null,null,{"$f":"K82","v":false},{"$f":"L82","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,73656,73656,71280,73656,71280,73656,73656,66528,73656,71280,73656,71280,78120,78120,75600,78120,75600,78120,78120,73080,78120,75600,78120,75600,78120,{"$f":"BX82","v":78120},75600,78120,75600,78120,78120,70560,78120,75600,78120,75600,78120,78120,75600,78120,75600,78120,78120,70560,78120,75600,78120,75600,78120,78120,76680,79236,76680,79236,79236,71568,79236,76680,79236,76680,79236,79236,76680,79236,76680,79236,79236,74124,79236,76680,79236,76680,79236,79236,76680,79236,76680,79236,79236,71568,79236,76680,79236,76680,79236,79236,76680,79236,76680,{"$f":"EJ82","v":79236},79236,71568,79236,76680,79236,76680,79236,79236,76680,79236,76680,79236,79236,71568,79236,76680,79236,76680,79236,79236,76680,79236,76680,79236,79236,74124,79236,76680,79236,76680,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,{"$f":"GV82","v":73440.000000000015},75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,70992.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,70992.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,{"$f":"JH82","v":75888.000000000015},73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,73656,71280,73656,73656,71280,73656,71280,73656,73656,68904,73656,71280,73656,71280,73656,73656,71280,73656,71280,73656,73656,66528,73656,71280,73656,71280,73656,73656,71280,73656,71280,{"$f":"LT82","v":73656},73656,66528,73656,71280,73656,71280,73656,73656,71280,73656,71280,73656,73656,66528,73656,71280,73656,71280,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Merchant Revenues",null,"USD 000's",null,null,null,null,null,{"$f":"K99*K100/1000","v":0},{"$f":"L99*L100/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5150.6207995513869,5161.2302350865102,5005.0272816016923,5182.514712272151,5025.6675910117583,5203.886964842427,5212.4816072508675,4715.8236272090371,5229.7134997636276,5069.3717388331333,5247.0023590231222,5086.1305258165321,5583.3997899221458,5592.6212286163272,5421.1528038060314,5611.1098210253704,5439.0745404085146,5629.6595346931781,5636.6486878532905,5279.5402909959621,5650.6530357892316,5475.1628246352384,5664.6921777618354,5488.7659582432188,5678.7662002174711,{"$f":"BX99*BX100/1000","v":5685.8163186996289},5509.2340546618861,5699.9428244367182,5522.9218388106974,5714.1044277135734,5721.1984181710877,5173.9494851760401,5735.4128313260653,5557.2902670047633,5749.662560428259,5571.097447616864,5763.947693220729,5771.1035634801183,5591.872565481809,5785.4419668032651,5605.7656663928528,5799.8159941292715,5807.016394443649,5251.5587274536756,5821.4440237959534,5640.6496210098312,5835.9074988346792,5654.6639093311123,5850.4069086190357,5857.6701169323169,5756.8328061635193,5956.1125048239564,5771.135753551438,5970.9105659560801,5978.3233780797327,5406.4797099135567,5993.1766224979301,5807.0487848296189,6008.0667700502981,5821.4764946563773,6022.9939124232951,6030.4713853818166,5843.1852982559685,6045.4541923963134,5857.7027898547076,6060.4742244454192,6067.9982287509256,5683.561795046623,6083.074271835394,5894.1545166020587,6098.1877716010495,5908.798642076219,6113.3388211096417,6120.92845616254,5930.8330777298042,6136.1360052822547,5945.5683317025241,6151.3813378120976,6159.0182021821865,5569.8905591456887,6174.3203859129235,5982.566834351087,6189.6605881750638,5997.4306217073608,6205.0389034262835,6212.7423830049765,6019.795573895748,6228.1780453614847,6034.7518566780573,{"$f":"EJ99*EJ100/1000","v":6243.6520578792752},6251.4034752149164,5653.4389175328706,6266.9351917016147,6072.3053368663495,6282.5054969976864,6087.3920810329682,6298.1144869776754,6305.9335187500483,6110.0925075041832,6321.6007160419058,6125.2731345282273,6337.3068387474623,6345.174527343137,5738.2405012958616,6360.9392195771361,6163.3899169193428,6376.7430794526499,6178.7029622484606,6392.5862042823373,6400.5225215312967,6201.7438951167433,6416.4247267825322,6217.1522315461489,6432.3664413286715,6440.3521452532832,6032.3253269872721,6456.3533078707906,6255.8407656731306,6472.3942256444361,6271.3835066821848,6214.3140819657283,6222.0290765646478,6028.7938540979931,6237.4878118666229,6043.7724932579595,6252.9849546549976,6260.7479586673435,5661.8895745131222,6276.3028916794619,6081.3821077008361,6291.8964711828021,6096.4914032563993,6307.5287931952125,6315.3595127131148,6119.2257619094607,6331.0501290446191,6134.4290806568251,6346.7797289748205,6354.6591780473518,5746.8179181308178,6370.4474350546525,6172.602839316346,6386.2749182505404,6187.9387743052421,6402.1417250931381,6410.08990540381,6211.0141483381003,6426.015880980287,6226.4455168666746,6441.9814249094388,6449.9790657180574,5833.020186902776,6466.004146580467,{"$f":"GV99*GV100/1000","v":6265.1918819060875},6482.0690420242936,6280.7578559198164,6498.1738509695306,6506.2412539848619,6304.1793605631674,6522.406119194985,6319.8421996196703,6538.6111462830759,6546.7287517038239,6131.9624714815382,6562.9942087791705,6359.169760134675,6579.3000776546533,6374.9692237586087,6595.6464587340688,6603.8348727946304,6398.7420509716112,6620.2422109829076,6414.6398326139624,6636.6903134773183,6644.9296829793802,6009.3232220519067,6661.4391219108566,6454.5573065366943,6677.9895788194735,6470.5937621149878,6694.5811556150793,6702.892395886548,6494.7231817361835,6719.5458441476476,6510.859430103169,6736.2406681794755,6744.6036282240666,6099.4630703826806,6761.3607087395148,6551.3756661347379,6778.1594225017598,6567.652668546707,6794.9998729492991,6803.43578182484,6592.1440294622207,6820.3390318098582,6608.5223215547121,6837.2842782021635,6845.7726826474227,6190.9550164384173,6862.781119370602,6649.6463011267551,6879.8318138392806,6666.1674585749033,6896.924871043534,6905.4873185522083,6691.0261899041498,6922.6441172870009,6707.6501563780266,6939.8435423751907,6948.4592728871294,6508.2414610308815,6965.7228361611578,6749.3909956436537,6983.0292910468679,6766.1599704535238,7000.3787441091845,{"$f":"JH99*JH100/1000","v":7009.0696283304887},6791.391582752708,7026.4837790463025,6808.264908723696,7043.9411955108171,7052.6861619804331,6378.0766318102615,7070.2086787035714,6850.6318605783063,7087.7747304125678,6867.6523700103226,7105.3844252708195,7114.2056727554436,6893.2624564939961,7131.8810357319935,6910.3888823545476,7149.6003134434732,7158.4764544101354,6473.7477812874122,7176.2618088841227,6953.3913384869766,7194.0913513687519,6970.6671555604762,7211.9651916498788,7220.9187578467709,6996.6613933414019,7238.8592512679706,7014.0447155898637,7256.844318145123,7265.8536012262848,6570.8539980067208,7283.9057360173811,7057.6922085642782,7087.2379357087111,6867.1322463381748,7104.8462968915428,7113.6668762963955,6892.740393234415,7131.3409006241318,6909.8655220200671,7149.058836360904,7157.934305090419,6704.4452575985433,7175.7183125853526,6952.8647213488339,7193.5465047443395,6970.1392300332436,7211.4189913449136,7220.3718794408369,6996.1314991329273,7238.311014133491,7013.5135048503653,7256.2947189063143,7265.303319666772,6570.356352446569,7283.3540872741287,7057.1576921690612,7301.4497023154991,7074.6913184837385,7319.5902762150818,7328.6774576324451,7101.0734716199167,7346.8856793454888,7118.7162074231164,{"$f":"LT99*LT100/1000","v":7365.1391396899025},7374.2828694617674,6668.9116977332624,7392.6043985832348,7163.0150575515927,7410.9714478502265,7180.8116882609893,7429.3841303583031,7438.6076194969255,7207.5895736942102,7457.0889645356656,7225.4969505344561,7475.616226785246,7484.8971125036887,6768.9453731992571,7503.4934645619778,7270.4602834148609,7522.1360195679736,7288.5238635848982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating Expense"]
[null,null,"Age of Project in Months",null,null,null,null,null,null,null,{"$f":"J104+K5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"BV104+BW5","v":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,{"$f":"EH104+EI5","v":89},90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,{"$f":"GT104+GU5","v":153},154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,{"$f":"JF104+JG5","v":217},218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,{"$f":"LR104+LS5","v":281},282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[null,null,"Age of Project in Years",null,null,null,null,null,null,null,{"$f":"ROUNDUP(K104/12,0)","v":0},{"$f":"ROUNDUP(L104/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,{"$f":"ROUNDUP(BX104/12,0)","v":3},3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,{"$f":"ROUNDUP(EJ104/12,0)","v":8},8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,{"$f":"ROUNDUP(GV104/12,0)","v":13},13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,{"$f":"ROUNDUP(JH104/12,0)","v":19},19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,{"$f":"ROUNDUP(LT104/12,0)","v":24},24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,"Real Operting Cost/kW",null,"USD/kW-mo",null,null,null,null,null,{"$f":"lookup1(K105,$F$50:$F$52,$G$50:$G$52)/12","v":0},{"$f":"lookup1(L105,$F$50:$F$52,$G$50:$G$52)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,{"$f":"lookup1(BX105,$F$50:$F$52,$G$50:$G$52)/12","v":2.9166666666666665},2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,{"$f":"lookup1(EJ105,$F$50:$F$52,$G$50:$G$52)/12","v":2.9166666666666665},2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,{"$f":"lookup1(GV105,$F$50:$F$52,$G$50:$G$52)/12","v":3.5},3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,{"$f":"lookup1(JH105,$F$50:$F$52,$G$50:$G$52)/12","v":3.75},3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,{"$f":"lookup1(LT105,$F$50:$F$52,$G$50:$G$52)/12","v":3.75},3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75]
[null,null,"Periodic Inflation Rate",null,"%",null,null,null,null,null,{"$f":"(1+lookup1(K11,54:54,60:60))^(1/12)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+lookup1(BW11,54:54,60:60))^(1/12)-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+lookup1(EI11,54:54,60:60))^(1/12)-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+lookup1(GU11,54:54,60:60))^(1/12)-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+lookup1(JG11,54:54,60:60))^(1/12)-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+lookup1(LS11,54:54,60:60))^(1/12)-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3]
[null,null,"Inflation Index",null,"Index","Base Period",{"$f":"F48","v":"2016-01-01"},null,null,1,{"$f":"J108*(1+K107*(K2>=$G$108))","v":1},1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0851017297167795,1.0877778833126546,1.090460637025249,1.0931500071322313,1.0958460099514151,1.098548661840858,{"$f":"BV108*(1+BW107*(BW2>=$G$108))","v":1.1012579791989607},1.1039739784645675,1.1066966761170645,1.1094260886764808,1.1121622327035887,1.1149051248000033,1.117654781608284,1.1204112198120353,1.1231744561360075,1.1259445073461993,1.1287213902499587,1.1315051216960847,1.1342957185749305,1.1370931978185053,1.1398975764005772,1.1427088713367761,1.1455270996846973,1.1483522785440043,1.1511844250565335,1.1540235564063972,1.1568696898200888,1.1597228425665864,1.1625830319574586,1.1654502753469684,1.1683245901321797,1.1712059937530619,1.174094503692596,1.176990137476881,1.1798929126752398,1.182802846900326,1.1857199578082309,1.1886442630985905,1.1915757805146927,1.1945145278435854,1.1974605229161837,1.2004137836073787,1.2033743278361464,1.206342173565655,1.2093173388033751,1.2122998416011885,1.2152897000554981,1.2182869323073369,1.2212915565424791,1.2243035909915496,1.227323053930135,1.2303499636788944,1.2333843386036705,1.2364261971156014,1.239475557671232,1.2425324387726258,1.2455968589674775,1.2486688368492254,1.2517483910571643,1.2548355402765583,1.2579303032387548,1.2610326987212974,1.2641427455480403,1.2672604625892625,1.2703858687617819,1.273518983029071,1.2766598244013705,1.2798084119358062,1.2829647647365034,1.2861289019547038,{"$f":"EH108*(1+EI107*(EI2>=$G$108))","v":1.2893008427888808},1.2924806064848566,1.2956682123359189,1.2988636796829378,1.302067027914483,1.3052782764669417,1.3084974448246367,1.3117245525199444,1.314959619133413,1.3182026642938818,1.3214537076785999,1.3247127690133462,1.3279798680725485,1.3312550246794037,1.334538258705998,1.3378295900734274,1.341129038751919,1.3444366247609516,1.3477523681693775,1.3510762890955443,1.354408407707417,1.3577487442226999,1.3610973189089597,1.3644541520837485,1.3678192641147269,1.3711926754197876,1.3745744064671797,1.3779644777756319,1.3813629099144782,1.3847697235037817,1.3881849392144605,1.3916085777684124,1.3950406599386411,1.3984812065493823,1.4019302384762298,1.4053877766462621,1.40885384203817,1.4123284556823827,1.4158116386611965,1.4193034121089023,1.4228037972119141,1.4263128152088966,1.4298304873908958,1.4333568351014663,1.436891879736802,1.4404356427458656,1.4439881456305186,1.4475494099456521,1.4511194572993171,1.4546983093528563,1.4582859878210346,1.4618825144721717,1.4654879111282737,1.4691021996651659,1.4727254020126248,1.4763575401545124,1.4799986361289081,1.4836487120282436,1.487307789999436,1.4909758922440235,1.4946530410182985,1.4983392586334439,1.5020345674556674,1.5057389899063387,{"$f":"GT108*(1+GU107*(GU2>=$G$108))","v":1.5094525484621237},1.5131752656551227,1.5169071640730056,1.5206482663591498,1.5243985952127774,1.528158173389093,1.5319270236994214,1.5357051690113463,1.5394926322488496,1.5432894363924492,1.5470956044793396,1.550911159603531,1.5547361249159897,1.5585705236247784,1.5624143789951979,1.5662677143499264,1.5701305530691627,1.5740029185907676,1.5778848344104057,1.5817763240816884,1.5856774112163168,1.5895881194842243,1.5935084726137212,1.5974384943916382,1.6013782086634707,1.6053276393335232,1.6092868103650551,1.6132557457804253,1.6172344696612388,1.621223006148492,1.6252213794427193,1.6292296138041404,1.6332477335528075,1.6372757630687522,1.6413137267921341,1.6453616492233887,1.6494195549233761,1.6534874685135301,1.6575654146760079,1.6616534181538394,1.6657515037510773,1.669859696332948,1.6739780208260022,1.6781065022182662,1.6822451655593933,1.6863940359608165,1.6905531385958998,1.694722498700092,1.698902141571079,1.7030920925689377,1.7072923771162898,1.7115030206984563,1.7157240488636114,1.7199554872229381,1.7241973614507839,1.7284496972848158,1.7327125205261769,1.7369858570396426,1.7412697327537785,1.7455641736610965,1.749869205818213,1.7541848553460075,1.7585111484297804,1.7628481113194119,{"$f":"JF108*(1+JG107*(JG2>=$G$108))","v":1.7671957703295216},1.7715541518396283,1.7759232822943094,1.7803031882033622,1.7846938961419641,1.7890954327508339,1.7935078247363938,1.7979310988709314,1.8023652819927616,1.8068104010063899,1.8112664828826759,1.8157335546589963,1.8202116434394093,1.8247007763948191,1.8292009807631406,1.8337122838494651,1.8382347130262249,1.8427682957333609,1.8473130594784877,1.8518690318370614,1.8564362404525465,1.8610147130365837,1.8656044773691582,1.8702055612987682,1.8748179927425936,1.8794417996866657,1.8840770101860369,1.8887236523649511,1.8933817544170137,1.8980513446053637,1.9027324512628443,1.9074251027921751,1.9121293276661246,1.916845154427683,1.9215726116902347,1.9263117281377331,1.9310625325248734,1.9358250536772676,1.9405993204916201,1.9453853619359016,1.9501832070495262,1.9549928849435267,1.9598144248007316,1.9646478558759424,1.9694932074961105,1.9743505090605156,1.9792197900409438,1.984101079981867,1.9889944085006215,1.9938998052875876,1.9988173001063705,2.0037469227939804,2.0086887032610137,2.0136426714918341,2.0186088575447552,2.0235872915522224,2.0285780037209955,2.0335810243323329,2.0385963837421741,2.043624112381325,2.0486642407556421,2.0537167994462173,2.0587818191095639,2.0638593304778023,{"$f":"LR108*(1+LS107*(LS2>=$G$108))","v":2.0689493643588466},2.0740519516365916,2.0791671232711004,2.0842949102987918,2.0894353438326281,2.0945884550623055,2.0997542752544418,2.1049328357527672,2.1101241679783138,2.1153283034296062,2.1205452736828532,2.1257751103921385,2.1310178452896142,2.1362735101856916,2.1415421369692358,2.1468237576077578,2.1521184041476094,2.1574261087141768,2.1627469035120774,2.1680808208253528,2.1734278930176658,2.1787881525324968,2.1841616318933412,2.1895483637039055,2.1949483806483054,2.2003617154912654,2.2057884010783155,2.211228470335993,2.2166819562720401,2.2221488919756047,2.2276293106174423,2.2331232454501158,2.238630729808198,2.2441517971084739,2.2496864808501433,2.2552348146150245,2.2607968320677565,2.2663725669560053,2.2719620531106672,2.277565324446075,2.2831824149602031,2.2888133587348749,2.2944581899359675,2.300116942813621,2.3057896517024457,2.3114763510217302,2.3171770752756498,2.3228918590534771,2.3286207370297909,2.3343637439646869,2.3401209147039888,2.3458922841794587,2.3516778874090112,2.357477759496923,2.3632919356340483,2.3691204510980315,2.3749633412535212,2.380820641552384,2.3866923875339214,2.3925786148250836,2.398479359140687,2.40439465628363,2.4103245421451107,2.4162690527048447,{"$f":"OD108*(1+OE107*(OE2>=$G$108))","v":2.4222282240312834}]
[null,null,"Nominal Opexp per kW",null,"USD/kW-mo",null,null,null,null,null,{"$f":"K108*K106","v":0},{"$f":"L108*L106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0697563661300569,3.0748263183458078,3.0799046439998397,3.084991356921567,3.0900864709632443,3.0951900000000041,3.1003019579298949,3.1054223586739185,3.1105512161760691,3.1156885444033708,3.1208343573459141,3.125988669016897,3.1311514934526596,3.1363228447127258,3.1415027368798389,3.1466911840600003,3.1518882003825115,3.1570938000000064,3.1648800450072736,3.1726854929952424,3.1805101913236427,3.1883541874690078,3.1962175290249606,3.2041002637025024,3.2120024393303019,{"$f":"BX108*BX106","v":3.2199241038549884},3.2278653053414379,3.235826091973069,3.2438065120521338,3.2518066140000093,3.2598264463574949,3.2678660577851026,3.2759254970633553,3.2840048130930812,3.2921040548957126,3.3002232716135804,3.3083625125102136,3.3165218269706402,3.3247012645016834,3.3329008747322635,3.3411207074137006,3.3493608124200125,3.3576212397482226,3.3659020395186583,3.3742032619752589,3.3825249574858769,3.3908671765425873,3.3992299697619912,3.4076133878855241,3.4160174817797637,3.4244423024367383,3.4328879009742361,3.4413543286361157,3.4498416367926175,3.4583498769406735,3.4668791007042223,3.4754293598345201,3.4840007062104572,3.4925931918388686,3.5012068688548545,3.5098417895220937,3.5184980062331603,3.5271755715098441,3.5358745380034664,3.5445949584952023,3.5533368858963992,3.5621003732488972,3.5708854737253528,3.5796922406295599,3.5885207273967752,3.5973709875940387,3.6062430749205041,3.6151370432077599,3.6240529464201581,3.6329908386551426,3.6419507741435737,3.6509328072500624,3.6599369924732947,3.6689633844463678,3.6780120379371173,3.6870830078484507,3.6961763492186823,3.7052921172218638,3.7144303671681236,3.723591154503997,3.7327745348127679,3.7419805638148014,3.7512092973678857,3.760460791467569,{"$f":"EJ108*EJ106","v":3.7697351022474983},3.7790322859797634,3.7883523990752352,3.7976954980839088,3.8070616396952466,3.8164508807385236,3.8258632781831707,3.8352988891391209,3.844757770857155,3.8542399807292496,3.8637455762889261,3.8732746152115998,3.8828271553149274,3.8924032545591607,3.9020029710474962,3.9116263630264303,3.9212734888861087,3.9309444071606841,3.9406391765286708,4.7404294269759593,4.7521206047794493,4.7638406161813585,4.7755895322931199,4.7873674244015438,4.7991743639692563,4.8110104226351291,4.8228756722147121,4.8347701847006732,4.8466940322632359,4.8586472872506121,4.8706300221894434,4.8826423097852443,4.8946842229228382,4.9067558346668045,4.9188572182619179,4.9309884471335952,4.9431495948883395,4.9553407353141878,4.9675619423811579,4.9798132902416992,4.992094853231138,5.004406705868135,5.0167489228551316,5.0291215790788071,5.0415247496105291,5.0539585097068151,5.0664229348097827,5.0789181005476101,5.0914440827349967,5.1040009573736214,5.1165888006526004,5.1292076889489575,5.1418576988280806,5.1545389070441869,5.1672513905407929,5.1799952264511786,5.1927704920988527,5.2055772649980261,5.2184156228540823,5.2312856435640445,5.2441874052170538,5.2571209860948365,5.2700864646721852,5.2830839196174333,{"$f":"GV108*GV106","v":5.2961134297929293},5.3091750742555197,5.3222689322570247,5.3353950832447214,5.3485536068618256,5.3617445829479751,5.3749680915397118,5.3882242128709734,5.4015130273735723,5.4148346156776883,5.4281890586123582,5.4415764372059634,5.4549968326867244,5.4684503264831923,5.4819370002247423,5.8879895740093602,5.9025109447153783,5.9170681290390217,5.9316612153063319,5.946290292061188,5.9609554480658407,5.9756567723014546,5.9903943539686431,6.0051682824880155,6.0199786475007118,6.0348255388689562,6.049709046676595,6.064629261229646,6.0795862730568455,6.0945801729101969,6.1096110517655262,6.1246790008230283,6.1397841115078204,6.1549264754705026,6.1701061845877074,6.1853233309626603,6.2005780069257384,6.2158703050350299,6.2312003180768976,6.2465681390665395,6.2619738612485545,6.2774175780975083,6.2928993833184981,6.3084193708477247,6.3239776348530619,6.3395742697346247,6.3552093701253449,6.3708830308915463,6.3865953471335164,6.4023464141860869,6.4181363276192114,6.4339651832385432,6.4498330770860175,6.4657401054404398,6.4816863648180592,6.4976719519731629,6.5136969638986599,6.5297614978266694,6.5458656512291116,6.5620095218182986,6.5781932075475282,6.5944168066116768,6.6106804174477949,6.6269841387357058,{"$f":"JH108*JH106","v":6.6433280693986063},6.6597123086036607,6.6761369557626082,6.6926021105323654,6.7091078728156273,6.7256543427614766,6.7422416207659923,6.7588698074728555,6.7755390037739618,6.7922493108100346,6.8090008299712359,6.8257936628977847,6.8426279114805713,6.8595036778617775,6.8764210644354939,6.8933801738483433,6.9103811090001033,6.9274239730443288,6.9445088693889803,6.9616359016970497,6.9788051738871886,6.9960167901343437,7.013270854870381,7.0305674727847265,7.047906748824996,7.0652887881976385,7.0827136963685664,7.1001815790638014,7.1176925422701141,7.1352466922356665,7.1528441354706569,7.1704849787479672,7.1881693291038111,7.2058972938383805,7.2236689805164991,7.2414844969682752,7.259343951289754,7.277247451843575,7.2951951072596311,7.313187026435723,7.3312233185382256,7.3493040930027433,7.367429459534784,7.3855995281104141,7.4038144089769338,7.4220742126535395,7.4403790499320017,7.4587290318773309,7.4771242698284537,7.4955648753988893,7.5140509604774266,7.5325826372288009,7.5511600180943779,7.5697832157928318,7.5884523433208342,7.6071675139537334,7.6259288412462487,7.6447364390331529,7.6635904214299693,7.6824909028336581,7.701437997923315,7.7204318216608652,7.7394724892917584,7.7585601163456746,{"$f":"LT108*LT106","v":7.7776948186372188},7.7968767122666263,7.8161059136204694,7.8353825393723557,7.854706706483646,7.8740785322041571,7.8934981340728774,7.912965629918677,7.9324811378610232,7.9520447763106992,7.9716566639705198,7.9913169198360539,8.0110256631963441,8.0307830136346343,8.0505890910290923,8.0704440155535355,8.0903479076781633,8.1103008881702898,8.1303030780950731,8.1503545988162465,8.1704555719968628,8.1906061196000302,8.2108063638896454,8.2310564274311453,8.2513564330922442,8.2717065040436832,8.292106763759973,8.3125573360201503,8.3330583449085172,8.3536099148154079,8.374212170437934,8.3948652367807419,8.4155692391567776,8.4363243031880373,8.4571305548063425,8.4779881202540874,8.4988971260850192,8.5198576991650015,8.5408699666727816,8.5619340561007622,8.5830500952557802,8.6042182122598785,8.6254385355510781,8.6467111938841708,8.668036316331488,8.6894140322836861,8.7108444714505389,8.7323277638617149,8.753864039867576,8.775453430139958,8.7970960656729709,8.818792077783792,8.840541598113461,8.8623447586276818,8.8842016916176174,8.9061125297007049,8.9280774058214405,8.9500964532522058,8.9721698055940635,8.9942975967775762,9.016479961063613,9.0387170330441649,9.0610089476431668,9.0833558401173118]
[null,null,"Nominal OpEX",null,"USD 000","Capacity",{"$f":"G77","v":300},null,null,null,{"$f":"K109*$G$110","v":0},{"$f":"L109*$G$110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,920.92690983901707,922.4478955037423,923.97139319995188,925.49740707647015,927.02594128897329,928.55700000000127,930.09058737896851,931.62670760217554,933.16536485282074,934.70656332101123,936.25030720377424,937.79660070506907,939.34544803579786,940.89685341381778,942.45082106395171,944.00735521800004,945.56646011475345,947.12814000000196,949.46401350218207,951.80564789857272,954.15305739709277,956.50625624070233,958.86525870748812,961.23007911075069,963.60073179909057,{"$f":"BX109*$G$110","v":965.97723115649649},968.35959160243135,970.74782759192067,973.14195361564009,975.54198420000273,977.94793390724851,980.35981733553081,982.77764911900658,985.2014439279244,987.63121646871377,990.06698148407418,992.50875375306407,994.95654809119208,997.41037935050497,999.87026241967908,1002.3362122241102,1004.8082437260038,1007.2863719244667,1009.7706118555975,1012.2609785925777,1014.7574872457631,1017.2601529627761,1019.7689909285974,1022.2840163656573,1024.8052445339292,1027.3326907310216,1029.8663702922709,1032.4062985908347,1034.9524910377852,1037.504963082202,1040.0637302112666,1042.6288079503561,1045.2002118631372,1047.7779575516606,1050.3620606564564,1052.9525368566281,1055.549401869948,1058.1526714529532,1060.7623614010399,1063.3784875485608,1066.0010657689197,1068.6301119746693,1071.2656421176059,1073.907672188868,1076.5562182190326,1079.2112962782116,1081.8729224761512,1084.541112962328,1087.2158839260474,1089.8972515965427,1092.5852322430721,1095.2798421750188,1097.9810977419884,1100.6890153339104,1103.4036113811351,1106.1249023545352,1108.8529047656048,1111.587635166559,1114.3291101504371,1117.0773463511991,1119.8323604438303,1122.5941691444405,1125.3627892103657,1128.1382374402706,{"$f":"EJ109*$G$110","v":1130.9205306742494},1133.7096857939291,1136.5057197225706,1139.3086494251727,1142.118491908574,1144.935264221557,1147.7589834549512,1150.5896667417362,1153.4273312571465,1156.2719942187748,1159.1236728866779,1161.9823845634799,1164.8481465944783,1167.7209763677481,1170.6008913142489,1173.4879089079291,1176.3820466658326,1179.2833221482051,1182.1917529586012,1422.1288280927877,1425.6361814338347,1429.1521848544076,1432.676859687936,1436.2102273204632,1439.7523091907769,1443.3031267905387,1446.8627016644136,1450.4310554102019,1454.0082096789708,1457.5941861751837,1461.189006656833,1464.7926929355733,1468.4052668768516,1472.0267504000415,1475.6571654785753,1479.2965341400786,1482.9448784665019,1486.6022205942563,1490.2685827143473,1493.9439870725098,1497.6284559693413,1501.3220117604405,1505.0246768565396,1508.7364737236421,1512.4574248831586,1516.1875529120446,1519.9268804429348,1523.6754301642829,1527.4332248204989,1531.2002872120863,1534.9766401957802,1538.7623066846872,1542.5573096484243,1546.3616721132562,1550.1754171622379,1553.9985679353535,1557.8311476296558,1561.6731794994078,1565.5246868562247,1569.3856930692134,1573.2562215651162,1577.136295828451,1581.0259394016555,1584.9251758852299,{"$f":"GV109*$G$110","v":1588.8340289378789},1592.752522276656,1596.6806796771075,1600.6185249734165,1604.5660820585476,1608.5233748843925,1612.4904274619134,1616.4672638612919,1620.4539082120716,1624.4503847033066,1628.4567175837074,1632.4729311617891,1636.4990498060174,1640.5350979449577,1644.5811000674228,1766.396872202808,1770.7532834146134,1775.1204387117066,1779.4983645918996,1783.8870876183564,1788.2866344197521,1792.6970316904365,1797.1183061905929,1801.5504847464047,1805.9935942502136,1810.4476616606869,1814.9127140029784,1819.3887783688938,1823.8758819170537,1828.374051873059,1832.8833155296579,1837.4037002469086,1841.9352334523462,1846.4779426411508,1851.0318553763123,1855.5969992887981,1860.1734020777214,1864.761091510509,1869.3600954230692,1873.9704417199619,1878.5921583745665,1883.2252734292524,1887.8698149955494,1892.5258112543174,1897.1932904559185,1901.8722809203873,1906.5628110376035,1911.264909267464,1915.9786041400548,1920.703924255826,1925.4408982857635,1930.189554971563,1934.9499231258053,1939.722031632132,1944.5059094454177,1949.3015855919489,1954.1090891695981,1958.9284493480009,1963.7596953687334,1968.6028565454897,1973.4579622642584,1978.3250419835031,1983.2041252343386,1988.0952416207117,{"$f":"JH109*$G$110","v":1992.998420819582},1997.9136925810983,2002.8410867287826,2007.7806331597096,2012.7323618446883,2017.6963028284429,2022.6724862297976,2027.6609422418567,2032.6617011321885,2037.6747932430103,2042.7002489913707,2047.7380988693353,2052.7883734441712,2057.8511033585332,2062.9263193306483,2068.0140521545031,2073.1143327000309,2078.2271919132986,2083.352660816694,2088.490770509115,2093.6415521661565,2098.805037040303,2103.9812564611143,2109.170241835418,2114.3720246474986,2119.5866364592916,2124.8141089105698,2130.0544737191403,2135.3077626810341,2140.5740076706998,2145.8532406411969,2151.1454936243904,2156.4507987311435,2161.7691881515143,2167.1006941549499,2172.4453490904825,2177.8031853869261,2183.1742355530723,2188.5585321778894,2193.9561079307168,2199.3669955614678,2204.7912279008228,2210.2288378604353,2215.6798584331241,2221.1443226930801,2226.6222637960618,2232.1137149796004,2237.6187095631994,2243.137280948536,2248.6694626196668,2254.215288143228,2259.7747911686401,2265.3480054283132,2270.9349647378494,2276.5357029962502,2282.15025418612,2287.7786523738746,2293.4209317099458,2299.0771264289906,2304.7472708500973,2310.4313993769947,2316.1295464982595,2321.8417467875274,2327.5680349037025,{"$f":"LT109*$G$110","v":2333.3084455911658},2339.0630136799878,2344.8317740861407,2350.6147618117066,2356.4120119450936,2362.2235596612472,2368.0494402218633,2373.8896889756029,2379.7443413583069,2385.6134328932098,2391.4969991911557,2397.3950759508161,2403.3076989589031,2409.2349040903905,2415.1767273087275,2421.1332046660605,2427.1043723034491,2433.0902664510868,2439.0909234285218,2445.1063796448739,2451.1366715990589,2457.1818358800092,2463.2419091668935,2469.3169282293434,2475.4069299276734,2481.511951213105,2487.6320291279917,2493.7672008060449,2499.9175034725549,2506.0829744446223,2512.2636511313804,2518.4595710342228,2524.6707717470331,2530.8972909564113,2537.1391664419029,2543.3964360762261,2549.6691378255059,2555.9573097495004,2562.2609900018347,2568.5802168302284,2574.9150285767341,2581.2654636779635,2587.6315606653234,2594.0133581652512,2600.4108948994462,2606.8242096851059,2613.2533414351615,2619.6983291585143,2626.1592119602728,2632.6360290419875,2639.1288197018912,2645.6376233351375,2652.1624794340382,2658.7034275883047,2665.2605074852854,2671.8337589102116,2678.4232217464323,2685.0289359756616,2691.6509416782192,2698.289279033273,2704.9439883190839,2711.6151099132494,2718.3026842929498,2725.0067520351936]
[]
[null,"Working Capital"]
[null,null,"Accounts Receivable as % of Revenue",null,"USD 000's","Days"]
[null,null,"Level of A/R",null,"USD 000's"]
[]
[null,null,"Accounts Payable as % of Expenses",null,"USD 000's","Days"]
[null,null,"Level of A/P",null,"USD 000's"]
[]
[null,null,"Working Capital",null,"USD 000's"]
[null,null,"Change in Working Capital",null,"USD 000's"]
[]
[null,"Pre Tax Cash Flow"]
[null,null,"EBITDA",null,"USD 000's"]
[null,null,"Less: Capital Expenditures",null,"USD 000's"]
[null,null,"Less: WC changes",null,"USD 000's"]
[null,null,"Pre-tax Cashflow",null,"USD 000's"]
[null,null,"Pre-tax IRR",null,"%","Monthly"]
[]
["EBIT and Taxes on EBIT"]
[]
[null,"Depreciation Expense"]
[null,null,"Plant Balance"]
[null,null,"Age in Years"]
[null,null,"Depreciation Rate"]
[null,null,"Depreciation Expense"]
[]
[null,null,"Accumulated Depreciation"]
[null,null,"Net Plant Balance"]
[]
[null,null,"EBIT"]
[null,null,"NOL Balance"]
[null,null,"Opening Balance"]
[null,null,"Add: NOL Pushed Forward"]
[null,null,"Less: NOL Used"]
[null,null,"Closing Balance"]
[]
[null,null,"Adjusted EBIT"]
[null,null,"Taxes on EBIT",null,"Tax Rate"]
[]
[null,null,"Pre-tax Cash Flow"]
[null,null,"Less: Taxes"]
[null,null,"After Tax Free Cash Flow"]
[]
[null,null,"Project IRR",null,"%"]

{"sheet":"After Tax Cash Flow Completed","index":2,"n_rows":154,"n_cols":395,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
["Timeline"]
[null,"Start of Period",null,null,"Date",null,null,null,null,null,{"$f":"J3+1","v":"2015-03-01"},{"$f":"K3+1","v":"2015-04-01"},"2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","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",{"$f":"BW3+1","v":"2020-08-01"},"2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01",{"$f":"EI3+1","v":"2025-12-01"},"2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01",{"$f":"GU3+1","v":"2031-04-01"},"2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01",{"$f":"JG3+1","v":"2036-08-01"},"2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01",{"$f":"LS3+1","v":"2041-12-01"},"2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01"]
[null,"End of Period",null,null,"Date",null,null,null,null,{"$f":"F15-1","v":"2015-02-28"},{"$f":"EDATE(K2,1)-1","v":"2015-03-31"},{"$f":"EDATE(L2,1)-1","v":"2015-04-30"},"2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28","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",{"$f":"EDATE(BX2,1)-1","v":"2020-08-31"},"2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30",{"$f":"EDATE(EJ2,1)-1","v":"2025-12-31"},"2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31",{"$f":"EDATE(GV2,1)-1","v":"2031-04-30"},"2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31",{"$f":"EDATE(JH2,1)-1","v":"2036-08-31"},"2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30",{"$f":"EDATE(LT2,1)-1","v":"2041-12-31"},"2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31",{"$f":"EDATE(MJ2,1)-1","v":"2043-04-30"},{"$f":"EDATE(MK2,1)-1","v":"2043-05-31"},{"$f":"EDATE(ML2,1)-1","v":"2043-06-30"},{"$f":"EDATE(MM2,1)-1","v":"2043-07-31"},{"$f":"EDATE(MN2,1)-1","v":"2043-08-31"},{"$f":"EDATE(MO2,1)-1","v":"2043-09-30"},{"$f":"EDATE(MP2,1)-1","v":"2043-10-31"},{"$f":"EDATE(MQ2,1)-1","v":"2043-11-30"},{"$f":"EDATE(MR2,1)-1","v":"2043-12-31"},{"$f":"EDATE(MS2,1)-1","v":"2044-01-31"},{"$f":"EDATE(MT2,1)-1","v":"2044-02-29"},{"$f":"EDATE(MU2,1)-1","v":"2044-03-31"},{"$f":"EDATE(MV2,1)-1","v":"2044-04-30"},{"$f":"EDATE(MW2,1)-1","v":"2044-05-31"},{"$f":"EDATE(MX2,1)-1","v":"2044-06-30"},{"$f":"EDATE(MY2,1)-1","v":"2044-07-31"},{"$f":"EDATE(MZ2,1)-1","v":"2044-08-31"},{"$f":"EDATE(NA2,1)-1","v":"2044-09-30"},{"$f":"EDATE(NB2,1)-1","v":"2044-10-31"},{"$f":"EDATE(NC2,1)-1","v":"2044-11-30"},{"$f":"EDATE(ND2,1)-1","v":"2044-12-31"},{"$f":"EDATE(NE2,1)-1","v":"2045-01-31"},{"$f":"EDATE(NF2,1)-1","v":"2045-02-28"},{"$f":"EDATE(NG2,1)-1","v":"2045-03-31"},{"$f":"EDATE(NH2,1)-1","v":"2045-04-30"},{"$f":"EDATE(NI2,1)-1","v":"2045-05-31"},{"$f":"EDATE(NJ2,1)-1","v":"2045-06-30"},{"$f":"EDATE(NK2,1)-1","v":"2045-07-31"},{"$f":"EDATE(NL2,1)-1","v":"2045-08-31"},{"$f":"EDATE(NM2,1)-1","v":"2045-09-30"},{"$f":"EDATE(NN2,1)-1","v":"2045-10-31"},{"$f":"EDATE(NO2,1)-1","v":"2045-11-30"},{"$f":"EDATE(NP2,1)-1","v":"2045-12-31"},{"$f":"EDATE(NQ2,1)-1","v":"2046-01-31"},{"$f":"EDATE(NR2,1)-1","v":"2046-02-28"},{"$f":"EDATE(NS2,1)-1","v":"2046-03-31"},{"$f":"EDATE(NT2,1)-1","v":"2046-04-30"},{"$f":"EDATE(NU2,1)-1","v":"2046-05-31"},{"$f":"EDATE(NV2,1)-1","v":"2046-06-30"},{"$f":"EDATE(NW2,1)-1","v":"2046-07-31"},{"$f":"EDATE(NX2,1)-1","v":"2046-08-31"},{"$f":"EDATE(NY2,1)-1","v":"2046-09-30"},{"$f":"EDATE(NZ2,1)-1","v":"2046-10-31"},{"$f":"EDATE(OA2,1)-1","v":"2046-11-30"},{"$f":"EDATE(OB2,1)-1","v":"2046-12-31"},{"$f":"EDATE(OC2,1)-1","v":"2047-01-31"},{"$f":"EDATE(OD2,1)-1","v":"2047-02-28"},{"$f":"EDATE(OE2,1)-1","v":"2047-03-31"}]
[null,"Construction Phase",null,null,null,null,{"$f":"F15","v":"2015-03-01"},{"$f":"F16","v":"2018-07-01"},{"$f":"COUNTIF(K4:MI4,TRUE)=F17","v":true},null,{"$f":"AND(K$2>=$G4,K$2<$H4)","v":true},true,true,true,true,true,true,true,true,true,{"$f":"AND(U$2>=$G4,U$2<$H4)","v":true},true,true,true,true,true,true,true,true,true,{"$f":"AND(AE$2>=$G4,AE$2<$H4)","v":true},true,true,true,true,true,true,true,true,true,{"$f":"AND(AO$2>=$G4,AO$2<$H4)","v":true},true,true,true,true,true,true,true,true,true,{"$f":"AND(AY$2>=$G4,AY$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(BI$2>=$G4,BI$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(BS$2>=$G4,BS$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(CC$2>=$G4,CC$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(CM$2>=$G4,CM$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(CW$2>=$G4,CW$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(DG$2>=$G4,DG$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(DQ$2>=$G4,DQ$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(EA$2>=$G4,EA$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(EK$2>=$G4,EK$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(EU$2>=$G4,EU$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(FE$2>=$G4,FE$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(FO$2>=$G4,FO$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(FY$2>=$G4,FY$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(GI$2>=$G4,GI$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(GS$2>=$G4,GS$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(HC$2>=$G4,HC$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(HM$2>=$G4,HM$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(HW$2>=$G4,HW$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(IG$2>=$G4,IG$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(IQ$2>=$G4,IQ$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(JA$2>=$G4,JA$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(JK$2>=$G4,JK$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(JU$2>=$G4,JU$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(KE$2>=$G4,KE$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(KO$2>=$G4,KO$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(KY$2>=$G4,KY$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(LI$2>=$G4,LI$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(LS$2>=$G4,LS$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(MC$2>=$G4,MC$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(MM$2>=$G4,MM$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(MW$2>=$G4,MW$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(NG$2>=$G4,NG$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(NQ$2>=$G4,NQ$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Operation Phase",null,null,null,null,{"$f":"F16","v":"2018-07-01"},{"$f":"F19","v":"2043-07-01"},{"$f":"COUNTIF(K5:OE5,TRUE)=F18*12","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,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,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]
[null,"Commercial Operation",null,null,null,null,{"$f":"F16","v":"2018-07-01"},null,null,null,{"$f":"K$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"U$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AE$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AO$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AY$2=$G6","v":true},false,false,false,false,false,false,false,false,false,{"$f":"BI$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"BS$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"CC$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"CM$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"CW$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"DG$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"DQ$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"EA$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"EK$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"EU$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"FE$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"FO$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"FY$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"GI$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"GS$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"HC$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"HM$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"HW$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IG$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IQ$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"JA$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"JK$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"JU$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"KE$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"KO$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"KY$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"LI$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"LS$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"MC$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"MM$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"MW$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"NG$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"NQ$2=$G6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Decommissioning",null,null,null,null,{"$f":"F19","v":"2043-07-01"},null,null,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,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,false,false,false,false,false,false,false,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,"Last Construction Month",null,null,null,null,{"$f":"EDATE(G6,-1)","v":"2018-06-01"},null,null,null,{"$f":"K2=$G$8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW2=$G$8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI2=$G$8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GU2=$G$8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JG2=$G$8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LS2=$G$8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Days",null,null,"Days",null,null,null,null,null,{"$f":"K3-K2+1","v":31},30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,{"$f":"BW3-BW2+1","v":31},31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,{"$f":"EI3-EI2+1","v":30},31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,{"$f":"GU3-GU2+1","v":31},30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,{"$f":"JG3-JG2+1","v":31},31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,{"$f":"LS3-LS2+1","v":30},31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31]
[null,"Hours",null,null,"Hours",null,null,null,null,null,{"$f":"K9*24","v":744},{"$f":"L9*24","v":720},744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,{"$f":"BX9*24","v":744},720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,{"$f":"EJ9*24","v":744},744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,{"$f":"GV9*24","v":720},744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,{"$f":"JH9*24","v":744},720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,{"$f":"LT9*24","v":744},744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,{"$f":"MJ9*24","v":720},{"$f":"MK9*24","v":744},{"$f":"ML9*24","v":720},{"$f":"MM9*24","v":744},{"$f":"MN9*24","v":744},{"$f":"MO9*24","v":720},{"$f":"MP9*24","v":744},{"$f":"MQ9*24","v":720},{"$f":"MR9*24","v":744},{"$f":"MS9*24","v":744},{"$f":"MT9*24","v":696},{"$f":"MU9*24","v":744},{"$f":"MV9*24","v":720},{"$f":"MW9*24","v":744},{"$f":"MX9*24","v":720},{"$f":"MY9*24","v":744},{"$f":"MZ9*24","v":744},{"$f":"NA9*24","v":720},{"$f":"NB9*24","v":744},{"$f":"NC9*24","v":720},{"$f":"ND9*24","v":744},{"$f":"NE9*24","v":744},{"$f":"NF9*24","v":672},{"$f":"NG9*24","v":744},{"$f":"NH9*24","v":720},{"$f":"NI9*24","v":744},{"$f":"NJ9*24","v":720},{"$f":"NK9*24","v":744},{"$f":"NL9*24","v":744},{"$f":"NM9*24","v":720},{"$f":"NN9*24","v":744},{"$f":"NO9*24","v":720},{"$f":"NP9*24","v":744},{"$f":"NQ9*24","v":744},{"$f":"NR9*24","v":672},{"$f":"NS9*24","v":744},{"$f":"NT9*24","v":720},{"$f":"NU9*24","v":744},{"$f":"NV9*24","v":720},{"$f":"NW9*24","v":744},{"$f":"NX9*24","v":744},{"$f":"NY9*24","v":720},{"$f":"NZ9*24","v":744},{"$f":"OA9*24","v":720},{"$f":"OB9*24","v":744},{"$f":"OC9*24","v":744},{"$f":"OD9*24","v":672},{"$f":"OE9*24","v":744}]
[null,"Year",null,null,null,null,null,null,null,null,{"$f":"YEAR(K3)","v":2015},2015,2015,2015,2015,2015,2015,2015,2015,2015,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,{"$f":"YEAR(BW3)","v":2020},2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,{"$f":"YEAR(EI3)","v":2025},2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,{"$f":"YEAR(GU3)","v":2031},2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,{"$f":"YEAR(JG3)","v":2036},2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,{"$f":"YEAR(LS3)","v":2041},2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047]
[]
["Assumptions"]
[null,"Timing Assumptions",null,null,null,null,null,null,null,null,"Pre-tax IRR",{"$f":"I127","v":6.7223243007586531E-2}]
[null,null,"Model Start ",null,"date","2015-03-01",null,null,null,null,"After Tax IRR",{"$f":"I154","v":5.622237837220001E-2}]
[null,null,"Commercial Operation",null,"date","2018-07-01"]
[null,null,"Construction Period",null,"months",{"$f":"DAYS360(F15,F16)/30","v":40}]
[null,null,"Plant Life",null,"years",25]
[null,null,"Decomissioning ",null,"date",{"$f":"EDATE(F16,F18*12)","v":"2043-07-01"}]
[]
[null,"Operating Assumptions"]
[null,null,"Capacity",null,"MW",300]
[]
[null,null,"Capacity Factor",null,"Code Number",2,null,1,2,3,4]
[null,null,null,null,"%","Month","Date","P25","P50","P75","P95"]
[null,null,null,null,null,0,{"$f":"EDATE($F$16,F26)","v":"2018-07-01"},0.35,0.33,0.3,0.25]
[null,null,null,null,null,12,{"$f":"EDATE($F$16,F27)","v":"2019-07-01"},0.36,0.35,0.3,0.26]
[null,null,null,null,null,50,"2022-09-01",0.36499999999999999,0.35499999999999998,0.3,0.255]
[null,null,null,null,null,120,"2028-07-01",0.36499999999999999,0.34,0.3,0.253]
[null,null,null,null,null,250,"2039-05-01",0.36499999999999999,0.33,0.3,0.24]
[]
[null,"Capital Expenditures"]
[null,null,"Capex/kW",null,"USD/kW",2000]
[null,null,"Construction Year",null,null,null,1,2,3,4]
[null,null,"Percent",null,null,null,0.2,0.65,{"$f":"1-SUM(G35:H35)","v":0.14999999999999991},0]
[]
[null,"Revenue Assumptions"]
[null,null,"Merchant Revenues",null,"USD/MWH",70]
[]
[null,null,"Year",null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023]
[null,null,"Scenario Number",null,"Code",1]
[null,null,null,"Base Case Revenue Growth",null,null,-0.03,0,0.01,2.5000000000000001E-2,0.02,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,"Low Case Growth",null,null,-0.04,-0.01,0,0,0.01,0.01,0.01,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,"High Case Growth",null,null,0,1.4999999999999999E-2,0.02,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[]
[null,null,null,{"$f":"INDEX(D42:D44,$F$41)","v":"Base Case Revenue Growth"},null,null,{"$f":"INDEX(G42:G44,$F$41)","v":-0.03},0,0.01,2.5000000000000001E-2,0.02,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[]
[null,"Operating Expenses",null,null,"Base Period","2016-01-01"]
[null,null,"Fixed OM",null,null,"Age","USD/kW-year"]
[null,null,null,null,null,1,35]
[null,null,null,null,null,10,42]
[null,null,null,null,null,15,45]
[]
[null,null,"O&M Escalation (General Inflation)",null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023]
[null,null,"Scenario Number",null,"Code",1]
[null,null,null,"Base Case Inflation Case",null,null,1.4999999999999999E-2,0.02,0.02,0.02,0.02,0.03,0.03,0.03,0.03]
[null,null,null,"Low Inflation Case",null,null,0,2E-3,5.0000000000000001E-3,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"High Inflation Case",null,null,1.4999999999999999E-2,1.7500000000000002E-2,1.9E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,null,{"$f":"INDEX(D56:D58,$F$55)","v":"Base Case Inflation Case"},null,null,{"$f":"INDEX(G56:G58,$F$55)","v":1.4999999999999999E-2},0.02,0.02,0.02,0.02,0.03,0.03,0.03,0.03]
[]
[null,null,"Working Capital"]
[null,null,null,"Days Receivables","Days",45]
[null,null,null,"Days Payables","Days",20]
[]
[null,"Deprecaition and Tax Assumptions"]
[null,null,"Income Tax Rate ",null,"%",0.25]
[]
[null,null,"Tax Life",null,"Years",10]
[null,null,"Declining Balance Factor",null,"Times",1.5]
[]
[null,null,"Year",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,"Rate",null,null,{"$f":"SUM(G73:V73)","v":1.0000000000000002},{"$f":"IF(G72<=$F$69,VDB(1,0,$F$69,F72,G72))","v":0},{"$f":"IF(H72<=$F$69,VDB(1,0,$F$69,G72,H72))","v":0.2},0.16000000000000003,0.128,0.1024,8.1920000000000007E-2,6.5536000000000011E-2,6.5536000000000011E-2,6.5536000000000011E-2,6.5536000000000011E-2,6.5536000000000011E-2,false,false,false,false,false]
[]
[]
["Capacity, Output and Capital Expenditures"]
[null,"Plant Capacity",null,null,"MW","Total Cap",{"$f":"F22","v":300},null,null,null,{"$f":"$G$77*K5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"$G$77*BW5","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"$G$77*EI5","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"$G$77*GU5","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"$G$77*JG5","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"$G$77*LS5","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capacity Factor",null,null,"%"]
[null,null,"Row Number",null,null,null,null,null,null,null,{"$f":"MATCH(K2,$G$26:$G$30,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"MATCH(BW2,$G$26:$G$30,1)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"MATCH(EI2,$G$26:$G$30,1)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"MATCH(GU2,$G$26:$G$30,1)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"MATCH(JG2,$G$26:$G$30,1)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"MATCH(LS2,$G$26:$G$30,1)","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"Capacity Factor",null,null,null,null,null,null,null,{"$f":"INDEX($H$26:$K$30,K79,$F$24)","v":{"$error":"#N/A"}},{"$f":"INDEX($H$26:$K$30,L79,$F$24)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,{"$f":"INDEX($H$26:$K$30,BX79,$F$24)","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,{"$f":"INDEX($H$26:$K$30,EJ79,$F$24)","v":0.35499999999999998},0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.35499999999999998,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,{"$f":"INDEX($H$26:$K$30,GV79,$F$24)","v":0.34},0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,{"$f":"INDEX($H$26:$K$30,JH79,$F$24)","v":0.34},0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,{"$f":"INDEX($H$26:$K$30,LT79,$F$24)","v":0.33},0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33]
[]
[null,null,"Generation",null,"MWH",null,null,null,null,null,{"$f":"IF(K5,K77*K80*K10)","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,73656,73656,71280,73656,71280,73656,73656,66528,73656,71280,73656,71280,78120,78120,75600,78120,75600,78120,78120,73080,78120,75600,78120,75600,{"$f":"IF(BW5,BW77*BW80*BW10)","v":78120},78120,75600,78120,75600,78120,78120,70560,78120,75600,78120,75600,78120,78120,75600,78120,75600,78120,78120,70560,78120,75600,78120,75600,78120,78120,76680,79236,76680,79236,79236,71568,79236,76680,79236,76680,79236,79236,76680,79236,76680,79236,79236,74124,79236,76680,79236,76680,79236,79236,76680,79236,76680,79236,79236,71568,79236,76680,79236,76680,79236,79236,76680,79236,{"$f":"IF(EI5,EI77*EI80*EI10)","v":76680},79236,79236,71568,79236,76680,79236,76680,79236,79236,76680,79236,76680,79236,79236,71568,79236,76680,79236,76680,79236,79236,76680,79236,76680,79236,79236,74124,79236,76680,79236,76680,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,{"$f":"IF(GU5,GU77*GU80*GU10)","v":75888.000000000015},73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,70992.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,70992.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,{"$f":"IF(JG5,JG77*JG80*JG10)","v":75888.000000000015},75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,73656,71280,73656,73656,71280,73656,71280,73656,73656,68904,73656,71280,73656,71280,73656,73656,71280,73656,71280,73656,73656,66528,73656,71280,73656,71280,73656,73656,71280,73656,{"$f":"IF(LS5,LS77*LS80*LS10)","v":71280},73656,73656,66528,73656,71280,73656,71280,73656,73656,71280,73656,71280,73656,73656,66528,73656,71280,73656,71280,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Capital Expenditures"]
[null,null,"Construction Period",null,null,null,null,null,null,null,{"$f":"J85+K4","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"BV85+BW4","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"EH85+EI4","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"GT85+GU4","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"JF85+JG4","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"LR85+LS4","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,"Construction Year",null,null,null,null,null,null,null,{"$f":"ROUNDUP(K85/12,0)","v":1},{"$f":"ROUNDUP(L85/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP(BX85/12,0)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP(EJ85/12,0)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP(GV85/12,0)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP(JH85/12,0)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP(LT85/12,0)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,"Unadjusted S-Curve",null,null,null,null,null,null,null,{"$f":"LOOKUP(K86,34:34,35:35)/12*K4","v":1.6666666666666666E-2},1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(BW86,34:34,35:35)/12*BW4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(EI86,34:34,35:35)/12*EI4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(GU86,34:34,35:35)/12*GU4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(JG86,34:34,35:35)/12*JG4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LS86,34:34,35:35)/12*LS4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OE86,34:34,35:35)/12*OE4","v":0}]
[null,null,"Accumulated S-Curve",null,null,null,null,null,null,null,{"$f":"J88+K87","v":1.6666666666666666E-2},{"$f":"K88+L87","v":3.3333333333333333E-2},0.05,6.6666666666666666E-2,8.3333333333333329E-2,9.9999999999999992E-2,0.11666666666666665,0.13333333333333333,0.15,0.16666666666666666,0.18333333333333332,0.19999999999999998,0.25416666666666665,0.30833333333333335,0.36250000000000004,0.41666666666666674,0.47083333333333344,0.52500000000000013,0.57916666666666683,0.63333333333333353,0.68750000000000022,0.74166666666666692,0.79583333333333361,0.85000000000000031,0.86250000000000027,0.87500000000000022,0.88750000000000018,0.90000000000000013,0.91250000000000009,0.92500000000000004,0.9375,0.95,0.96249999999999991,0.97499999999999987,0.98749999999999982,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,{"$f":"BW88+BX87","v":0.99999999999999978},0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,{"$f":"EI88+EJ87","v":0.99999999999999978},0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,{"$f":"GU88+GV87","v":0.99999999999999978},0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,{"$f":"JG88+JH87","v":0.99999999999999978},0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,{"$f":"LS88+LT87","v":0.99999999999999978},0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978]
[null,null,"Adjustment",null,null,null,null,null,null,null,{"$f":"(1-K88)*K8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-BW88)*BW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-EI88)*EI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-GU88)*GU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-JG88)*JG8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-LS88)*LS8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-OE88)*OE8","v":0}]
[null,null,"Adjusted S-Curve",null,null,null,null,null,{"$f":"SUM(K90:OE90)=1","v":true},null,{"$f":"K87+K89","v":1.6666666666666666E-2},{"$f":"L87+L89","v":1.6666666666666666E-2},1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,0,0,0,2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX87+BX89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ87+EJ89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV87+GV89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH87+JH89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT87+LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Capital Expenditues",null,"USD 000's","Cost/kW",{"$f":"F33","v":2000},null,null,null,{"$f":"$G$91*$G$77*K90","v":10000},{"$f":"$G$91*$G$77*L90","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,0,0,0,1.3322676295501878E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$91*$G$77*BX90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$91*$G$77*EJ90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$91*$G$77*GV90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$91*$G$77*JH90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$91*$G$77*LT90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["EBITDA"]
[null,"Revenues"]
[null,null,"Base Merchant Price",null,"USD/MWH","Base Price",{"$f":"F38","v":70},null,null,null,{"$f":"$G$95","v":70},{"$f":"$G$95","v":70},70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,{"$f":"$G$95","v":70},70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,{"$f":"$G$95","v":70},70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,{"$f":"$G$95","v":70},70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,{"$f":"$G$95","v":70},70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,{"$f":"$G$95","v":70},70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70]
[null,null,"Annual Growth",null,null,null,null,null,null,null,{"$f":"LOOKUP(K11,40:40,46:46)","v":-0.03},-0.03,-0.03,-0.03,-0.03,-0.03,-0.03,-0.03,-0.03,-0.03,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"LOOKUP(BW11,40:40,46:46)","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"LOOKUP(EI11,40:40,46:46)","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-2,1.4999999999999999E-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,{"$f":"LOOKUP(GU11,40:40,46:46)","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"LOOKUP(JG11,40:40,46:46)","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-2,1.4999999999999999E-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,{"$f":"LOOKUP(LS11,40:40,46:46)","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,"Periodic/Monthly Growth",null,null,null,null,null,null,null,{"$f":"(1+K96)^(1/12)-1","v":-2.5350486138366879E-3},{"$f":"(1+L96)^(1/12)-1","v":-2.5350486138366879E-3},-2.5350486138366879E-3,-2.5350486138366879E-3,-2.5350486138366879E-3,-2.5350486138366879E-3,-2.5350486138366879E-3,-2.5350486138366879E-3,-2.5350486138366879E-3,-2.5350486138366879E-3,0,0,0,0,0,0,0,0,0,0,0,0,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+BX96)^(1/12)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+EJ96)^(1/12)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+GV96)^(1/12)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+JH96)^(1/12)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+LT96)^(1/12)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3]
[null,null,"Price Index",null,null,null,null,null,null,1,{"$f":"J98*(1+K97)","v":0.99746495138616331},{"$f":"K98*(1+L97)","v":0.99493632924380115},0.99241411728149587,0.98989829924912942,0.98738885893777861,0.98488578017961059,0.98238904684777884,0.979898642856319,0.97741455216004569,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.9757455059549125,0.97655492404200406,0.97736501357224936,0.97817577510263598,0.97898720919061377,0.97979931639409479,0.98061209727145404,0.98142555238152962,0.98223968228362335,0.98305448753750091,0.98386996870339227,0.98468612634199226,0.98671441853944242,0.98874688868672678,0.9907835453897379,0.99282439727209504,0.99486945297518081,0.9969187211581777,0.99897221049810458,1.0010299296898535,1.0030918874462267,1.0051580924979735,1.0072285535938268,1.0093032795005406,1.0109702259249305,1.0126399254468661,1.014312382613312,1.0159876019787424,1.0176655881051533,1.0193463455620755,1.0210298789265866,1.0227161927833237,1.0244052917244957,1.0260971803498959,1.027791863266915,1.0294893450905525,1.0307674434666978,1.0320471285862776,1.0333284024192142,1.0346112669378758,1.0358957241170792,1.0371817759340929,1.0384694243686401,{"$f":"BW98*(1+BX97)","v":1.0397586714029019},1.0410495190215203,1.0423419692116009,1.0436360239627167,1.0449316852669104,1.0462289551186978,1.0475278355150712,1.0488283284555018,1.0501304359419432,1.0514341599788346,1.0527395025731034,1.0540464657341688,1.0553550514739445,1.0566652618068422,1.0579770987497741,1.0592905643221566,1.0606056605459131,1.0619223894454775,1.0632407530477965,1.0645607533823336,1.0658823924810716,1.0672056723785164,1.0685305951116992,1.0698571627201807,1.0711853772460531,1.0725152407339442,1.07384675523102,1.0751799227869883,1.0765147454541011,1.0778512252871588,1.0791893643435126,1.0805291646830679,1.0818706283682871,1.0832137574641936,1.0845585540383742,1.0859050201609828,1.0872531579047433,1.0886029693449528,1.0899544565594848,1.0913076216287925,1.0926624666359122,1.0940189936664657,1.0953772048086647,1.0967371021533132,1.0980986877938108,1.0994619638261558,1.1008269323489492,1.102193595463397,1.1035619552733138,1.1049320138851264,1.1063037734078764,1.1076772359532239,1.1090524036354503,1.1104292785714622,1.1118078628807944,1.1131881586856125,1.1145701681107174,1.1159538932835478,1.117339336334183,1.1187264993953474,1.120115384602413,1.1215059940934027,1.1228983300089939,1.1242923944925214,{"$f":"EI98*(1+EJ97)","v":1.1256881896899813},1.1270857177500335,1.1284849808240056,1.1298859810658961,1.1312887206323776,1.1326932016828004,1.1340994263791953,1.1355073968862772,1.1369171153714488,1.1383285840048034,1.1397418049591286,1.141156780409909,1.1425735125353307,1.1439920035162836,1.1454122555363653,1.1468342707818842,1.148258051441863,1.1496835997080421,1.1511109177748828,1.1525400078395711,1.1539708721020203,1.1554035127648752,1.1568379320335151,1.1582741321160572,1.1597121152233603,1.1611518835690275,1.1625934393694104,1.1640367848436119,1.1654819222134905,1.1669288537036622,1.1683775815415054,1.169828107957164,1.17128043518355,1.1727345654563477,1.1741905010140172,1.1756482440977976,1.1771077969517101,1.1785691618225622,1.1800323409599509,1.1814973366162655,1.1829641510466922,1.1844327865092166,1.1859032452646276,1.1873755295765209,1.1888496417113026,1.1903255839381923,1.1918033585292269,1.193282967759264,1.1947644139059852,1.1962476992499003,1.1977328260743498,1.1992197966655092,1.2007086133123921,1.2021992783068542,1.2036917939435965,1.2051861625201683,1.2066823863369718,1.2081804676972647,1.2096804089071649,1.2111822122756524,1.2126858801145743,1.2141914147386481,1.2156988184654642,1.217208093615491,{"$f":"GU98*(1+GV97)","v":1.2187192425120772},1.2202322674814563,1.2217471708527496,1.22326395495797,1.2247826221320255,1.2263031747127229,1.2278256150407714,1.2293499454597863,1.2308761683162921,1.2324042859597268,1.2339343007424453,1.2354662150197224,1.2370000311497575,1.2385357514936772,1.24007337841554,1.2416129142823387,1.243154361464005,1.244697722333413,1.2462429992663824,1.2477901946416825,1.249339310841036,1.2508903502491224,1.2524433152535817,1.2539982082450181,1.2555550316170037,1.2571137877660823,1.258674479091773,1.2602371079965735,1.2618016768859648,1.2633681881684138,1.2649366442553776,1.2665070475613072,1.2680794005036509,1.2696537055028585,1.2712299649823846,1.2728081813686924,1.2743883570912578,1.2759704945825725,1.2775545962781485,1.2791406646165211,1.2807287020392533,1.2823187109909391,1.2839106939192073,1.2855046532747259,1.2871005915112048,1.2886985110854006,1.2902984144571195,1.2919003040892219,1.2935041824476257,1.2951100520013101,1.2967179152223198,1.298327774585768,1.2999396325698411,1.3015534916558023,1.3031693543279945,1.3047872230738458,1.306407100383872,1.3080289887516807,1.3096528906739755,1.3112788086505596,1.3129067451843395,1.3145367027813293,1.3161686839506541,1.317802691204554,{"$f":"JG98*(1+JH97)","v":1.3194387270583883},1.3210767940306387,1.322716894642914,1.3243590314199531,1.3260032068896297,1.3276494235829555,1.3292976840340847,1.3309479907803174,1.3326003463621041,1.3342547533230487,1.3359112142099132,1.3375697315726216,1.3392303079642633,1.3408929459410976,1.342557648062557,1.3442244168912516,1.3458932549929732,1.3475641649366989,1.3492371492945952,1.3509122106420215,1.3525893515575349,1.3542685746228937,1.3559498824230614,1.3576332775462103,1.3593187625837266,1.3610063401302133,1.3626960127834946,1.3643877831446198,1.3660816538178673,1.3677776274107489,1.3694757065340135,1.3711758938016512,1.3728781918308972,1.3745826032422364,1.3762891306594065,1.3779977767094027,1.3797085440224819,1.3814214352321659,1.3831364529752463,1.3848535998917884,1.3865728786251346,1.3882942918219094,1.3900178421320231,1.3917435322086753,1.3934713647083601,1.3952013422908693,1.396933467619297,1.3986677433600432,1.4004041721828184,1.4021427567606477,1.4038834997698744,1.4056264038901645,1.4073714718045109,1.4091187061992374,1.4108681097640026,1.4126196851918045,1.4143734351789845,1.4161293624252314,1.4178874696335855,1.4196477595104429,1.4214102347655597,1.4231748981120564,1.4249417522664216,1.426710799948516,{"$f":"LS98*(1+LT97)","v":1.4284820438815775},1.4302554867922248,1.4320311314104615,1.4338089804696805,1.4355890367066684,1.4373713028616089,1.4391557816780882,1.4409424759030984,1.4427313882870421,1.4445225215837363,1.4463158785504169,1.4481114619477427,1.4499092745398001,1.4517093190941071,1.4535115983816174,1.4553161151767247,1.4571228722572673,1.4589318724045319,1.4607431184032584,1.4625566130416439,1.4643723591113467,1.4661903594074912,1.4680106167286719,1.4698331338769577,1.471657913657896,1.4734849588805177,1.4753142723573407,1.4771458569043747,1.4789797153411255,1.4808158504905991,1.4826542651793064,1.4844949622372676,1.486337944498016,1.4881832147986027,1.4900307759796012,1.4918806308851114,1.4937327823627637,1.4955872332637248,1.4974439864427,1.4993030447579394,1.5011644110712414,1.5030280882479572,1.5048940791569954,1.506762386670826,1.5086330136654855,1.510505963020581,1.5123812376192944,1.5142588403483872,1.5161387740982044,1.5180210417626798,1.5199056462393397,1.5217925904293077,1.5236818772373093,1.5255735095716758,1.5274674903443495,1.5293638224708876,1.5312625088704672,1.5331635524658893,1.5350669561835835,1.5369727229536125,1.5388808557096771,1.5407913573891197,1.5427042309329295,1.5446194792857471]
[null,null,"Nominal Price",null,null,null,null,null,null,null,{"$f":"K98*K95","v":69.822546597031433},{"$f":"L98*L95","v":69.645543047066084},69.468988209704705,69.292880947439059,69.117220125644508,68.942004612572745,68.767233279344524,68.592904999942334,68.419018651203203,68.2455731128114,68.2455731128114,68.2455731128114,68.2455731128114,68.2455731128114,68.2455731128114,68.2455731128114,68.2455731128114,68.2455731128114,68.2455731128114,68.2455731128114,68.2455731128114,68.2455731128114,68.302185416843869,68.358844682940287,68.415550950057451,68.472304257184518,68.529104643342961,68.585952147586639,68.642846809001782,68.699788666707079,68.756777759853634,68.813814127625065,68.870897809237462,68.928028843939458,69.070009297760976,69.212282208070874,69.354848177281653,69.497707809046659,69.640861708262662,69.784310481072438,69.928054734867317,70.072095078289749,70.216432121235869,70.361066474858148,70.505998751567873,70.651229565037838,70.767915814745137,70.884794781280632,71.001866782931842,71.119132138511972,71.236591167360729,71.35424418934528,71.472091524861057,71.590133494832656,71.708370420714701,71.826802624492714,71.945430428684048,72.064254156338677,72.153721042668849,72.243299001039432,72.332988169345001,72.422788685651298,72.512700688195537,72.602724315386496,72.692859705804807,{"$f":"BX98*BX95","v":72.783106998203138},72.873466331506421,72.963937844812065,73.05452167739017,73.145217968683724,73.236026858308847,73.326948486054988,73.417982991885125,73.509130515936022,73.600391198518423,73.691765180117244,73.783252601391823,73.87485360317612,73.966568326478949,74.058396912484184,74.150339502550963,74.242396238213914,74.334567261183423,74.426852713345752,74.519252736763349,74.611767473675016,74.704397066496142,74.797141657818941,74.89000139041265,74.982976407223717,75.076066851376098,75.169272866171397,75.262594595089183,75.356032181787072,75.449585770101123,75.543255504045888,75.637041527814759,75.730943985780101,75.824963022493549,75.919098782686191,76.0133514112688,76.107721053332028,76.202207854146693,76.296811959163932,76.391533514015478,76.486372664513851,76.581329556652605,76.676404336606538,76.771597150731921,76.866908145566754,76.962337467830906,77.057885264426446,77.153551682437794,77.249336869131966,77.345240971958845,77.441264138551347,77.537406516725667,77.63366825448152,77.730049500002352,77.826550401655609,77.923171107992871,78.019911767750216,78.116772529848348,78.213753543392812,78.310854957674323,78.408076922168917,78.505419586538181,78.602883100629569,78.700467614476494,{"$f":"EJ98*EJ95","v":78.798173278298691},78.896000242502353,78.993948657680392,79.092018674612731,79.190210444266427,79.28852411779603,79.386959846543661,79.485517782039409,79.584198076001414,79.683000880336238,79.781926347139006,79.880974628693622,79.980145877473149,80.079440246139853,80.178857887545576,80.278398954731898,80.378063600930403,80.477851979562942,80.577764244241791,80.67780054876998,80.777961047141417,80.878245893541262,80.978655242346065,81.07918924812401,81.179848065635213,81.280631849831934,81.381540755858722,81.482574939052839,81.583734554944328,81.685019759256349,81.786430707905382,81.887967557001474,81.989630462848496,82.091419581944336,82.193335070981206,82.295377086845832,82.397545786619702,82.499841327579361,82.602263867196569,82.704813563138586,82.807490573268453,82.910295055645165,83.01322716852394,83.116287070356464,83.219474919791182,83.322790875673462,83.42623509704589,83.529807743148481,83.633508973418969,83.737338947493015,83.841297825204492,83.945385766585645,84.04960293186744,84.153949481479799,84.258425576051749,84.363031376411783,84.467767043588026,84.572632738808537,84.677628623501548,84.782754859295665,84.888011608020207,84.993399031705366,85.098917292582499,85.204566553084362,{"$f":"GV98*GV95","v":85.310346975845405},85.416258723701944,85.52230195969247,85.628476847057897,85.734783549241783,85.841222229890604,85.947793052853996,86.054496182185034,86.161331782140451,86.268300017180877,86.375401051971167,86.482635051380569,86.590002180483026,86.6975026045574,86.805136489087801,86.912903999763699,87.020805302480355,87.128840563338912,87.237009948646772,87.345313624917779,87.453751758872514,87.562324517438569,87.671032067750716,87.779874577151261,87.888852213190262,87.997965143625763,88.107213536424112,88.216597559760146,88.326117382017529,88.435773171788966,88.545565097876434,88.655493329291502,88.765558035255566,88.875759385200098,88.986097548766921,89.096572695808476,89.207184996388037,89.317934620780079,89.428821739470393,89.53984652315647,89.651009142747725,89.762309769365743,89.873748574344518,89.985325729230809,90.097041405784339,90.208895775978036,90.320889011998361,90.433021286245534,90.545292771333791,90.657703640091711,90.770254065562384,90.882944221003754,90.995774279888877,91.108744415906159,91.221854802959612,91.335105615169198,91.448497026871038,91.562029212617645,91.675702347178287,91.789516605539177,91.903472162903768,92.017569194693053,92.131807876545793,92.246188384318771,{"$f":"JH98*JH95","v":92.360710894087177},92.475375582144707,92.590182625003976,92.705132199396715,92.820224482274085,92.935459650806877,93.05083788238592,93.166359354622216,93.282024245347287,93.397832732613409,93.513784994693921,93.629881210083511,93.746121557498441,93.862506215876834,93.979035364378987,94.095709182387608,94.21252784950812,94.329491545568928,94.446600450621659,94.563854744941509,94.681254609027448,94.798800223602555,94.916491769614296,95.034329428234727,95.152313380860861,95.270443809114923,95.388720894844624,95.507144820123386,95.625715767250711,95.744433918752421,95.863299457380947,95.982312566115581,96.101473428162805,96.220782226956544,96.340239146158453,96.459844369658185,96.579598081573735,96.699500466251607,96.819551708267241,96.939751992425187,97.060101503759427,97.180600427533662,97.301248949241611,97.422047254607264,97.542995529585212,97.664093960360859,97.785342733350788,97.906742035203024,98.028292052797283,98.149992973245332,98.271844983891199,98.393848272311516,98.516003026315772,98.638309433946617,98.760767683480182,98.883377963426312,99.006140462528919,99.129055369766192,99.252122874350988,99.375343165730996,99.49871643358918,99.622242867843951,99.745922658649519,99.869755996396123,{"$f":"LT98*LT95","v":99.993743071710426},100.11788407545573,100.2421791987323,100.36662863287764,100.49123256946679,100.61599120031262,100.74090471746618,100.86597331321688,100.99119718009294,101.11657651086153,101.24211149852918,101.36780233634198,101.49364921778601,101.61965233658749,101.74581188671321,101.87212806237072,101.99860105800872,102.12523106831723,102.25201828822809,102.37896291291507,102.50606513779427,102.63332515852439,102.76074317100704,102.88831937138704,103.01605395605272,103.14394712163623,103.27199906501384,103.40020998330623,103.52858007387879,103.65710953434193,103.78579856255145,103.91464735660874,104.04365611486112,104.17282503590219,104.30215431857208,104.43164416195779,104.56129476539346,104.69110632846073,104.821079050989,104.95121313305576,105.0815087749869,105.211966177357,105.34258554098967,105.47336706695782,105.60431095658399,105.73541741144068,105.86668663335061,105.99811882438711,106.12971418687431,106.26147292338759,106.39339523675378,106.52548133005153,106.65773140661165,106.79014567001731,106.92272432410446,107.05546757296213,107.1883756209327,107.32144867261225,107.45468693285085,107.58809060675287,107.72165989967741,107.85539501723838,107.98929616530506,108.1233635500023]
[null,null,"Generation",null,"MWH",null,null,null,null,null,{"$f":"K82","v":false},{"$f":"L82","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,73656,73656,71280,73656,71280,73656,73656,66528,73656,71280,73656,71280,78120,78120,75600,78120,75600,78120,78120,73080,78120,75600,78120,75600,78120,{"$f":"BX82","v":78120},75600,78120,75600,78120,78120,70560,78120,75600,78120,75600,78120,78120,75600,78120,75600,78120,78120,70560,78120,75600,78120,75600,78120,78120,76680,79236,76680,79236,79236,71568,79236,76680,79236,76680,79236,79236,76680,79236,76680,79236,79236,74124,79236,76680,79236,76680,79236,79236,76680,79236,76680,79236,79236,71568,79236,76680,79236,76680,79236,79236,76680,79236,76680,{"$f":"EJ82","v":79236},79236,71568,79236,76680,79236,76680,79236,79236,76680,79236,76680,79236,79236,71568,79236,76680,79236,76680,79236,79236,76680,79236,76680,79236,79236,74124,79236,76680,79236,76680,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,{"$f":"GV82","v":73440.000000000015},75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,70992.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,70992.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,{"$f":"JH82","v":75888.000000000015},73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,73440.000000000015,75888.000000000015,75888.000000000015,68544.000000000015,75888.000000000015,73440.000000000015,73656,71280,73656,73656,71280,73656,71280,73656,73656,68904,73656,71280,73656,71280,73656,73656,71280,73656,71280,73656,73656,66528,73656,71280,73656,71280,73656,73656,71280,73656,71280,{"$f":"LT82","v":73656},73656,66528,73656,71280,73656,71280,73656,73656,71280,73656,71280,73656,73656,66528,73656,71280,73656,71280,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Merchant Revenues",null,"USD 000's",null,null,null,null,null,{"$f":"K99*K100/1000","v":0},{"$f":"L99*L100/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5150.6207995513869,5161.2302350865102,5005.0272816016923,5182.514712272151,5025.6675910117583,5203.886964842427,5212.4816072508675,4715.8236272090371,5229.7134997636276,5069.3717388331333,5247.0023590231222,5086.1305258165321,5583.3997899221458,5592.6212286163272,5421.1528038060314,5611.1098210253704,5439.0745404085146,5629.6595346931781,5636.6486878532905,5279.5402909959621,5650.6530357892316,5475.1628246352384,5664.6921777618354,5488.7659582432188,5678.7662002174711,{"$f":"BX99*BX100/1000","v":5685.8163186996289},5509.2340546618861,5699.9428244367182,5522.9218388106974,5714.1044277135734,5721.1984181710877,5173.9494851760401,5735.4128313260653,5557.2902670047633,5749.662560428259,5571.097447616864,5763.947693220729,5771.1035634801183,5591.872565481809,5785.4419668032651,5605.7656663928528,5799.8159941292715,5807.016394443649,5251.5587274536756,5821.4440237959534,5640.6496210098312,5835.9074988346792,5654.6639093311123,5850.4069086190357,5857.6701169323169,5756.8328061635193,5956.1125048239564,5771.135753551438,5970.9105659560801,5978.3233780797327,5406.4797099135567,5993.1766224979301,5807.0487848296189,6008.0667700502981,5821.4764946563773,6022.9939124232951,6030.4713853818166,5843.1852982559685,6045.4541923963134,5857.7027898547076,6060.4742244454192,6067.9982287509256,5683.561795046623,6083.074271835394,5894.1545166020587,6098.1877716010495,5908.798642076219,6113.3388211096417,6120.92845616254,5930.8330777298042,6136.1360052822547,5945.5683317025241,6151.3813378120976,6159.0182021821865,5569.8905591456887,6174.3203859129235,5982.566834351087,6189.6605881750638,5997.4306217073608,6205.0389034262835,6212.7423830049765,6019.795573895748,6228.1780453614847,6034.7518566780573,{"$f":"EJ99*EJ100/1000","v":6243.6520578792752},6251.4034752149164,5653.4389175328706,6266.9351917016147,6072.3053368663495,6282.5054969976864,6087.3920810329682,6298.1144869776754,6305.9335187500483,6110.0925075041832,6321.6007160419058,6125.2731345282273,6337.3068387474623,6345.174527343137,5738.2405012958616,6360.9392195771361,6163.3899169193428,6376.7430794526499,6178.7029622484606,6392.5862042823373,6400.5225215312967,6201.7438951167433,6416.4247267825322,6217.1522315461489,6432.3664413286715,6440.3521452532832,6032.3253269872721,6456.3533078707906,6255.8407656731306,6472.3942256444361,6271.3835066821848,6214.3140819657283,6222.0290765646478,6028.7938540979931,6237.4878118666229,6043.7724932579595,6252.9849546549976,6260.7479586673435,5661.8895745131222,6276.3028916794619,6081.3821077008361,6291.8964711828021,6096.4914032563993,6307.5287931952125,6315.3595127131148,6119.2257619094607,6331.0501290446191,6134.4290806568251,6346.7797289748205,6354.6591780473518,5746.8179181308178,6370.4474350546525,6172.602839316346,6386.2749182505404,6187.9387743052421,6402.1417250931381,6410.08990540381,6211.0141483381003,6426.015880980287,6226.4455168666746,6441.9814249094388,6449.9790657180574,5833.020186902776,6466.004146580467,{"$f":"GV99*GV100/1000","v":6265.1918819060875},6482.0690420242936,6280.7578559198164,6498.1738509695306,6506.2412539848619,6304.1793605631674,6522.406119194985,6319.8421996196703,6538.6111462830759,6546.7287517038239,6131.9624714815382,6562.9942087791705,6359.169760134675,6579.3000776546533,6374.9692237586087,6595.6464587340688,6603.8348727946304,6398.7420509716112,6620.2422109829076,6414.6398326139624,6636.6903134773183,6644.9296829793802,6009.3232220519067,6661.4391219108566,6454.5573065366943,6677.9895788194735,6470.5937621149878,6694.5811556150793,6702.892395886548,6494.7231817361835,6719.5458441476476,6510.859430103169,6736.2406681794755,6744.6036282240666,6099.4630703826806,6761.3607087395148,6551.3756661347379,6778.1594225017598,6567.652668546707,6794.9998729492991,6803.43578182484,6592.1440294622207,6820.3390318098582,6608.5223215547121,6837.2842782021635,6845.7726826474227,6190.9550164384173,6862.781119370602,6649.6463011267551,6879.8318138392806,6666.1674585749033,6896.924871043534,6905.4873185522083,6691.0261899041498,6922.6441172870009,6707.6501563780266,6939.8435423751907,6948.4592728871294,6508.2414610308815,6965.7228361611578,6749.3909956436537,6983.0292910468679,6766.1599704535238,7000.3787441091845,{"$f":"JH99*JH100/1000","v":7009.0696283304887},6791.391582752708,7026.4837790463025,6808.264908723696,7043.9411955108171,7052.6861619804331,6378.0766318102615,7070.2086787035714,6850.6318605783063,7087.7747304125678,6867.6523700103226,7105.3844252708195,7114.2056727554436,6893.2624564939961,7131.8810357319935,6910.3888823545476,7149.6003134434732,7158.4764544101354,6473.7477812874122,7176.2618088841227,6953.3913384869766,7194.0913513687519,6970.6671555604762,7211.9651916498788,7220.9187578467709,6996.6613933414019,7238.8592512679706,7014.0447155898637,7256.844318145123,7265.8536012262848,6570.8539980067208,7283.9057360173811,7057.6922085642782,7087.2379357087111,6867.1322463381748,7104.8462968915428,7113.6668762963955,6892.740393234415,7131.3409006241318,6909.8655220200671,7149.058836360904,7157.934305090419,6704.4452575985433,7175.7183125853526,6952.8647213488339,7193.5465047443395,6970.1392300332436,7211.4189913449136,7220.3718794408369,6996.1314991329273,7238.311014133491,7013.5135048503653,7256.2947189063143,7265.303319666772,6570.356352446569,7283.3540872741287,7057.1576921690612,7301.4497023154991,7074.6913184837385,7319.5902762150818,7328.6774576324451,7101.0734716199167,7346.8856793454888,7118.7162074231164,{"$f":"LT99*LT100/1000","v":7365.1391396899025},7374.2828694617674,6668.9116977332624,7392.6043985832348,7163.0150575515927,7410.9714478502265,7180.8116882609893,7429.3841303583031,7438.6076194969255,7207.5895736942102,7457.0889645356656,7225.4969505344561,7475.616226785246,7484.8971125036887,6768.9453731992571,7503.4934645619778,7270.4602834148609,7522.1360195679736,7288.5238635848982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating Expense"]
[null,null,"Age of Project in Months",null,null,null,null,null,null,null,{"$f":"J104+K5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"BV104+BW5","v":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,{"$f":"EH104+EI5","v":89},90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,{"$f":"GT104+GU5","v":153},154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,{"$f":"JF104+JG5","v":217},218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,{"$f":"LR104+LS5","v":281},282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[null,null,"Age of Project in Years",null,null,null,null,null,null,null,{"$f":"ROUNDUP(K104/12,0)","v":0},{"$f":"ROUNDUP(L104/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,{"$f":"ROUNDUP(BX104/12,0)","v":3},3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,{"$f":"ROUNDUP(EJ104/12,0)","v":8},8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,{"$f":"ROUNDUP(GV104/12,0)","v":13},13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,{"$f":"ROUNDUP(JH104/12,0)","v":19},19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,{"$f":"ROUNDUP(LT104/12,0)","v":24},24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,"Real Operting Cost/kW",null,"USD/kW-mo",null,null,null,null,null,{"$f":"lookup1(K105,$F$50:$F$52,$G$50:$G$52)/12","v":0},{"$f":"lookup1(L105,$F$50:$F$52,$G$50:$G$52)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,{"$f":"lookup1(BX105,$F$50:$F$52,$G$50:$G$52)/12","v":2.9166666666666665},2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,{"$f":"lookup1(EJ105,$F$50:$F$52,$G$50:$G$52)/12","v":2.9166666666666665},2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,{"$f":"lookup1(GV105,$F$50:$F$52,$G$50:$G$52)/12","v":3.5},3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,{"$f":"lookup1(JH105,$F$50:$F$52,$G$50:$G$52)/12","v":3.75},3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,{"$f":"lookup1(LT105,$F$50:$F$52,$G$50:$G$52)/12","v":3.75},3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75]
[null,null,"Periodic Inflation Rate",null,"%",null,null,null,null,null,{"$f":"(1+lookup1(K11,54:54,60:60))^(1/12)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+lookup1(BW11,54:54,60:60))^(1/12)-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+lookup1(EI11,54:54,60:60))^(1/12)-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+lookup1(GU11,54:54,60:60))^(1/12)-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+lookup1(JG11,54:54,60:60))^(1/12)-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+lookup1(LS11,54:54,60:60))^(1/12)-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3]
[null,null,"Inflation Index",null,"Index","Base Period",{"$f":"F48","v":"2016-01-01"},null,null,1,{"$f":"J108*(1+K107*(K2>=$G$108))","v":1},1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0851017297167795,1.0877778833126546,1.090460637025249,1.0931500071322313,1.0958460099514151,1.098548661840858,{"$f":"BV108*(1+BW107*(BW2>=$G$108))","v":1.1012579791989607},1.1039739784645675,1.1066966761170645,1.1094260886764808,1.1121622327035887,1.1149051248000033,1.117654781608284,1.1204112198120353,1.1231744561360075,1.1259445073461993,1.1287213902499587,1.1315051216960847,1.1342957185749305,1.1370931978185053,1.1398975764005772,1.1427088713367761,1.1455270996846973,1.1483522785440043,1.1511844250565335,1.1540235564063972,1.1568696898200888,1.1597228425665864,1.1625830319574586,1.1654502753469684,1.1683245901321797,1.1712059937530619,1.174094503692596,1.176990137476881,1.1798929126752398,1.182802846900326,1.1857199578082309,1.1886442630985905,1.1915757805146927,1.1945145278435854,1.1974605229161837,1.2004137836073787,1.2033743278361464,1.206342173565655,1.2093173388033751,1.2122998416011885,1.2152897000554981,1.2182869323073369,1.2212915565424791,1.2243035909915496,1.227323053930135,1.2303499636788944,1.2333843386036705,1.2364261971156014,1.239475557671232,1.2425324387726258,1.2455968589674775,1.2486688368492254,1.2517483910571643,1.2548355402765583,1.2579303032387548,1.2610326987212974,1.2641427455480403,1.2672604625892625,1.2703858687617819,1.273518983029071,1.2766598244013705,1.2798084119358062,1.2829647647365034,1.2861289019547038,{"$f":"EH108*(1+EI107*(EI2>=$G$108))","v":1.2893008427888808},1.2924806064848566,1.2956682123359189,1.2988636796829378,1.302067027914483,1.3052782764669417,1.3084974448246367,1.3117245525199444,1.314959619133413,1.3182026642938818,1.3214537076785999,1.3247127690133462,1.3279798680725485,1.3312550246794037,1.334538258705998,1.3378295900734274,1.341129038751919,1.3444366247609516,1.3477523681693775,1.3510762890955443,1.354408407707417,1.3577487442226999,1.3610973189089597,1.3644541520837485,1.3678192641147269,1.3711926754197876,1.3745744064671797,1.3779644777756319,1.3813629099144782,1.3847697235037817,1.3881849392144605,1.3916085777684124,1.3950406599386411,1.3984812065493823,1.4019302384762298,1.4053877766462621,1.40885384203817,1.4123284556823827,1.4158116386611965,1.4193034121089023,1.4228037972119141,1.4263128152088966,1.4298304873908958,1.4333568351014663,1.436891879736802,1.4404356427458656,1.4439881456305186,1.4475494099456521,1.4511194572993171,1.4546983093528563,1.4582859878210346,1.4618825144721717,1.4654879111282737,1.4691021996651659,1.4727254020126248,1.4763575401545124,1.4799986361289081,1.4836487120282436,1.487307789999436,1.4909758922440235,1.4946530410182985,1.4983392586334439,1.5020345674556674,1.5057389899063387,{"$f":"GT108*(1+GU107*(GU2>=$G$108))","v":1.5094525484621237},1.5131752656551227,1.5169071640730056,1.5206482663591498,1.5243985952127774,1.528158173389093,1.5319270236994214,1.5357051690113463,1.5394926322488496,1.5432894363924492,1.5470956044793396,1.550911159603531,1.5547361249159897,1.5585705236247784,1.5624143789951979,1.5662677143499264,1.5701305530691627,1.5740029185907676,1.5778848344104057,1.5817763240816884,1.5856774112163168,1.5895881194842243,1.5935084726137212,1.5974384943916382,1.6013782086634707,1.6053276393335232,1.6092868103650551,1.6132557457804253,1.6172344696612388,1.621223006148492,1.6252213794427193,1.6292296138041404,1.6332477335528075,1.6372757630687522,1.6413137267921341,1.6453616492233887,1.6494195549233761,1.6534874685135301,1.6575654146760079,1.6616534181538394,1.6657515037510773,1.669859696332948,1.6739780208260022,1.6781065022182662,1.6822451655593933,1.6863940359608165,1.6905531385958998,1.694722498700092,1.698902141571079,1.7030920925689377,1.7072923771162898,1.7115030206984563,1.7157240488636114,1.7199554872229381,1.7241973614507839,1.7284496972848158,1.7327125205261769,1.7369858570396426,1.7412697327537785,1.7455641736610965,1.749869205818213,1.7541848553460075,1.7585111484297804,1.7628481113194119,{"$f":"JF108*(1+JG107*(JG2>=$G$108))","v":1.7671957703295216},1.7715541518396283,1.7759232822943094,1.7803031882033622,1.7846938961419641,1.7890954327508339,1.7935078247363938,1.7979310988709314,1.8023652819927616,1.8068104010063899,1.8112664828826759,1.8157335546589963,1.8202116434394093,1.8247007763948191,1.8292009807631406,1.8337122838494651,1.8382347130262249,1.8427682957333609,1.8473130594784877,1.8518690318370614,1.8564362404525465,1.8610147130365837,1.8656044773691582,1.8702055612987682,1.8748179927425936,1.8794417996866657,1.8840770101860369,1.8887236523649511,1.8933817544170137,1.8980513446053637,1.9027324512628443,1.9074251027921751,1.9121293276661246,1.916845154427683,1.9215726116902347,1.9263117281377331,1.9310625325248734,1.9358250536772676,1.9405993204916201,1.9453853619359016,1.9501832070495262,1.9549928849435267,1.9598144248007316,1.9646478558759424,1.9694932074961105,1.9743505090605156,1.9792197900409438,1.984101079981867,1.9889944085006215,1.9938998052875876,1.9988173001063705,2.0037469227939804,2.0086887032610137,2.0136426714918341,2.0186088575447552,2.0235872915522224,2.0285780037209955,2.0335810243323329,2.0385963837421741,2.043624112381325,2.0486642407556421,2.0537167994462173,2.0587818191095639,2.0638593304778023,{"$f":"LR108*(1+LS107*(LS2>=$G$108))","v":2.0689493643588466},2.0740519516365916,2.0791671232711004,2.0842949102987918,2.0894353438326281,2.0945884550623055,2.0997542752544418,2.1049328357527672,2.1101241679783138,2.1153283034296062,2.1205452736828532,2.1257751103921385,2.1310178452896142,2.1362735101856916,2.1415421369692358,2.1468237576077578,2.1521184041476094,2.1574261087141768,2.1627469035120774,2.1680808208253528,2.1734278930176658,2.1787881525324968,2.1841616318933412,2.1895483637039055,2.1949483806483054,2.2003617154912654,2.2057884010783155,2.211228470335993,2.2166819562720401,2.2221488919756047,2.2276293106174423,2.2331232454501158,2.238630729808198,2.2441517971084739,2.2496864808501433,2.2552348146150245,2.2607968320677565,2.2663725669560053,2.2719620531106672,2.277565324446075,2.2831824149602031,2.2888133587348749,2.2944581899359675,2.300116942813621,2.3057896517024457,2.3114763510217302,2.3171770752756498,2.3228918590534771,2.3286207370297909,2.3343637439646869,2.3401209147039888,2.3458922841794587,2.3516778874090112,2.357477759496923,2.3632919356340483,2.3691204510980315,2.3749633412535212,2.380820641552384,2.3866923875339214,2.3925786148250836,2.398479359140687,2.40439465628363,2.4103245421451107,2.4162690527048447,{"$f":"OD108*(1+OE107*(OE2>=$G$108))","v":2.4222282240312834}]
[null,null,"Nominal Opexp per kW",null,"USD/kW-mo",null,null,null,null,null,{"$f":"K108*K106","v":0},{"$f":"L108*L106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0697563661300569,3.0748263183458078,3.0799046439998397,3.084991356921567,3.0900864709632443,3.0951900000000041,3.1003019579298949,3.1054223586739185,3.1105512161760691,3.1156885444033708,3.1208343573459141,3.125988669016897,3.1311514934526596,3.1363228447127258,3.1415027368798389,3.1466911840600003,3.1518882003825115,3.1570938000000064,3.1648800450072736,3.1726854929952424,3.1805101913236427,3.1883541874690078,3.1962175290249606,3.2041002637025024,3.2120024393303019,{"$f":"BX108*BX106","v":3.2199241038549884},3.2278653053414379,3.235826091973069,3.2438065120521338,3.2518066140000093,3.2598264463574949,3.2678660577851026,3.2759254970633553,3.2840048130930812,3.2921040548957126,3.3002232716135804,3.3083625125102136,3.3165218269706402,3.3247012645016834,3.3329008747322635,3.3411207074137006,3.3493608124200125,3.3576212397482226,3.3659020395186583,3.3742032619752589,3.3825249574858769,3.3908671765425873,3.3992299697619912,3.4076133878855241,3.4160174817797637,3.4244423024367383,3.4328879009742361,3.4413543286361157,3.4498416367926175,3.4583498769406735,3.4668791007042223,3.4754293598345201,3.4840007062104572,3.4925931918388686,3.5012068688548545,3.5098417895220937,3.5184980062331603,3.5271755715098441,3.5358745380034664,3.5445949584952023,3.5533368858963992,3.5621003732488972,3.5708854737253528,3.5796922406295599,3.5885207273967752,3.5973709875940387,3.6062430749205041,3.6151370432077599,3.6240529464201581,3.6329908386551426,3.6419507741435737,3.6509328072500624,3.6599369924732947,3.6689633844463678,3.6780120379371173,3.6870830078484507,3.6961763492186823,3.7052921172218638,3.7144303671681236,3.723591154503997,3.7327745348127679,3.7419805638148014,3.7512092973678857,3.760460791467569,{"$f":"EJ108*EJ106","v":3.7697351022474983},3.7790322859797634,3.7883523990752352,3.7976954980839088,3.8070616396952466,3.8164508807385236,3.8258632781831707,3.8352988891391209,3.844757770857155,3.8542399807292496,3.8637455762889261,3.8732746152115998,3.8828271553149274,3.8924032545591607,3.9020029710474962,3.9116263630264303,3.9212734888861087,3.9309444071606841,3.9406391765286708,4.7404294269759593,4.7521206047794493,4.7638406161813585,4.7755895322931199,4.7873674244015438,4.7991743639692563,4.8110104226351291,4.8228756722147121,4.8347701847006732,4.8466940322632359,4.8586472872506121,4.8706300221894434,4.8826423097852443,4.8946842229228382,4.9067558346668045,4.9188572182619179,4.9309884471335952,4.9431495948883395,4.9553407353141878,4.9675619423811579,4.9798132902416992,4.992094853231138,5.004406705868135,5.0167489228551316,5.0291215790788071,5.0415247496105291,5.0539585097068151,5.0664229348097827,5.0789181005476101,5.0914440827349967,5.1040009573736214,5.1165888006526004,5.1292076889489575,5.1418576988280806,5.1545389070441869,5.1672513905407929,5.1799952264511786,5.1927704920988527,5.2055772649980261,5.2184156228540823,5.2312856435640445,5.2441874052170538,5.2571209860948365,5.2700864646721852,5.2830839196174333,{"$f":"GV108*GV106","v":5.2961134297929293},5.3091750742555197,5.3222689322570247,5.3353950832447214,5.3485536068618256,5.3617445829479751,5.3749680915397118,5.3882242128709734,5.4015130273735723,5.4148346156776883,5.4281890586123582,5.4415764372059634,5.4549968326867244,5.4684503264831923,5.4819370002247423,5.8879895740093602,5.9025109447153783,5.9170681290390217,5.9316612153063319,5.946290292061188,5.9609554480658407,5.9756567723014546,5.9903943539686431,6.0051682824880155,6.0199786475007118,6.0348255388689562,6.049709046676595,6.064629261229646,6.0795862730568455,6.0945801729101969,6.1096110517655262,6.1246790008230283,6.1397841115078204,6.1549264754705026,6.1701061845877074,6.1853233309626603,6.2005780069257384,6.2158703050350299,6.2312003180768976,6.2465681390665395,6.2619738612485545,6.2774175780975083,6.2928993833184981,6.3084193708477247,6.3239776348530619,6.3395742697346247,6.3552093701253449,6.3708830308915463,6.3865953471335164,6.4023464141860869,6.4181363276192114,6.4339651832385432,6.4498330770860175,6.4657401054404398,6.4816863648180592,6.4976719519731629,6.5136969638986599,6.5297614978266694,6.5458656512291116,6.5620095218182986,6.5781932075475282,6.5944168066116768,6.6106804174477949,6.6269841387357058,{"$f":"JH108*JH106","v":6.6433280693986063},6.6597123086036607,6.6761369557626082,6.6926021105323654,6.7091078728156273,6.7256543427614766,6.7422416207659923,6.7588698074728555,6.7755390037739618,6.7922493108100346,6.8090008299712359,6.8257936628977847,6.8426279114805713,6.8595036778617775,6.8764210644354939,6.8933801738483433,6.9103811090001033,6.9274239730443288,6.9445088693889803,6.9616359016970497,6.9788051738871886,6.9960167901343437,7.013270854870381,7.0305674727847265,7.047906748824996,7.0652887881976385,7.0827136963685664,7.1001815790638014,7.1176925422701141,7.1352466922356665,7.1528441354706569,7.1704849787479672,7.1881693291038111,7.2058972938383805,7.2236689805164991,7.2414844969682752,7.259343951289754,7.277247451843575,7.2951951072596311,7.313187026435723,7.3312233185382256,7.3493040930027433,7.367429459534784,7.3855995281104141,7.4038144089769338,7.4220742126535395,7.4403790499320017,7.4587290318773309,7.4771242698284537,7.4955648753988893,7.5140509604774266,7.5325826372288009,7.5511600180943779,7.5697832157928318,7.5884523433208342,7.6071675139537334,7.6259288412462487,7.6447364390331529,7.6635904214299693,7.6824909028336581,7.701437997923315,7.7204318216608652,7.7394724892917584,7.7585601163456746,{"$f":"LT108*LT106","v":7.7776948186372188},7.7968767122666263,7.8161059136204694,7.8353825393723557,7.854706706483646,7.8740785322041571,7.8934981340728774,7.912965629918677,7.9324811378610232,7.9520447763106992,7.9716566639705198,7.9913169198360539,8.0110256631963441,8.0307830136346343,8.0505890910290923,8.0704440155535355,8.0903479076781633,8.1103008881702898,8.1303030780950731,8.1503545988162465,8.1704555719968628,8.1906061196000302,8.2108063638896454,8.2310564274311453,8.2513564330922442,8.2717065040436832,8.292106763759973,8.3125573360201503,8.3330583449085172,8.3536099148154079,8.374212170437934,8.3948652367807419,8.4155692391567776,8.4363243031880373,8.4571305548063425,8.4779881202540874,8.4988971260850192,8.5198576991650015,8.5408699666727816,8.5619340561007622,8.5830500952557802,8.6042182122598785,8.6254385355510781,8.6467111938841708,8.668036316331488,8.6894140322836861,8.7108444714505389,8.7323277638617149,8.753864039867576,8.775453430139958,8.7970960656729709,8.818792077783792,8.840541598113461,8.8623447586276818,8.8842016916176174,8.9061125297007049,8.9280774058214405,8.9500964532522058,8.9721698055940635,8.9942975967775762,9.016479961063613,9.0387170330441649,9.0610089476431668,9.0833558401173118]
[null,null,"Nominal OpEX",null,"USD 000","Capacity",{"$f":"G77","v":300},null,null,null,{"$f":"K109*$G$110","v":0},{"$f":"L109*$G$110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,920.92690983901707,922.4478955037423,923.97139319995188,925.49740707647015,927.02594128897329,928.55700000000127,930.09058737896851,931.62670760217554,933.16536485282074,934.70656332101123,936.25030720377424,937.79660070506907,939.34544803579786,940.89685341381778,942.45082106395171,944.00735521800004,945.56646011475345,947.12814000000196,949.46401350218207,951.80564789857272,954.15305739709277,956.50625624070233,958.86525870748812,961.23007911075069,963.60073179909057,{"$f":"BX109*$G$110","v":965.97723115649649},968.35959160243135,970.74782759192067,973.14195361564009,975.54198420000273,977.94793390724851,980.35981733553081,982.77764911900658,985.2014439279244,987.63121646871377,990.06698148407418,992.50875375306407,994.95654809119208,997.41037935050497,999.87026241967908,1002.3362122241102,1004.8082437260038,1007.2863719244667,1009.7706118555975,1012.2609785925777,1014.7574872457631,1017.2601529627761,1019.7689909285974,1022.2840163656573,1024.8052445339292,1027.3326907310216,1029.8663702922709,1032.4062985908347,1034.9524910377852,1037.504963082202,1040.0637302112666,1042.6288079503561,1045.2002118631372,1047.7779575516606,1050.3620606564564,1052.9525368566281,1055.549401869948,1058.1526714529532,1060.7623614010399,1063.3784875485608,1066.0010657689197,1068.6301119746693,1071.2656421176059,1073.907672188868,1076.5562182190326,1079.2112962782116,1081.8729224761512,1084.541112962328,1087.2158839260474,1089.8972515965427,1092.5852322430721,1095.2798421750188,1097.9810977419884,1100.6890153339104,1103.4036113811351,1106.1249023545352,1108.8529047656048,1111.587635166559,1114.3291101504371,1117.0773463511991,1119.8323604438303,1122.5941691444405,1125.3627892103657,1128.1382374402706,{"$f":"EJ109*$G$110","v":1130.9205306742494},1133.7096857939291,1136.5057197225706,1139.3086494251727,1142.118491908574,1144.935264221557,1147.7589834549512,1150.5896667417362,1153.4273312571465,1156.2719942187748,1159.1236728866779,1161.9823845634799,1164.8481465944783,1167.7209763677481,1170.6008913142489,1173.4879089079291,1176.3820466658326,1179.2833221482051,1182.1917529586012,1422.1288280927877,1425.6361814338347,1429.1521848544076,1432.676859687936,1436.2102273204632,1439.7523091907769,1443.3031267905387,1446.8627016644136,1450.4310554102019,1454.0082096789708,1457.5941861751837,1461.189006656833,1464.7926929355733,1468.4052668768516,1472.0267504000415,1475.6571654785753,1479.2965341400786,1482.9448784665019,1486.6022205942563,1490.2685827143473,1493.9439870725098,1497.6284559693413,1501.3220117604405,1505.0246768565396,1508.7364737236421,1512.4574248831586,1516.1875529120446,1519.9268804429348,1523.6754301642829,1527.4332248204989,1531.2002872120863,1534.9766401957802,1538.7623066846872,1542.5573096484243,1546.3616721132562,1550.1754171622379,1553.9985679353535,1557.8311476296558,1561.6731794994078,1565.5246868562247,1569.3856930692134,1573.2562215651162,1577.136295828451,1581.0259394016555,1584.9251758852299,{"$f":"GV109*$G$110","v":1588.8340289378789},1592.752522276656,1596.6806796771075,1600.6185249734165,1604.5660820585476,1608.5233748843925,1612.4904274619134,1616.4672638612919,1620.4539082120716,1624.4503847033066,1628.4567175837074,1632.4729311617891,1636.4990498060174,1640.5350979449577,1644.5811000674228,1766.396872202808,1770.7532834146134,1775.1204387117066,1779.4983645918996,1783.8870876183564,1788.2866344197521,1792.6970316904365,1797.1183061905929,1801.5504847464047,1805.9935942502136,1810.4476616606869,1814.9127140029784,1819.3887783688938,1823.8758819170537,1828.374051873059,1832.8833155296579,1837.4037002469086,1841.9352334523462,1846.4779426411508,1851.0318553763123,1855.5969992887981,1860.1734020777214,1864.761091510509,1869.3600954230692,1873.9704417199619,1878.5921583745665,1883.2252734292524,1887.8698149955494,1892.5258112543174,1897.1932904559185,1901.8722809203873,1906.5628110376035,1911.264909267464,1915.9786041400548,1920.703924255826,1925.4408982857635,1930.189554971563,1934.9499231258053,1939.722031632132,1944.5059094454177,1949.3015855919489,1954.1090891695981,1958.9284493480009,1963.7596953687334,1968.6028565454897,1973.4579622642584,1978.3250419835031,1983.2041252343386,1988.0952416207117,{"$f":"JH109*$G$110","v":1992.998420819582},1997.9136925810983,2002.8410867287826,2007.7806331597096,2012.7323618446883,2017.6963028284429,2022.6724862297976,2027.6609422418567,2032.6617011321885,2037.6747932430103,2042.7002489913707,2047.7380988693353,2052.7883734441712,2057.8511033585332,2062.9263193306483,2068.0140521545031,2073.1143327000309,2078.2271919132986,2083.352660816694,2088.490770509115,2093.6415521661565,2098.805037040303,2103.9812564611143,2109.170241835418,2114.3720246474986,2119.5866364592916,2124.8141089105698,2130.0544737191403,2135.3077626810341,2140.5740076706998,2145.8532406411969,2151.1454936243904,2156.4507987311435,2161.7691881515143,2167.1006941549499,2172.4453490904825,2177.8031853869261,2183.1742355530723,2188.5585321778894,2193.9561079307168,2199.3669955614678,2204.7912279008228,2210.2288378604353,2215.6798584331241,2221.1443226930801,2226.6222637960618,2232.1137149796004,2237.6187095631994,2243.137280948536,2248.6694626196668,2254.215288143228,2259.7747911686401,2265.3480054283132,2270.9349647378494,2276.5357029962502,2282.15025418612,2287.7786523738746,2293.4209317099458,2299.0771264289906,2304.7472708500973,2310.4313993769947,2316.1295464982595,2321.8417467875274,2327.5680349037025,{"$f":"LT109*$G$110","v":2333.3084455911658},2339.0630136799878,2344.8317740861407,2350.6147618117066,2356.4120119450936,2362.2235596612472,2368.0494402218633,2373.8896889756029,2379.7443413583069,2385.6134328932098,2391.4969991911557,2397.3950759508161,2403.3076989589031,2409.2349040903905,2415.1767273087275,2421.1332046660605,2427.1043723034491,2433.0902664510868,2439.0909234285218,2445.1063796448739,2451.1366715990589,2457.1818358800092,2463.2419091668935,2469.3169282293434,2475.4069299276734,2481.511951213105,2487.6320291279917,2493.7672008060449,2499.9175034725549,2506.0829744446223,2512.2636511313804,2518.4595710342228,2524.6707717470331,2530.8972909564113,2537.1391664419029,2543.3964360762261,2549.6691378255059,2555.9573097495004,2562.2609900018347,2568.5802168302284,2574.9150285767341,2581.2654636779635,2587.6315606653234,2594.0133581652512,2600.4108948994462,2606.8242096851059,2613.2533414351615,2619.6983291585143,2626.1592119602728,2632.6360290419875,2639.1288197018912,2645.6376233351375,2652.1624794340382,2658.7034275883047,2665.2605074852854,2671.8337589102116,2678.4232217464323,2685.0289359756616,2691.6509416782192,2698.289279033273,2704.9439883190839,2711.6151099132494,2718.3026842929498,2725.0067520351936]
[]
[null,"Working Capital"]
[null,null,"Accounts Receivable as % of Revenue",null,"USD 000's","Days",{"$f":"F63","v":45},null,null,null,{"$f":"$G$113/K9","v":1.4516129032258065},{"$f":"$G$113/L9","v":1.5},1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5517241379310345,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5517241379310345,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,{"$f":"$G$113/BX9","v":1.4516129032258065},1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5517241379310345,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,{"$f":"$G$113/EJ9","v":1.4516129032258065},1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5517241379310345,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,{"$f":"$G$113/GV9","v":1.5},1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5517241379310345,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5517241379310345,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,{"$f":"$G$113/JH9","v":1.4516129032258065},1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5517241379310345,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,{"$f":"$G$113/LT9","v":1.4516129032258065},1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5517241379310345,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.5,1.4516129032258065,1.5,1.4516129032258065,1.4516129032258065,1.6071428571428572,1.4516129032258065]
[null,null,"Level of A/R",null,"USD 000's",null,null,null,null,null,{"$f":"K113*K101","v":0},{"$f":"L113*L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7476.7076122520139,7492.1084057707412,7507.5409224025389,7523.0052274918326,7538.501386517637,7554.0294650938458,7566.5055589125495,7579.0022580145242,7591.5195964310724,7604.0576082497,7616.6163276142097,7629.1957887247981,8104.9351789192442,8118.3211383140233,8131.7292057090472,8145.1594176174731,8158.6118106127724,8172.0864213288069,8182.2319662386481,8192.3901067178722,8202.5608584037236,8212.744236952858,8222.9402580413735,8233.1489373648292,8243.3702906382641,{"$f":"BX113*BX101","v":8253.6043335962349},8263.8510819928288,8274.1105516016887,8284.3827582160466,8294.6677176487356,8304.9654457322249,8315.2759583186362,8325.5992712797724,8335.9354005071455,8346.2843619119885,8356.6461714252964,8367.0208449978327,8377.4083986001715,8387.808848222714,8398.2222098757084,8408.6484995892788,8419.0877334134584,8429.5399274182,8440.0050976934072,8450.4832603489649,8460.9744315147473,8471.4786273406644,8481.995863996668,8492.5261576727935,8503.0695245791703,8635.2492092452794,8645.9697650670332,8656.7036303271561,8667.4508215491496,8678.2113552770315,8688.9852480753598,8699.7725165292541,8710.5731772444287,8721.3872468472073,8732.214741984566,8743.0556793241376,8753.9100755542495,8764.7779473839528,8775.6593115430351,8786.5541847820605,8797.4625838723823,8808.3845256061832,8819.3200267964839,8830.2691042771858,8841.2317749030881,8852.2080555499106,8863.1979631143295,8874.2015145139958,8885.218726687559,8896.2496165947068,8907.2942012161766,8918.3524975537857,8929.4245226304647,8940.5102934902716,8951.6098271984283,8962.7231408413409,8973.85025152663,8984.9911763831569,8996.1459325610413,9007.3145372317013,9018.49700758787,9029.6933608436229,9040.9036142344139,9052.1277850170864,{"$f":"EJ113*EJ101","v":9063.365890469915},9074.6179478926206,9085.8839746064004,9097.163987953958,9108.4580052995243,9119.7660440289001,9131.0881215494519,9142.4242552901742,9153.7744627016837,9165.1387612562758,9176.5171684479283,9187.9097017923414,9199.3163788269612,9210.7372171110055,9222.1722342254925,9233.6214477732628,9245.0848753790142,9256.5625346893303,9268.05444337269,9279.560619119522,9291.0810796422047,9302.6158426751153,9314.1649259746446,9325.7283473192238,9337.3061245093613,9348.8982753676701,9360.5048177388708,9372.1257694898577,9383.7611485096968,9395.4109727096657,9407.0752600232772,9020.778506079283,9031.9776917873914,9043.19078114699,9054.4177914192915,9065.6587398869397,9076.9136438540299,9088.1825206461435,9099.4653876103748,9110.7622621153478,9122.0731615512541,9133.3981033298751,9144.7371048845998,9156.0901836704707,9167.4573571641995,9178.8386428641916,9190.2340582905763,9201.6436209852382,9213.0673485118368,9224.5052584558343,9235.9573684245297,9247.4236960470771,9258.9042589745186,9270.3990748798169,9281.9081614578627,9293.4315364255235,9304.9692175216605,9316.52122250715,9328.0875691649326,9339.6682753000114,9351.2633587395085,9362.8728373326649,9374.4967289508895,9386.1350514877759,{"$f":"GV113*GV101","v":9397.7878228591308},9409.4550610030074,9421.136783879725,9432.8330094719004,9444.543755784478,9456.2690408447506,9468.0088827023974,9479.7632994295054,9491.5323091205937,9503.3159298926475,9515.1141798851459,9526.9270772600867,9538.7546402020125,9550.5968869180451,9562.4538356379126,9574.3255046139711,9586.2119121212381,9598.1130764574173,9610.0290159429314,9621.9597489209445,9633.9052937573979,9645.8656688410356,9657.840892583421,9669.8309834189859,9681.8359598050411,9693.8558402218168,9705.8906431724827,9717.9403871831801,9730.0050908030535,9742.0847726042757,9754.1794511820699,9766.289145154753,9778.4138731637559,9790.5536538736451,9802.7085059721649,9814.8784481702642,9827.0634992021078,9839.2636778251363,9851.4790028200605,9863.7094929909181,9875.9551671650897,9888.2160441933302,9900.4921429497936,9912.7834823320682,9925.0900812612053,9937.4119586817433,9949.7491335617433,9962.1016248928099,9974.4694516901327,9986.8526329925044,9999.2511878623554,10011.665135385776,10024.094494672561,10036.539284856224,10048.999525094034,10061.47523456704,10073.966432480116,10086.473138061961,10098.995370565161,10111.533149266197,10124.08649346548,10136.655422487389,10149.239955680285,10161.840112416558,{"$f":"JH113*JH101","v":10174.455912092646},10187.087374129062,10199.734517970439,10212.397363085543,10225.075928967315,10237.770235132886,10250.480301123634,10263.206146505185,10275.94779086746,10288.705253824695,10301.478555015485,10314.267714102803,10327.072750774032,10339.893684740993,10352.730535739991,10365.58332353182,10378.452067901817,10391.336788659873,10404.237505640484,10417.154238702758,10430.087007730464,10443.03583263206,10456.000733340714,10468.981729814341,10481.978842035636,10494.992090012103,10508.021493776087,10521.067073384795,10534.12884892034,10547.206840489769,10560.301068225088,10573.411552283296,10586.538312846416,10287.926035706194,10300.698369507263,10313.486560003852,10326.290626881864,10339.110589851622,10351.946468647933,10364.798283030101,10377.666052781959,10390.549797711899,10403.449537652912,10416.365292462609,10429.297082023251,10442.244926241783,10455.208845049865,10468.188858403908,10481.184986285087,10494.197248699391,10507.225665677648,10520.270257275548,10533.331043573682,10546.408044677573,10559.501280717701,10572.610771849542,10585.736538253592,10598.878600135402,10612.036977725607,10625.211691279957,10638.402761079356,10651.610207429876,10664.834050662806,10678.074311134675,{"$f":"LT113*LT101","v":10691.331009227279},10704.604165347728,10717.893799928457,10731.199933427277,10744.522586327388,10757.861779137425,10771.217532391483,10784.58986664915,10797.978802495538,10811.384360541315,10824.80656142274,10838.245425801684,10851.70097436568,10865.173227827936,10878.662206927378,10892.167932428678,10905.690425122291,10919.229705824479,10932.785795377347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accounts Payable as % of Expenses",null,"USD 000's","Days",{"$f":"F64","v":20},null,null,null,{"$f":"$G$116/K9","v":0.64516129032258063},{"$f":"$G$116/L9","v":0.66666666666666663},0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.68965517241379315,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.68965517241379315,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,{"$f":"$G$116/BX9","v":0.64516129032258063},0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.68965517241379315,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,{"$f":"$G$116/EJ9","v":0.64516129032258063},0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.68965517241379315,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,{"$f":"$G$116/GV9","v":0.66666666666666663},0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.68965517241379315,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.68965517241379315,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,{"$f":"$G$116/JH9","v":0.64516129032258063},0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.68965517241379315,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,{"$f":"$G$116/LT9","v":0.64516129032258063},0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.68965517241379315,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.66666666666666663,0.64516129032258063,0.64516129032258063,0.7142857142857143,0.64516129032258063]
[null,null,"Level of A/P",null,"USD 000's",null,null,null,null,null,{"$f":"K116*K110","v":0},{"$f":"L116*L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,594.14639344452712,595.12767451854336,615.98092879996784,597.09510133965819,618.01729419264882,599.06903225806536,600.05844347030222,665.44764828726829,602.04217087278755,623.13770888067415,604.03245626049954,625.19773380337938,606.029321313418,607.03022800891472,628.30054737596777,609.03700336645159,630.3776400765023,611.05041290322708,612.55742806592389,656.41768820591221,615.5826176755437,637.67083749380151,618.62274755321812,640.82005274050039,621.67789148328427,{"$f":"BX116*BX110","v":623.21111687515895},645.57306106828753,626.2889210270456,648.76130241042665,629.38192529032438,630.93415090790222,700.25701238252202,634.05009620581063,656.80096261861627,637.18142997981533,660.04465432271604,640.32822822778326,641.90745038141426,664.94025290033665,645.0775886578574,668.22414148274015,648.2633830490347,649.86217543513976,721.26472275399829,653.0715990919856,676.5049914971753,656.29687287921035,679.8459939523982,659.53807507461761,661.16467389285754,684.88846048734763,664.42991631759412,688.27086572722305,667.71128454050654,669.35804069819483,742.90266443661903,672.66374706474585,696.8001412420914,675.98577906558751,700.24137377097088,679.3242173268568,680.99961410964386,705.43511430196872,684.36281380712251,708.91899169904048,687.74262307672234,689.43878191914143,738.80389111559032,692.84365947668903,717.70414547935502,696.26535243755586,721.24861498410075,699.70394384666326,701.42960253293381,726.59816773102841,704.89369822133688,730.1865614500125,708.37490176902475,710.12194537671644,788.14543670081082,713.6289692609904,739.23526984373643,717.15331301068318,742.88607343362469,720.69506216206389,722.47249060892273,748.39611276296023,726.0405091679778,752.09215829351365,{"$f":"EJ116*EJ110","v":729.62614882209641},731.42560373801871,811.78979980183612,735.03783833882108,761.41232793904931,738.66791240100451,765.17265563663409,742.31591402692652,744.14666532719127,770.84799614584983,747.82172444301796,774.65492304231987,751.5149332867602,753.36837185016009,836.14349379589203,757.08897348898643,784.25469777722174,760.82794977303558,788.12783530573415,917.50246973728235,919.76527834440947,952.76812323627166,924.30765141157156,957.47348488030877,928.87245754243668,931.16330760679921,997.83634597545779,935.7619712323883,969.33880645264719,940.3833459194733,974.1260044378887,945.02754382940213,947.35823669474291,981.3511669333609,952.03688095391954,986.19768942671908,956.73863126871083,959.09820683500402,1064.4775590816766,963.83483036936116,998.41897064622754,968.59484629705844,1003.3497845710264,973.37837014428521,975.77898379558621,1010.791701941363,980.59798738253858,1015.783620109522,985.4407902067735,987.87115304005567,1096.4118858541287,992.74987528044335,1028.371539765616,997.65269168597172,1033.4502781081585,1002.5797212486152,1005.0523533094553,1041.1154529996052,1010.0159270040159,1046.2571287128089,1015.0040139129782,1017.5072876312587,1129.3042424297539,1022.532371538858,{"$f":"GV116*GV110","v":1059.2226859585858},1027.5822724365523,1064.453786451405,1032.6571128860751,1035.2039239087403,1072.3489165895949,1040.3164048141377,1077.6448425741946,1045.4541343303688,1048.0325062601978,1123.0735983335915,1053.2083426850252,1090.9993665373449,1058.40974060965,1096.3874000449484,1139.6108852921341,1142.4214731707184,1183.4136258078042,1148.063461027032,1189.2580584122375,1153.7333125288724,1156.5787301228622,1283.6559329932807,1162.2906353202611,1203.9957295001423,1168.0307494585077,1209.9418093353188,1173.7992118508992,1176.6941173658411,1218.9160345820392,1182.5053648578437,1224.9358001646056,1188.3453119047394,1191.2760920265489,1322.1656109830801,1197.1593543798697,1240.1156013851476,1203.0716719422639,1246.2400636153793,1209.013188206427,1211.9949408868169,1255.4835156195015,1217.9805258035801,1261.6838741695449,1223.9956712618828,1227.0143747873467,1361.8305793125739,1233.0741350112671,1277.3190694267032,1239.1638221005328,1283.6272655238422,1245.2835838526212,1248.3547891134228,1293.1480210880879,1254.5199415776888,1299.5343903946325,1260.7155413997407,1263.8248060309684,1354.3170312887819,1270.0663590616061,1315.6386415095055,1276.3387367635503,1322.136083489559,1282.6420913682011,{"$f":"JH116*JH110","v":1285.8054327868269},1331.9424617207321,1292.1555398250209,1338.520422106473,1298.5370076417344,1301.7395502118986,1444.7660615927127,1308.168349833456,1355.1078007547922,1314.6288988664583,1361.800165994247,1321.1213541092486,1324.3795957704331,1371.9007355723554,1330.9202060197731,1378.6760347696686,1337.4931178709876,1340.7917367182572,1488.1090434404957,1347.4134003284612,1395.7610347774375,1354.0677658324535,1402.6541709740761,1360.7549947325276,1364.1109836435476,1413.0577576395276,1370.8478122003676,1420.0363158127602,1377.6179114071188,1381.0154888198063,1532.7523147437121,1387.8358023383164,1437.6338658207624,1394.6897988074286,1444.7337961032999,1401.5776445745048,1405.0343131528555,1455.4494903687148,1411.9732465663803,1462.6374052871445,1418.946448749334,1422.4459534844018,1524.2957502485763,1429.4708764084671,1480.7628817953866,1436.5304927716527,1488.0758099864001,1443.6249739117416,1447.1853425474426,1499.1129750797777,1454.332443963373,1506.5165274457599,1461.514842211815,1465.1193320889352,1626.0969307116072,1472.3550027007225,1525.1857682492496,1479.6264075548036,1532.7180842859937,1486.9337231290949,1490.6009028238675,1544.0863643321729,1497.9624172822757,1551.712023269135,{"$f":"LT116*LT110","v":1505.3602874781714},1509.072912051605,1674.8798386329577,1516.5256527817462,1570.941341296729,1524.0151997814498,1578.6996268145754,1531.5417348229696,1535.318929908585,1590.4089552621399,1542.9012898007456,1598.2633839672108,1550.521096102518,1554.3450994131551,1725.1262337919484,1562.0214223652004,1618.0695815356326,1569.7356557748947,1626.0606156190145,1577.4879868676605,1581.3784978058445,1638.1212239200061,1589.1883284947698,1646.2112854862289,1597.0367289855958,1600.9754523955517,1715.6082959503392,1608.8820650361579,1666.6116689817031,1616.8277254481434,1674.8424340875868,1624.812626473692,1628.8198527400214,1687.2648606376074,1636.8639783496149,1695.5976240508173,1644.947830855165,1649.0047159674195,1830.1864214298819,1657.1485269872442,1716.6100190511561,1665.3325572115893,1725.0877071102154,1673.5570052679041,1677.6844483222233,1737.8828064567372,1685.9698977001042,1746.4655527723428,1694.2962657808212,1698.4748574464436,1885.0920140727794,1706.8629827968628,1768.1083196226921,1715.2925339279384,1776.8403383235236,1723.763715425943,1728.0149817718918,1790.019290650441,1736.5489946311091,1798.8595193555152,1745.1251537542475,1749.4291031698383,1941.6447744949642,1758.0688722807699]
[]
[null,null,"Working Capital",null,"USD 000's",null,null,null,null,null,{"$f":"K114-K117","v":0},{"$f":"L114-L117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6882.5612188074865,6896.980731252198,6891.559993602571,6925.9101261521746,6920.4840923249885,6954.96043283578,6966.4471154422472,6913.5546097272563,6989.4774255582852,6980.9198993690261,7012.5838713537105,7003.9980549214188,7498.905857605826,7511.2909103051088,7503.4286583330795,7536.1224142510218,7528.2341705362705,7561.0360084255799,7569.6745381727242,7535.9724185119603,7586.97824072818,7575.0733994590564,7604.3175104881557,7592.3288846243286,7621.6923991549802,{"$f":"BX114-BX117","v":7630.393216721076},7618.2780209245411,7647.8216305746428,7635.6214558056199,7665.2857923584115,7674.0312948243227,7615.0189459361145,7691.549175073962,7679.1344378885296,7709.1029319321733,7696.6015171025801,7726.6926167700494,7735.500948218757,7722.8685953223776,7753.1446212178507,7740.4243581065384,7770.8243503644235,7779.6777519830603,7718.7403749394089,7797.4116612569796,7784.4694400175722,7815.1817544614541,7802.1498700442698,7832.9880825981763,7841.9048506863128,7950.360748757932,7981.5398487494394,7968.4327645999329,7999.7395370086433,8008.8533145788369,7946.0825836387412,8027.1087694645084,8013.773036002337,8045.4014677816194,8031.9733682135948,8063.7314619972803,8072.910461444606,8059.3428330819843,8091.2964977359125,8077.6351930830197,8109.71996079566,8118.9457436870416,8080.516135680894,8137.4254448004967,8123.5276294237328,8155.942703112355,8141.9493481302288,8174.4975706673322,8183.7891241546249,8169.6514488636785,8202.4005029948403,8188.1659361037728,8221.0496208614404,8230.3883481135545,8163.4643904976174,8249.094171580351,8234.6149816828929,8267.8378633724733,8253.2598591274163,8286.6194750696377,8296.0245169789468,8281.297248080662,8314.8631050664353,8300.0356267235729,{"$f":"EJ114-EJ117","v":8333.7397416478179},8343.1923441546023,8274.0941748045643,8362.1261496151365,8347.0456773604747,8381.0981316278958,8365.915465912818,8400.108341263247,8409.6277973744927,8394.2907651104251,8428.6954440049103,8413.2547787500207,8447.8014455402008,8457.3688452608458,8386.0287404295996,8476.5324742842768,8460.8301776017925,8495.7345849162939,8479.9266080669549,8362.0581493822392,8371.3158012977947,8349.8477194388433,8389.8572745630736,8368.2548624389146,8408.4336669669246,8417.7349677608709,8362.6684717634125,8436.3637982574692,8414.4223420570488,8455.0276267901918,8432.9492555853885,8075.750962249881,8084.6194550926484,8061.8396142136289,8102.3809104653719,8079.4610504602206,8120.1750125853196,8129.0843138111395,8034.9878285286977,8146.9274317459867,8123.6541909050266,8164.8032570328169,8141.3873203135736,8182.7118135261853,8191.6783733686134,8168.0469409228281,8209.6360709080382,8185.8600008757167,8227.6265583050626,8236.6341054157783,8139.545482570401,8254.6738207666331,8230.5327192089026,8272.7463831938458,8248.4578833497035,8290.8518151769076,8299.9168642122058,8275.4057695075444,8318.0716421609159,8293.4111465872029,8336.2593448265307,8345.3655497014061,8245.1924865211349,8363.6026799489173,{"$f":"GV114-GV117","v":8338.5651369005445},8381.8727885664557,8356.682997428321,8400.1758965858244,8409.3398318757372,8383.9201242551553,8427.6924778882603,8402.1184568553108,8446.0781747902256,8455.2834236324488,8392.0405815515551,8473.7187345750608,8447.7552736646685,8492.1871463083953,8466.0664355929639,8434.7146193218377,8443.7904389505202,8414.6994506496121,8461.9655549158997,8432.7016905087075,8480.1719812285264,8489.2869387181727,8374.1849595901404,8507.5403480987243,8477.8402303048988,8525.8250907633083,8495.948833837163,8544.1411753322809,8553.3109734372119,8523.1687380222356,8571.6740863242267,8541.3533449901479,8590.0685612590169,8599.2775618470969,8480.5428949890847,8617.7190937903943,8586.9478978169609,8636.1920058828728,8605.2389392046807,8654.6963047844911,8663.9602262782719,8632.7325285738279,8682.5116171462141,8651.0996081625235,8701.094409999323,8710.397583894397,8587.9185542491687,8729.0274898815424,8697.1503822634295,8747.688810891972,8715.6239223385128,8766.3815515331553,8775.7397055591391,8743.3912637681369,8794.4795835163459,8761.9408441724081,8813.2508910803754,8822.6483320309926,8744.6783392763791,8841.4667902045912,8808.4478519559743,8860.3166857238393,8827.1038721907262,8879.1980210483562,{"$f":"JH114-JH117","v":8888.6504793058193},8855.1449124083301,8907.5789781454187,8873.8769409790712,8926.5389213255803,8936.0306849209883,8805.714239530922,8955.0377966717278,8920.8399901126686,8974.0763549582371,8939.6783890212373,8993.1463599935541,9002.6931550035988,8967.992949168638,9021.8103297202179,8986.9072887621514,9040.9589500308284,9050.5450519416154,8916.1284621999876,9069.7408383742968,9034.3259729530273,9088.9680667996072,9053.346562366638,9108.2267350818129,9117.8678583920882,9081.9343323725752,9137.1736815757195,9101.0307575720344,9156.5109375132215,9166.1913516699624,9027.5487534813765,9185.5757499449792,9148.904447025654,8893.2362368987651,8855.9645734039623,8911.908915429347,8921.256313729009,8883.6610994829061,8939.9732220815531,8902.1608777429556,8958.7196040326253,8968.1038442274985,8879.1537874043352,8986.8944160541432,8948.5342002278649,9005.7144334701297,8967.1330350634653,9024.5638844921668,9033.9996437376449,8995.0842736196137,9052.8932217142756,9013.7537298297884,9071.8162013618676,9081.2887125886373,8933.4043500060943,9100.25576914882,9060.5507700043418,9119.2521925805977,9079.318893439613,9138.2779681508619,9147.8018582554887,9107.5238430977024,9166.8716333805314,9126.3622878655406,{"$f":"LT114-LT117","v":9185.9707217491068},9195.5312532961234,9043.013961295499,9214.6742806455313,9173.5812450306585,9233.8465793559753,9192.5179055769077,9253.0481318261809,9262.6598725869535,9220.9754052791759,9281.905271621994,9239.9820418344734,9301.1798782631613,9310.8281284147815,9153.5359731354292,9330.1465100634778,9287.6208435866592,9349.4940500495832,9306.7251797583322,-1577.4879868676605,-1581.3784978058445,-1638.1212239200061,-1589.1883284947698,-1646.2112854862289,-1597.0367289855958,-1600.9754523955517,-1715.6082959503392,-1608.8820650361579,-1666.6116689817031,-1616.8277254481434,-1674.8424340875868,-1624.812626473692,-1628.8198527400214,-1687.2648606376074,-1636.8639783496149,-1695.5976240508173,-1644.947830855165,-1649.0047159674195,-1830.1864214298819,-1657.1485269872442,-1716.6100190511561,-1665.3325572115893,-1725.0877071102154,-1673.5570052679041,-1677.6844483222233,-1737.8828064567372,-1685.9698977001042,-1746.4655527723428,-1694.2962657808212,-1698.4748574464436,-1885.0920140727794,-1706.8629827968628,-1768.1083196226921,-1715.2925339279384,-1776.8403383235236,-1723.763715425943,-1728.0149817718918,-1790.019290650441,-1736.5489946311091,-1798.8595193555152,-1745.1251537542475,-1749.4291031698383,-1941.6447744949642,-1758.0688722807699]
[null,null,"Change in Working Capital",null,"USD 000's",null,null,null,null,null,{"$f":"K119-J119","v":0},{"$f":"L119-K119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6882.5612188074865,14.419512444711472,-5.4207376496269717,34.350132549603586,-5.4260338271860746,34.476340510791488,11.486682606467184,-52.892505714990875,75.922815831028856,-8.5575261892590788,31.663971984684395,-8.5858164322917219,494.90780268440722,12.385052699282824,-7.8622519720292985,32.693755917942326,-7.8882437147512974,32.801837889309354,8.6385297471442755,-33.702119660763856,51.005822216219713,-11.904841269123608,29.244111029099258,-11.98862586382711,29.363514530651628,{"$f":"BX119-BW119","v":8.7008175660957932},-12.115195796534863,29.543609650101644,-12.200174769022851,29.66433655279161,8.7455024659111587,-59.01234888820818,76.530229137847527,-12.414737185432386,29.968494043643659,-12.501414829593159,30.09109966746928,8.8083314487075768,-12.632352896379416,30.27602589547314,-12.720263111312306,30.39999225788506,8.8534016186367808,-60.937377043651395,78.671286317570775,-12.942221239407445,30.712314443881951,-13.031884417184301,30.838212553906487,8.9167680881364504,108.45589807161923,31.179099991507428,-13.107084149506591,31.306772408710458,9.1137775701936334,-62.770730940095746,81.026185825767243,-13.335733462171447,31.628431779282437,-13.428099568024663,31.758093783685581,9.1789994473256229,-13.56762836262169,31.953664653928172,-13.661304652892795,32.084767712640314,9.2257828913816411,-38.429608006147646,56.909309119602767,-13.897815376763901,32.415073688622215,-13.99335498212622,32.548222537103356,9.291553487292731,-14.13767529094639,32.749054131161756,-14.234566891067516,32.883684757667652,9.3387272521140403,-66.92395761593707,85.629781082733643,-14.479189897458127,33.22288168958039,-14.578004245056945,33.359615942221353,9.4050419093091477,-14.727268898284819,33.56585698577328,-14.827478342862378,{"$f":"EJ119-EI119","v":33.704114924245005},9.4526025067843875,-69.098169350038006,88.031974810572137,-15.0804722546618,34.052454267421126,-15.182665715077746,34.192875350428949,9.519456111245745,-15.337032264067602,34.404678894485187,-15.440665254889609,34.546666790180097,9.5673997206449712,-71.340104831246208,90.503733854677193,-15.702296682484302,34.904407314501441,-15.807976849338957,-117.86845868471573,9.2576519155554706,-21.468081858951336,40.009555124230246,-21.602412124158946,40.178804528010005,9.3013007939462113,-55.066495997458333,73.695326494056644,-21.941456200420362,40.60528473314298,-22.078371204803261,-357.19829333550751,8.8684928427674095,-22.779840879019503,40.541296251743006,-22.919860005151349,40.713962125098988,8.9093012258199451,-94.09648528244179,111.939603217289,-23.27324084096017,41.14906612779032,-23.415936719243291,41.324493212611742,8.9665598424280688,-23.631432445785322,41.589129985210093,-23.776070032321513,41.766557429345994,9.0075471107156773,-97.088622845377358,115.12833819623211,-24.141101557730508,42.213663984943196,-24.288499844142279,42.393931827204142,9.065049035298216,-24.511094704661446,42.66587265337148,-24.660495573712979,42.848198239327758,9.1062048748754023,-100.17306318027113,118.41019342778236,{"$f":"GV119-GU119","v":-25.037543048372754},43.30765166591118,-25.189791138134751,43.492899157503416,9.1639352899128426,-25.419707620581903,43.772353633105013,-25.574021032949531,43.959717934914806,9.2052488422232273,-63.242842080893752,81.678153023505729,-25.963460910392314,44.43187264372682,-26.120710715431414,-31.351816271126154,9.0758196286824386,-29.090988300908066,47.266104266287584,-29.263864407192159,47.470290719818877,9.1149574896462582,-115.10197912803233,133.35538850858393,-29.700117793825484,47.984860458409457,-29.876256926145288,48.192341495117944,9.1697981049310329,-30.142235414976312,48.505348301991035,-30.320741334078775,48.715216268868971,9.2090005880800163,-118.73466685801213,137.17619880130951,-30.77119597343335,49.24410806591186,-30.953066678192044,49.457365579810357,9.2639214937807992,-31.227697704443926,49.779088572386172,-31.412008983690612,49.994801836799525,9.3031738950739964,-122.47902964522837,141.10893563237369,-31.877107618112859,50.538428628542533,-32.064888553459241,50.757629194642504,9.3581540259838221,-32.348441791002188,51.08831974820896,-32.538739343937777,51.310046907967262,9.3974409506172378,-77.969992754613486,96.788450928212114,-33.018938248616905,51.868833767864999,-33.212813533113149,52.094148857629989,{"$f":"JH119-JG119","v":9.4524582574631495},-33.505566897489189,52.434065737088531,-33.702037166347509,52.661980346509154,9.4917635954079742,-130.31644539006629,149.32355714080586,-34.197806559059245,53.23636484556846,-34.397965936999753,53.467970972316834,9.5467950100446615,-34.700205834960798,53.817380551579845,-34.903040958066413,54.05166126867698,9.5861019107869652,-134.41658974162783,153.61237617430925,-35.414865421269496,54.642093846579883,-35.621504432969232,54.880172715174922,9.6411233102753613,-35.93352601951301,55.239349203144229,-36.142924003685039,55.480179941187089,9.6804141567408806,-138.64259818858591,158.0269964636027,-36.671302919325171,-255.66821012688888,-37.271663494802851,55.944342025384685,9.347398299662018,-37.595214246102842,56.312122598646965,-37.812344338597541,56.558726289669721,9.3842401948732004,-88.950056823163322,107.74062864980806,-38.360215826278363,57.180233242264876,-38.581398406664448,57.430849428701549,9.4357592454780388,-38.915370118031205,57.808948094661901,-39.139491884487143,58.062471532079144,9.4725112267697114,-147.88436258254296,166.85141914272572,-39.704999144478279,58.701422576255936,-39.933299140984673,58.959074711248832,9.5238901046268438,-40.278015157786285,59.34779028282901,-40.509345514990855,{"$f":"LT119-LS119","v":59.608433883566249},9.5605315470165806,-152.51729200062437,171.6603193500323,-41.093035614872861,60.265334325316871,-41.328673779067685,60.530226249273255,9.6117407607725909,-41.684467307777595,60.929866342818059,-41.92322978752054,61.197836428687879,9.6482501516202319,-157.2921552793523,176.61053692804853,-42.525666476818515,61.873206462923918,-42.768870291251005,-10884.213166625992,-3.8905109381839793,-56.742726114161542,48.932895425236211,-57.022956991459068,49.174556500633116,-3.9387234099558555,-114.63284355478754,106.72623091418131,-57.72960394554525,49.78394353355975,-58.01470863944337,50.029807613894718,-4.0072262663293259,-58.445007897586038,50.400882287992545,-58.733645701202477,50.649793195652364,-4.0568851122545766,-181.18170546246233,173.03789444263771,-59.461492063911919,51.27746183956674,-59.755149898626087,51.530701842311373,-4.1274430543192011,-60.19835813451391,51.912908756632987,-60.495655072238605,52.169286991521631,-4.1785916656224344,-186.61715662633583,178.22903127591667,-61.245336825829327,52.815785694753686,-61.547804395585217,53.076622897580592,-4.2512663459488067,-62.004308878549182,53.470296019331954,-62.31052472440615,53.734365601267655,-4.3039494155907505,-192.21567132512587,183.57590221419423]
[]
[null,"Pre Tax Cash Flow"]
[null,null,"EBITDA",null,"USD 000's",null,null,null,null,null,{"$f":"K101-K110","v":0},{"$f":"L101-L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4229.69388971237,4238.7823395827681,4081.0558884017405,4257.0173051956808,4098.6416497227847,4275.3299648424254,4282.3910198718986,3784.1969196068617,4296.5481349108068,4134.665175512122,4310.7520518193478,4148.333925111463,4644.0543418863481,4651.7243752025097,4478.70198274208,4667.1024658073702,4493.5080802937609,4682.5313946931765,4687.1846743511087,4327.7346430973894,4696.4999783921385,4518.6565683945364,4705.8269190543469,4527.5358791324679,4715.1654684183804,{"$f":"BX101-BX110","v":4719.8390875431323},4540.8744630594547,4729.1949968447971,4549.7798851950574,4738.5624435135705,4743.2504842638391,4193.5896678405097,4752.6351822070592,4572.0888230768387,4762.0313439595448,4581.03046613279,4771.4389394676646,4776.1470153889259,4594.4621861313044,4785.5717043835857,4603.4294541687423,4795.0077504032679,4799.7300225191821,4241.7881155980776,4809.1830452033755,4625.8921337640677,4818.6473458719029,4634.894918402515,4828.1228922533783,4832.8648723983879,4729.5001154324982,4926.246134531686,4738.7294549606031,4935.9580749182951,4940.8184149975305,4366.4159797022903,4950.5478145475736,4761.8485729664817,4960.2888124986375,4771.1144339999209,4970.0413755666668,4974.9219835118683,4785.0326268030149,4984.6918309952734,4794.3243023061468,4994.4731586764992,4999.3681167762561,4612.2961529290169,5009.1665996465263,4817.5982983830263,5018.9764753228374,4826.9257196000681,5028.7977081473136,5033.7125722364926,4840.9358261332618,5043.5507730391828,4850.2884895275056,5053.4002400701092,5058.3291868482756,4466.4869477645534,5068.1954835583883,4873.7139295854822,5078.0729530085046,4883.1015115569235,5087.9615570750848,5092.9100225611464,4897.2014047513076,5102.8152561511188,4906.6136192377871,{"$f":"EJ101-EJ110","v":5112.7315272050255},5117.6937894209877,4516.9331978103,5127.6265422764418,4930.186844957776,5137.5702327761292,4939.6330975780165,5147.5248202359389,5152.5061874929015,4953.8205132854082,5162.4770431552279,4963.2907499647472,5172.4586921529844,5177.4535509753887,4567.6396099816129,5187.4513106692066,4987.0078702535102,5197.4597573044448,4996.5112092898598,4970.4573761895499,4974.8863400974624,4772.5917102623353,4983.7478670945966,4780.9420042256861,4992.6141321378946,4997.0490184627442,4585.462625322858,5005.9222524605884,4801.8325559941595,5014.8000394692526,4810.1945000253518,4749.5213890301548,4753.623809687796,4556.7671036979518,4761.8306463880472,4564.4759591178808,4770.0400761884957,4774.1457380730872,4171.6209917987744,4782.3589046069519,4583.7536517314948,4790.5744594223615,4591.4667263998599,4798.7923194715704,4802.9020878299561,4603.0382089974164,4811.1232486016843,4610.753650492542,4819.3465041543213,4823.4588908352653,4211.8412779350374,4831.6851283699652,4630.045529667922,4839.9132461372847,4637.7633571430042,4848.143157157785,4852.2587577741542,4649.3409688386928,4860.4911941240625,4657.0598237974609,4868.7252033443228,4872.8427698896066,4251.9942475011203,4881.0789706952373,{"$f":"GV101-GV110","v":4676.357852968209},4889.3165197476374,4684.0771762427084,4897.5553259961143,4901.6751719263139,4695.6559856787753,4909.9156917330711,4703.3749357583783,4918.157238071004,4922.2783670005174,4503.5057538978308,4930.5212776173812,4722.6707103286572,4938.7649797096956,4730.3881236911857,4829.2495865312612,4833.0815893800172,4623.6216122599044,4840.7438463910075,4630.752744995606,4848.4036790575665,4852.232651288944,4212.2049158613136,4859.8886371644521,4648.5637122864809,4867.5419171587864,4655.6810481120092,4875.1923772461851,4879.0165139694946,4666.3491298631243,4886.6625286179897,4673.4557298562604,4894.3054347271291,4898.125685582916,4248.4312150063688,4905.7637094507172,4691.2022640570167,4913.398330991251,4698.2925731236373,4921.0294312293372,4924.8436234502733,4708.9187560329683,4932.4692168143083,4715.9965103003942,4940.0909877462454,4943.9004017270354,4284.3922054008135,4951.5162101031383,4733.6676969867003,4959.1278895834548,4740.7265602891403,4966.7353160719713,4970.5373954264032,4751.304158272018,4978.1382078415827,4758.3485707860782,4985.7344532055922,4989.5308235391285,4544.4817656621481,4997.1199796156679,4775.9330333793951,5004.7042490633648,4782.955845219185,5012.2835024884725,{"$f":"JH101-JH110","v":5016.0712075109068},4793.4778901716099,5023.6426923175204,4800.4842755639866,5031.2088336661291,5034.9898591519905,4355.4041455804636,5042.5477364617145,4817.9701594461176,5050.099937169558,4824.9521210189523,5057.6463264014837,5061.4172993112725,4835.4113531354633,5068.9547164013456,4842.374830200044,5076.4859807434423,5080.2492624968363,4390.3951204707182,5087.7710383750073,4859.74978632082,5095.2863143284485,4866.6858990993624,5102.7949498144608,5106.5467331992722,4877.0747568821098,5114.0451423574013,4883.9902418707234,5121.5365554640885,5125.2795935555851,4425.0007573655239,5132.7602423929911,4901.2414098331346,4925.4687475571973,4700.0315521832254,4932.4009478010603,4935.8636909094694,4709.5661576813427,4942.7823684462419,4715.9094140893503,4949.6918407994362,4953.1430771895957,4494.216419738108,4960.038454152229,4731.7203986557543,4966.9242409482777,4738.0255150536432,4973.8002817817141,4977.2345984923013,4747.4620365132605,4984.0957259902625,4753.7387136817251,4990.9467134780007,4994.3683549289226,4293.8206494503193,5001.2038330880087,4769.3790397951871,5008.0287706055533,4775.6141920547479,5014.8430053649845,5018.2460582554504,4784.9439251216572,5025.0439325579609,4791.1481725194135,{"$f":"LT101-LT110","v":5031.8306940987368},5035.2198557817792,4324.0799236471212,5041.9896367715282,4806.6030456064991,5048.7478881889792,4812.7622480391256,5055.4944413826997,5058.8632781386186,4821.9761408009999,5065.5919653445098,4828.10187458364,5072.3085278263425,5075.6622084132978,4353.76864589053,5082.3602598959169,4843.3559111114118,5089.0457531168868,4849.4329401563764,-2445.1063796448739,-2451.1366715990589,-2457.1818358800092,-2463.2419091668935,-2469.3169282293434,-2475.4069299276734,-2481.511951213105,-2487.6320291279917,-2493.7672008060449,-2499.9175034725549,-2506.0829744446223,-2512.2636511313804,-2518.4595710342228,-2524.6707717470331,-2530.8972909564113,-2537.1391664419029,-2543.3964360762261,-2549.6691378255059,-2555.9573097495004,-2562.2609900018347,-2568.5802168302284,-2574.9150285767341,-2581.2654636779635,-2587.6315606653234,-2594.0133581652512,-2600.4108948994462,-2606.8242096851059,-2613.2533414351615,-2619.6983291585143,-2626.1592119602728,-2632.6360290419875,-2639.1288197018912,-2645.6376233351375,-2652.1624794340382,-2658.7034275883047,-2665.2605074852854,-2671.8337589102116,-2678.4232217464323,-2685.0289359756616,-2691.6509416782192,-2698.289279033273,-2704.9439883190839,-2711.6151099132494,-2718.3026842929498,-2725.0067520351936]
[null,null,"Less: Capital Expenditures",null,"USD 000's",null,null,null,null,null,{"$f":"-K91","v":-10000},{"$f":"-L91","v":-10000},-10000,-10000,-10000,-10000,-10000,-10000,-10000,-10000,-10000,-10000,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,0,0,0,-1.3322676295501878E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BX91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EJ91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GV91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-JH91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-LT91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: WC changes",null,"USD 000's",null,null,null,null,null,{"$f":"-K120","v":0},{"$f":"-L120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6882.5612188074865,-14.419512444711472,5.4207376496269717,-34.350132549603586,5.4260338271860746,-34.476340510791488,-11.486682606467184,52.892505714990875,-75.922815831028856,8.5575261892590788,-31.663971984684395,8.5858164322917219,-494.90780268440722,-12.385052699282824,7.8622519720292985,-32.693755917942326,7.8882437147512974,-32.801837889309354,-8.6385297471442755,33.702119660763856,-51.005822216219713,11.904841269123608,-29.244111029099258,11.98862586382711,-29.363514530651628,{"$f":"-BX120","v":-8.7008175660957932},12.115195796534863,-29.543609650101644,12.200174769022851,-29.66433655279161,-8.7455024659111587,59.01234888820818,-76.530229137847527,12.414737185432386,-29.968494043643659,12.501414829593159,-30.09109966746928,-8.8083314487075768,12.632352896379416,-30.27602589547314,12.720263111312306,-30.39999225788506,-8.8534016186367808,60.937377043651395,-78.671286317570775,12.942221239407445,-30.712314443881951,13.031884417184301,-30.838212553906487,-8.9167680881364504,-108.45589807161923,-31.179099991507428,13.107084149506591,-31.306772408710458,-9.1137775701936334,62.770730940095746,-81.026185825767243,13.335733462171447,-31.628431779282437,13.428099568024663,-31.758093783685581,-9.1789994473256229,13.56762836262169,-31.953664653928172,13.661304652892795,-32.084767712640314,-9.2257828913816411,38.429608006147646,-56.909309119602767,13.897815376763901,-32.415073688622215,13.99335498212622,-32.548222537103356,-9.291553487292731,14.13767529094639,-32.749054131161756,14.234566891067516,-32.883684757667652,-9.3387272521140403,66.92395761593707,-85.629781082733643,14.479189897458127,-33.22288168958039,14.578004245056945,-33.359615942221353,-9.4050419093091477,14.727268898284819,-33.56585698577328,14.827478342862378,{"$f":"-EJ120","v":-33.704114924245005},-9.4526025067843875,69.098169350038006,-88.031974810572137,15.0804722546618,-34.052454267421126,15.182665715077746,-34.192875350428949,-9.519456111245745,15.337032264067602,-34.404678894485187,15.440665254889609,-34.546666790180097,-9.5673997206449712,71.340104831246208,-90.503733854677193,15.702296682484302,-34.904407314501441,15.807976849338957,117.86845868471573,-9.2576519155554706,21.468081858951336,-40.009555124230246,21.602412124158946,-40.178804528010005,-9.3013007939462113,55.066495997458333,-73.695326494056644,21.941456200420362,-40.60528473314298,22.078371204803261,357.19829333550751,-8.8684928427674095,22.779840879019503,-40.541296251743006,22.919860005151349,-40.713962125098988,-8.9093012258199451,94.09648528244179,-111.939603217289,23.27324084096017,-41.14906612779032,23.415936719243291,-41.324493212611742,-8.9665598424280688,23.631432445785322,-41.589129985210093,23.776070032321513,-41.766557429345994,-9.0075471107156773,97.088622845377358,-115.12833819623211,24.141101557730508,-42.213663984943196,24.288499844142279,-42.393931827204142,-9.065049035298216,24.511094704661446,-42.66587265337148,24.660495573712979,-42.848198239327758,-9.1062048748754023,100.17306318027113,-118.41019342778236,{"$f":"-GV120","v":25.037543048372754},-43.30765166591118,25.189791138134751,-43.492899157503416,-9.1639352899128426,25.419707620581903,-43.772353633105013,25.574021032949531,-43.959717934914806,-9.2052488422232273,63.242842080893752,-81.678153023505729,25.963460910392314,-44.43187264372682,26.120710715431414,31.351816271126154,-9.0758196286824386,29.090988300908066,-47.266104266287584,29.263864407192159,-47.470290719818877,-9.1149574896462582,115.10197912803233,-133.35538850858393,29.700117793825484,-47.984860458409457,29.876256926145288,-48.192341495117944,-9.1697981049310329,30.142235414976312,-48.505348301991035,30.320741334078775,-48.715216268868971,-9.2090005880800163,118.73466685801213,-137.17619880130951,30.77119597343335,-49.24410806591186,30.953066678192044,-49.457365579810357,-9.2639214937807992,31.227697704443926,-49.779088572386172,31.412008983690612,-49.994801836799525,-9.3031738950739964,122.47902964522837,-141.10893563237369,31.877107618112859,-50.538428628542533,32.064888553459241,-50.757629194642504,-9.3581540259838221,32.348441791002188,-51.08831974820896,32.538739343937777,-51.310046907967262,-9.3974409506172378,77.969992754613486,-96.788450928212114,33.018938248616905,-51.868833767864999,33.212813533113149,-52.094148857629989,{"$f":"-JH120","v":-9.4524582574631495},33.505566897489189,-52.434065737088531,33.702037166347509,-52.661980346509154,-9.4917635954079742,130.31644539006629,-149.32355714080586,34.197806559059245,-53.23636484556846,34.397965936999753,-53.467970972316834,-9.5467950100446615,34.700205834960798,-53.817380551579845,34.903040958066413,-54.05166126867698,-9.5861019107869652,134.41658974162783,-153.61237617430925,35.414865421269496,-54.642093846579883,35.621504432969232,-54.880172715174922,-9.6411233102753613,35.93352601951301,-55.239349203144229,36.142924003685039,-55.480179941187089,-9.6804141567408806,138.64259818858591,-158.0269964636027,36.671302919325171,255.66821012688888,37.271663494802851,-55.944342025384685,-9.347398299662018,37.595214246102842,-56.312122598646965,37.812344338597541,-56.558726289669721,-9.3842401948732004,88.950056823163322,-107.74062864980806,38.360215826278363,-57.180233242264876,38.581398406664448,-57.430849428701549,-9.4357592454780388,38.915370118031205,-57.808948094661901,39.139491884487143,-58.062471532079144,-9.4725112267697114,147.88436258254296,-166.85141914272572,39.704999144478279,-58.701422576255936,39.933299140984673,-58.959074711248832,-9.5238901046268438,40.278015157786285,-59.34779028282901,40.509345514990855,{"$f":"-LT120","v":-59.608433883566249},-9.5605315470165806,152.51729200062437,-171.6603193500323,41.093035614872861,-60.265334325316871,41.328673779067685,-60.530226249273255,-9.6117407607725909,41.684467307777595,-60.929866342818059,41.92322978752054,-61.197836428687879,-9.6482501516202319,157.2921552793523,-176.61053692804853,42.525666476818515,-61.873206462923918,42.768870291251005,10884.213166625992,3.8905109381839793,56.742726114161542,-48.932895425236211,57.022956991459068,-49.174556500633116,3.9387234099558555,114.63284355478754,-106.72623091418131,57.72960394554525,-49.78394353355975,58.01470863944337,-50.029807613894718,4.0072262663293259,58.445007897586038,-50.400882287992545,58.733645701202477,-50.649793195652364,4.0568851122545766,181.18170546246233,-173.03789444263771,59.461492063911919,-51.27746183956674,59.755149898626087,-51.530701842311373,4.1274430543192011,60.19835813451391,-51.912908756632987,60.495655072238605,-52.169286991521631,4.1785916656224344,186.61715662633583,-178.22903127591667,61.245336825829327,-52.815785694753686,61.547804395585217,-53.076622897580592,4.2512663459488067,62.004308878549182,-53.470296019331954,62.31052472440615,-53.734365601267655,4.3039494155907505,192.21567132512587,-183.57590221419423]
[null,null,"Pre-tax Cashflow",null,"USD 000's",null,null,null,null,null,{"$f":"SUM(K123:K125)","v":-10000},-10000,-10000,-10000,-10000,-10000,-10000,-10000,-10000,-10000,-10000,-10000,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,0,0,0,-1.3322676295501878E-10,-2652.8673290951165,4224.3628271380567,4086.4766260513675,4222.6671726460772,4104.0676835499708,4240.8536243316339,4270.9043372654314,3837.0894253218526,4220.6253190797779,4143.2227017013811,4279.0880798346634,4156.9197415437548,4149.1465392019409,4639.3393225032269,4486.5642347141093,4634.4087098894279,4501.3963240085122,4649.7295568038671,4678.5461446039644,4361.4367627581532,4645.4941561759188,4530.56140966366,4676.5828080252477,4539.524504996295,{"$f":"SUM(BW123:BW125)","v":4685.8019538877288},4711.1382699770365,4552.9896588559895,4699.6513871946954,4561.9800599640803,4708.8981069607789,4734.5049817979279,4252.6020167287179,4676.1049530692117,4584.5035602622711,4732.0628499159011,4593.5318809623832,4741.3478398001953,4767.3386839402183,4607.0945390276838,4755.2956784881126,4616.1497172800546,4764.6077581453828,4790.8766209005453,4302.725492641729,4730.5117588858047,4638.8343550034751,4787.9350314280209,4647.9268028196993,4797.2846796994718,4823.9481043102514,4621.044217360879,4895.0670345401786,4751.8365391101097,4904.6513025095846,4931.7046374273368,4429.1867106423861,4869.5216287218063,4775.1843064286531,4928.6603807193551,4784.5425335679456,4938.2832817829812,4965.7429840645427,4798.6002551656366,4952.7381663413453,4807.9856069590396,4962.3883909638589,4990.1423338848745,4650.7257609351645,4952.2572905269235,4831.4961137597902,4986.5614016342151,4840.9190745821943,4996.2494856102103,5024.4210187491999,4855.0735014242082,5010.801718908021,4864.5230564185731,5020.5165553124416,5048.9904595961616,4533.4109053804905,4982.5657024756547,4888.1931194829403,5044.8500713189242,4897.6795158019804,5054.6019411328634,5083.5049806518373,4911.9286736495924,5069.2493991653455,{"$f":"SUM(EI123:EI125)","v":4921.4410975806495},5079.0274122807805,5108.2411869142034,4586.031367160338,5039.5945674658697,4945.2673172124378,5103.517778508708,4954.8157632930943,5113.33194488551,5142.9867313816558,4969.1575455494758,5128.0723642607427,4978.7314152196368,5137.9120253628043,5167.8861512547437,4638.9797148128591,5096.9475768145294,5002.7101669359945,5162.5553499899434,5012.3191861391988,5088.3258348742656,4965.6286881819069,4794.0597921212866,4943.7383119703663,4802.5444163498451,4952.4353276098846,4987.747717668798,4640.5291213203163,4932.2269259665318,4823.7740121945799,4974.1947547361096,4832.272871230155,5106.7196823656623,4744.7553168450286,4579.5469445769713,4721.2893501363042,4587.3958191230322,4729.3261140633967,4765.2364368472672,4265.7174770812162,4670.4193013896629,4607.0268925724549,4749.4253932945712,4614.8826631191032,4757.4678262589587,4793.9355279875281,4626.6696414432017,4769.5341186164742,4634.5297205248635,4777.5799467249753,4814.4513437245496,4308.9299007804148,4716.5567901737331,4654.1866312256525,4797.6995821523415,4662.0518569871465,4805.7492253305809,4843.193708738856,4673.8520635433542,4817.8253214706911,4681.7203193711739,4825.8770051049951,4863.7365650147312,4352.1673106813914,{"$f":"SUM(GU123:GU125)","v":4762.668777267455},4701.3953960165818,4846.0088680817262,4709.2669673808432,4854.0624268386109,4892.511236636401,4721.0756932993572,4866.1433380999661,4728.9489567913279,4874.1975201360892,4913.0731181582942,4566.7485959787246,4848.8431245938755,4748.6341712390495,4894.3331070659688,4756.5088344066171,4860.6014028023874,4824.0057697513348,4652.7126005608125,4793.47774212472,4660.0166094027982,4800.9333883377476,4843.1176937992977,4327.3068949893459,4726.5332486558682,4678.2638300803064,4819.557056700377,4685.5573050381545,4827.0000357510671,4869.8467158645635,4696.4913652781006,4838.1571803159986,4703.7764711903392,4845.5902184582601,4888.916684994836,4367.1658818643809,4768.5875106494077,4721.97346003045,4864.1542229253391,4729.2456398018294,4871.5720656495268,4915.5797019564925,4740.1464537374122,4882.6901282419221,4747.4085192840848,4890.0961859094459,4934.5972278319614,4406.8712350460419,4810.4072744707646,4765.5448046048132,4908.5894609549123,4772.7914488425995,4915.9776868773288,4961.1792414004194,4783.6526000630201,4927.0498880933737,4790.887310130016,4934.424406297625,4980.1333825885113,4622.4517584167615,4900.3315286874558,4808.951971628012,4952.8354152954998,4816.1686587522981,{"$f":"SUM(JG123:JG125)","v":4960.1893536308426},5006.6187492534436,4826.9834570690991,4971.2086265804319,4834.1863127303341,4978.5468533196199,5025.4980955565825,4485.7205909705299,4893.2241793209087,4852.1679660051768,4996.8635723239895,4859.3500869559521,5004.1783554291669,5051.8705043012278,4870.1115589704241,5015.1373358497658,4877.2778711581104,5022.4343194747653,5070.6631605860493,4524.811710212346,4934.158662200698,4895.1646517420895,5040.6442204818686,4902.3074035323316,5047.9147770992859,5096.9056098889969,4913.0082829016228,5058.8057931542571,4920.1331658744084,5066.0563755229014,5115.5991793988442,4563.6433555541098,4974.7332459293884,4937.9127127524598,5181.1369576840862,4737.3032156780282,4876.4566057756756,4926.5162926098074,4747.1613719274455,4886.4702458475949,4753.7217584279479,4893.1331145097665,4943.7588369947225,4583.1664765612713,4852.2978255024209,4770.0806144820326,4909.7440077060128,4776.6069134603076,4916.3694323530126,4967.7988392468233,4786.3774066312917,4926.2867778956006,4792.8782055662123,4932.8842419459215,4984.8958437021529,4441.7050120328622,4834.3524139452829,4809.0840389396653,4949.3273480292974,4815.5474911957326,4955.8839306537357,5008.7221681508236,4825.2219402794435,4965.6961422751319,{"$f":"SUM(LS123:LS125)","v":4831.6575180344043},4972.2222602151705,5025.6593242347626,4476.5972156477455,4870.3293174214959,4847.696081221372,4988.4825538636624,4854.0909218181932,4994.9642151334265,5049.251537377846,4863.6606081087775,5004.6620990016918,4870.0251043711605,5011.1106913976546,5066.0139582616775,4511.0608011698823,4905.7497229678684,4885.8815775882304,5027.1725466539629,4892.2018104476274,8439.1067869811177,-2447.2461606608749,-2400.4391097658477,-2512.1748045921295,-2412.2939712378843,-2524.5814864283066,-2477.5732278031492,-2372.9991855732042,-2600.493431720226,-2442.1878995270099,-2555.8669179781818,-2454.2489424919368,-2568.4893786481175,-2520.6635454807038,-2472.4522830588253,-2587.5400487298957,-2484.6627903750236,-2600.3189310211583,-2551.900424637246,-2381.0792845393726,-2741.6181112728664,-2515.4535365128222,-2632.5429255175304,-2527.8764107666975,-2645.5440600075626,-2596.2834518451273,-2546.625851550592,-2665.1662501917945,-2559.2026740862757,-2678.3284989517942,-2628.4574373763653,-2452.5116630755556,-2823.8666546110544,-2590.9171426082089,-2711.5192132830584,-2603.7127030897,-2724.910381807792,-2674.1719554004835,-2623.0246270971124,-2745.1212376975509,-2635.9787543088669,-2758.6783539203516,-2707.3111604976584,-2526.0870129678242,{"$f":"SUM(OE123:OE125)","v":-2908.5826542493878}]
[null,null,"Pre-tax IRR",null,"%","Monthly",{"$f":"IRR(126:126,0.001)","v":5.4364051923772028E-3},"Annual",{"$f":"(1+G127)^12-1","v":6.7223243007586531E-2}]
[]
["EBIT and Taxes on EBIT"]
[]
[null,"Depreciation Expense"]
[null,null,"Plant Balance",null,null,null,null,null,null,null,{"$f":"J132-K124","v":10000},{"$f":"K132-L124","v":20000},30000,40000,50000,60000,70000,80000,90000,100000,110000,120000,152500,185000,217500,250000,282500,315000,347500,380000,412500,445000,477500,510000,517500,525000,532500,540000,547500,555000,562500,570000,577500,585000,592500,600000,600000,600000,600000,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,{"$f":"BW132-BX124","v":600000.00000000012},600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,{"$f":"EI132-EJ124","v":600000.00000000012},600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,{"$f":"GU132-GV124","v":600000.00000000012},600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,{"$f":"JG132-JH124","v":600000.00000000012},600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,{"$f":"LS132-LT124","v":600000.00000000012},600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012,600000.00000000012]
[null,null,"Age in Years",null,null,null,null,null,null,null,{"$f":"K105","v":0},{"$f":"L105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,{"$f":"BX105","v":3},3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,{"$f":"EJ105","v":8},8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,{"$f":"GV105","v":13},13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,{"$f":"JH105","v":19},19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,{"$f":"LT105","v":24},24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,"Depreciation Rate",null,null,null,null,null,null,{"$f":"SUM(K134:OE134)=1","v":false},{"$f":"lookup1(K133,72:72,73:73)/12","v":0},{"$f":"lookup1(L133,72:72,73:73)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.3333333333333336E-2,1.3333333333333336E-2,1.3333333333333336E-2,1.3333333333333336E-2,1.3333333333333336E-2,1.3333333333333336E-2,1.3333333333333336E-2,1.3333333333333336E-2,1.3333333333333336E-2,1.3333333333333336E-2,1.3333333333333336E-2,1.3333333333333336E-2,1.0666666666666666E-2,{"$f":"lookup1(BX133,72:72,73:73)/12","v":1.0666666666666666E-2},1.0666666666666666E-2,1.0666666666666666E-2,1.0666666666666666E-2,1.0666666666666666E-2,1.0666666666666666E-2,1.0666666666666666E-2,1.0666666666666666E-2,1.0666666666666666E-2,1.0666666666666666E-2,1.0666666666666666E-2,8.5333333333333337E-3,8.5333333333333337E-3,8.5333333333333337E-3,8.5333333333333337E-3,8.5333333333333337E-3,8.5333333333333337E-3,8.5333333333333337E-3,8.5333333333333337E-3,8.5333333333333337E-3,8.5333333333333337E-3,8.5333333333333337E-3,8.5333333333333337E-3,6.8266666666666675E-3,6.8266666666666675E-3,6.8266666666666675E-3,6.8266666666666675E-3,6.8266666666666675E-3,6.8266666666666675E-3,6.8266666666666675E-3,6.8266666666666675E-3,6.8266666666666675E-3,6.8266666666666675E-3,6.8266666666666675E-3,6.8266666666666675E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,{"$f":"lookup1(EJ133,72:72,73:73)/12","v":5.4613333333333345E-3},5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,5.4613333333333345E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"lookup1(GV133,72:72,73:73)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"lookup1(JH133,72:72,73:73)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"lookup1(LT133,72:72,73:73)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Expense",null,null,null,null,null,null,null,{"$f":"K132*K134","v":0},{"$f":"L132*L134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000.000000000002,10000.000000000002,10000.000000000002,10000.000000000002,10000.000000000002,10000.000000000002,10000.000000000002,10000.000000000002,10000.000000000002,10000.000000000002,10000.000000000002,10000.000000000002,8000.0000000000027,8000.0000000000027,8000.0000000000027,8000.0000000000027,8000.0000000000027,8000.0000000000027,8000.0000000000027,8000.0000000000027,8000.0000000000027,8000.0000000000027,8000.0000000000027,8000.0000000000027,6400.0000000000009,{"$f":"BX132*BX134","v":6400.0000000000009},6400.0000000000009,6400.0000000000009,6400.0000000000009,6400.0000000000009,6400.0000000000009,6400.0000000000009,6400.0000000000009,6400.0000000000009,6400.0000000000009,6400.0000000000009,5120.0000000000009,5120.0000000000009,5120.0000000000009,5120.0000000000009,5120.0000000000009,5120.0000000000009,5120.0000000000009,5120.0000000000009,5120.0000000000009,5120.0000000000009,5120.0000000000009,5120.0000000000009,4096.0000000000009,4096.0000000000009,4096.0000000000009,4096.0000000000009,4096.0000000000009,4096.0000000000009,4096.0000000000009,4096.0000000000009,4096.0000000000009,4096.0000000000009,4096.0000000000009,4096.0000000000009,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,{"$f":"EJ132*EJ134","v":3276.8000000000015},3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,3276.8000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV132*GV134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH132*JH134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT132*LT134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accumulated Depreciation",null,null,null,null,null,null,null,{"$f":"J137+K135","v":0},{"$f":"K137+L135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000.000000000002,20000.000000000004,30000.000000000007,40000.000000000007,50000.000000000007,60000.000000000007,70000.000000000015,80000.000000000015,90000.000000000015,100000.00000000001,110000.00000000001,120000.00000000001,128000.00000000001,136000.00000000003,144000.00000000003,152000.00000000003,160000.00000000003,168000.00000000003,176000.00000000003,184000.00000000003,192000.00000000003,200000.00000000003,208000.00000000003,216000.00000000003,222400.00000000003,{"$f":"BW137+BX135","v":228800.00000000003},235200.00000000003,241600.00000000003,248000.00000000003,254400.00000000003,260800.00000000003,267200.00000000006,273600.00000000006,280000.00000000006,286400.00000000006,292800.00000000006,297920.00000000006,303040.00000000006,308160.00000000006,313280.00000000006,318400.00000000006,323520.00000000006,328640.00000000006,333760.00000000006,338880.00000000006,344000.00000000006,349120.00000000006,354240.00000000006,358336.00000000006,362432.00000000006,366528.00000000006,370624.00000000006,374720.00000000006,378816.00000000006,382912.00000000006,387008.00000000006,391104.00000000006,395200.00000000006,399296.00000000006,403392.00000000006,406668.80000000005,409945.60000000003,413222.40000000002,416499.20000000001,419776,423052.79999999999,426329.59999999998,429606.39999999997,432883.19999999995,436159.99999999994,439436.79999999993,442713.59999999992,445990.39999999991,449267.1999999999,452543.99999999988,455820.79999999987,459097.59999999986,462374.39999999985,465651.19999999984,468927.99999999983,472204.79999999981,475481.5999999998,478758.39999999979,482035.19999999978,485311.99999999977,488588.79999999976,491865.59999999974,495142.39999999973,498419.19999999972,{"$f":"EI137+EJ135","v":501695.99999999971},504972.7999999997,508249.59999999969,511526.39999999967,514803.19999999966,518079.99999999965,521356.79999999964,524633.59999999963,527910.39999999967,531187.19999999972,534463.99999999977,537740.79999999981,541017.59999999986,544294.39999999991,547571.19999999995,550848,554124.80000000005,557401.60000000009,560678.40000000014,563955.20000000019,567232.00000000023,570508.80000000028,573785.60000000033,577062.40000000037,580339.20000000042,583616.00000000047,586892.80000000051,590169.60000000056,593446.40000000061,596723.20000000065,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,{"$f":"GU137+GV135","v":600000.0000000007},600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,{"$f":"JG137+JH135","v":600000.0000000007},600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,{"$f":"LS137+LT135","v":600000.0000000007},600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007,600000.0000000007]
[null,null,"Net Plant Balance",null,null,null,null,null,null,null,{"$f":"K132-K137","v":10000},{"$f":"L132-L137","v":20000},30000,40000,50000,60000,70000,80000,90000,100000,110000,120000,152500,185000,217500,250000,282500,315000,347500,380000,412500,445000,477500,510000,517500,525000,532500,540000,547500,555000,562500,570000,577500,585000,592500,600000,600000,600000,600000,600000.00000000012,590000.00000000012,580000.00000000012,570000.00000000012,560000.00000000012,550000.00000000012,540000.00000000012,530000.00000000012,520000.00000000012,510000.00000000012,500000.00000000012,490000.00000000012,480000.00000000012,472000.00000000012,464000.00000000012,456000.00000000012,448000.00000000012,440000.00000000012,432000.00000000012,424000.00000000012,416000.00000000012,408000.00000000012,400000.00000000012,392000.00000000012,384000.00000000012,377600.00000000012,{"$f":"BX132-BX137","v":371200.00000000012},364800.00000000012,358400.00000000012,352000.00000000012,345600.00000000012,339200.00000000012,332800.00000000006,326400.00000000006,320000.00000000006,313600.00000000006,307200.00000000006,302080.00000000006,296960.00000000006,291840.00000000006,286720.00000000006,281600.00000000006,276480.00000000006,271360.00000000006,266240.00000000006,261120.00000000006,256000.00000000006,250880.00000000006,245760.00000000006,241664.00000000006,237568.00000000006,233472.00000000006,229376.00000000006,225280.00000000006,221184.00000000006,217088.00000000006,212992.00000000006,208896.00000000006,204800.00000000006,200704.00000000006,196608.00000000006,193331.20000000007,190054.40000000008,186777.60000000009,183500.8000000001,180224.00000000012,176947.20000000013,173670.40000000014,170393.60000000015,167116.80000000016,163840.00000000017,160563.20000000019,157286.4000000002,154009.60000000021,150732.80000000022,147456.00000000023,144179.20000000024,140902.40000000026,137625.60000000027,134348.80000000028,131072.00000000029,127795.2000000003,124518.40000000031,121241.60000000033,117964.80000000034,114688.00000000035,111411.20000000036,108134.40000000037,104857.60000000038,101580.8000000004,{"$f":"EJ132-EJ137","v":98304.000000000407},95027.200000000419,91750.400000000431,88473.600000000442,85196.800000000454,81920.000000000466,78643.200000000477,75366.400000000489,72089.600000000442,68812.800000000396,65536.000000000349,62259.200000000303,58982.400000000256,55705.60000000021,52428.800000000163,49152.000000000116,45875.20000000007,42598.400000000023,39321.599999999977,36044.79999999993,32767.999999999884,29491.199999999837,26214.39999999979,22937.599999999744,19660.799999999697,16383.999999999651,13107.199999999604,9830.3999999995576,6553.5999999995111,3276.7999999994645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV132-GV137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH132-JH137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT132-LT137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"EBIT",null,null,null,null,null,null,null,{"$f":"K123-K135","v":0},{"$f":"L123-L135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5770.3061102876318,-5761.2176604172337,-5918.9441115982609,-5742.982694804321,-5901.3583502772171,-5724.6700351575764,-5717.6089801281032,-6215.8030803931397,-5703.4518650891951,-5865.3348244878798,-5689.247948180654,-5851.6660748885388,-3355.9456581136546,-3348.275624797493,-3521.2980172579228,-3332.8975341926325,-3506.4919197062418,-3317.4686053068262,-3312.815325648894,-3672.2653569026133,-3303.5000216078643,-3481.3434316054663,-3294.1730809456558,-3472.4641208675348,-1684.8345315816205,{"$f":"BX123-BX135","v":-1680.1609124568686},-1859.1255369405462,-1670.8050031552038,-1850.2201148049435,-1661.4375564864304,-1656.7495157361618,-2206.4103321594912,-1647.3648177929417,-1827.9111769231622,-1637.9686560404562,-1818.9695338672109,-348.56106053233634,-343.85298461107504,-525.5378138686965,-334.4282956164152,-516.57054583125864,-324.99224959673302,-320.26997748081885,-878.21188440192327,-310.8169547966254,-494.10786623593322,-301.35265412809804,-485.10508159748588,732.12289225337736,736.86487239838698,633.5001154324973,830.24613453168513,642.7294549606022,839.95807491829419,844.81841499752954,270.41597970228941,854.54781454757267,665.84857296648079,864.28881249863662,675.11443399992004,1693.2413755666653,1698.1219835118668,1508.2326268030133,1707.8918309952719,1517.5243023061453,1717.6731586764977,1722.5681167762546,1335.4961529290154,1732.3665996465247,1540.7982983830248,1742.1764753228358,1550.1257196000665,1751.9977081473121,1756.9125722364911,1564.1358261332603,1766.7507730391812,1573.488489527504,1776.6002400701077,1781.5291868482741,1189.6869477645519,1791.3954835583868,1596.9139295854807,1801.272953008503,1606.3015115569219,1811.1615570750832,1816.1100225611449,1620.401404751306,1826.0152561511172,1629.8136192377856,{"$f":"EJ123-EJ135","v":1835.9315272050239},1840.8937894209862,1240.1331978102985,1850.8265422764403,1653.3868449577744,1860.7702327761276,1662.833097578015,1870.7248202359374,1875.7061874929,1677.0205132854067,1885.6770431552263,1686.4907499647456,1895.6586921529829,1900.6535509753871,1290.8396099816114,1910.651310669205,1710.2078702535086,1920.6597573044432,1719.7112092898583,1693.6573761895484,1698.0863400974608,1495.7917102623337,1706.947867094595,1504.1420042256846,1715.814132137893,1720.2490184627427,1308.6626253228565,1729.1222524605869,1525.032555994158,1738.0000394692511,1533.3945000253502,4749.5213890301548,4753.623809687796,4556.7671036979518,4761.8306463880472,4564.4759591178808,4770.0400761884957,4774.1457380730872,4171.6209917987744,4782.3589046069519,4583.7536517314948,4790.5744594223615,4591.4667263998599,4798.7923194715704,4802.9020878299561,4603.0382089974164,4811.1232486016843,4610.753650492542,4819.3465041543213,4823.4588908352653,4211.8412779350374,4831.6851283699652,4630.045529667922,4839.9132461372847,4637.7633571430042,4848.143157157785,4852.2587577741542,4649.3409688386928,4860.4911941240625,4657.0598237974609,4868.7252033443228,4872.8427698896066,4251.9942475011203,4881.0789706952373,{"$f":"GV123-GV135","v":4676.357852968209},4889.3165197476374,4684.0771762427084,4897.5553259961143,4901.6751719263139,4695.6559856787753,4909.9156917330711,4703.3749357583783,4918.157238071004,4922.2783670005174,4503.5057538978308,4930.5212776173812,4722.6707103286572,4938.7649797096956,4730.3881236911857,4829.2495865312612,4833.0815893800172,4623.6216122599044,4840.7438463910075,4630.752744995606,4848.4036790575665,4852.232651288944,4212.2049158613136,4859.8886371644521,4648.5637122864809,4867.5419171587864,4655.6810481120092,4875.1923772461851,4879.0165139694946,4666.3491298631243,4886.6625286179897,4673.4557298562604,4894.3054347271291,4898.125685582916,4248.4312150063688,4905.7637094507172,4691.2022640570167,4913.398330991251,4698.2925731236373,4921.0294312293372,4924.8436234502733,4708.9187560329683,4932.4692168143083,4715.9965103003942,4940.0909877462454,4943.9004017270354,4284.3922054008135,4951.5162101031383,4733.6676969867003,4959.1278895834548,4740.7265602891403,4966.7353160719713,4970.5373954264032,4751.304158272018,4978.1382078415827,4758.3485707860782,4985.7344532055922,4989.5308235391285,4544.4817656621481,4997.1199796156679,4775.9330333793951,5004.7042490633648,4782.955845219185,5012.2835024884725,{"$f":"JH123-JH135","v":5016.0712075109068},4793.4778901716099,5023.6426923175204,4800.4842755639866,5031.2088336661291,5034.9898591519905,4355.4041455804636,5042.5477364617145,4817.9701594461176,5050.099937169558,4824.9521210189523,5057.6463264014837,5061.4172993112725,4835.4113531354633,5068.9547164013456,4842.374830200044,5076.4859807434423,5080.2492624968363,4390.3951204707182,5087.7710383750073,4859.74978632082,5095.2863143284485,4866.6858990993624,5102.7949498144608,5106.5467331992722,4877.0747568821098,5114.0451423574013,4883.9902418707234,5121.5365554640885,5125.2795935555851,4425.0007573655239,5132.7602423929911,4901.2414098331346,4925.4687475571973,4700.0315521832254,4932.4009478010603,4935.8636909094694,4709.5661576813427,4942.7823684462419,4715.9094140893503,4949.6918407994362,4953.1430771895957,4494.216419738108,4960.038454152229,4731.7203986557543,4966.9242409482777,4738.0255150536432,4973.8002817817141,4977.2345984923013,4747.4620365132605,4984.0957259902625,4753.7387136817251,4990.9467134780007,4994.3683549289226,4293.8206494503193,5001.2038330880087,4769.3790397951871,5008.0287706055533,4775.6141920547479,5014.8430053649845,5018.2460582554504,4784.9439251216572,5025.0439325579609,4791.1481725194135,{"$f":"LT123-LT135","v":5031.8306940987368},5035.2198557817792,4324.0799236471212,5041.9896367715282,4806.6030456064991,5048.7478881889792,4812.7622480391256,5055.4944413826997,5058.8632781386186,4821.9761408009999,5065.5919653445098,4828.10187458364,5072.3085278263425,5075.6622084132978,4353.76864589053,5082.3602598959169,4843.3559111114118,5089.0457531168868,4849.4329401563764,-2445.1063796448739,-2451.1366715990589,-2457.1818358800092,-2463.2419091668935,-2469.3169282293434,-2475.4069299276734,-2481.511951213105,-2487.6320291279917,-2493.7672008060449,-2499.9175034725549,-2506.0829744446223,-2512.2636511313804,-2518.4595710342228,-2524.6707717470331,-2530.8972909564113,-2537.1391664419029,-2543.3964360762261,-2549.6691378255059,-2555.9573097495004,-2562.2609900018347,-2568.5802168302284,-2574.9150285767341,-2581.2654636779635,-2587.6315606653234,-2594.0133581652512,-2600.4108948994462,-2606.8242096851059,-2613.2533414351615,-2619.6983291585143,-2626.1592119602728,-2632.6360290419875,-2639.1288197018912,-2645.6376233351375,-2652.1624794340382,-2658.7034275883047,-2665.2605074852854,-2671.8337589102116,-2678.4232217464323,-2685.0289359756616,-2691.6509416782192,-2698.289279033273,-2704.9439883190839,-2711.6151099132494,-2718.3026842929498,-2725.0067520351936]
[null,null,"NOL Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J145","v":0},{"$f":"K145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5770.3061102876318,11531.523770704865,17450.467882303128,23193.450577107447,29094.808927384664,34819.478962542242,40537.087942670347,46752.891023063487,52456.342888152678,58321.677712640558,64010.925660821209,69862.59173570975,73218.537393823412,76566.813018620902,80088.111035878828,83421.008570071455,86927.500489777696,90244.969095084525,93557.784420733413,97230.049777636028,100533.54979924389,104014.89323084935,107309.066311795,110781.53043266253,{"$f":"BW145","v":112466.36496424416},114146.52587670102,116005.65141364156,117676.45641679676,119526.67653160171,121188.11408808814,122844.8636038243,125051.27393598379,126698.63875377673,128526.5499306999,130164.51858674035,131983.48812060757,132332.04918113991,132675.90216575097,133201.43997961967,133535.86827523608,134052.43882106734,134377.43107066408,134697.7010481449,135575.91293254681,135886.72988734345,136380.83775357937,136682.19040770747,137167.29548930496,136435.1725970516,135698.30772465322,135064.80760922073,134234.56147468905,133591.83201972843,132751.87394481013,131907.05552981258,131636.6395501103,130782.09173556272,130116.24316259623,129251.9543500976,128576.83991609768,126883.59854053102,125185.47655701915,123677.24393021614,121969.35209922087,120451.82779691472,118734.15463823822,117011.58652146197,115676.09036853295,113943.72376888643,112402.9254705034,110660.74899518056,109110.6232755805,107358.62556743318,105601.71299519669,104037.57716906343,102270.82639602425,100697.33790649674,98920.737666426634,97139.208479578359,95949.521531813807,94158.126048255421,92561.212118669937,90759.939165661432,89153.637654104503,87342.476097029416,85526.366074468271,83905.964669716966,82079.949413565846,{"$f":"EI145","v":80450.13579432806},78614.20426712303,76773.310477702049,75533.177279891752,73682.350737615314,72028.963892657543,70168.193659881421,68505.360562303409,66634.635742067476,64758.929554574577,63081.909041289167,61196.231998133939,59509.741248169194,57614.082556016212,55713.429005040824,54422.589395059214,52511.938084390007,50801.7302141365,48881.070456832058,47161.359247542197,45467.701871352649,43769.615531255185,42273.823820992853,40566.875953898256,39062.733949672569,37346.919817534676,35626.67079907193,34318.008173749076,32588.885921288489,31063.85336529433,29325.853325825079,27792.458825799727,23042.937436769571,18289.313627081774,13732.546523383822,8970.715876995775,4406.2399178778942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2445.1063796448739,4896.2430512439332,7353.4248871239424,9816.6667962908359,12285.98372452018,14761.390654447852,17242.902605660958,19730.53463478895,22224.301835594993,24724.219339067549,27230.302313512173,29742.565964643552,32261.025535677774,34785.696307424805,37316.593598381216,39853.732764823122,42397.129200899348,44946.798338724853,47502.755648474355,50065.016638476191,52633.596855306416,55208.511883883148,57789.77734756111,60377.408908226433,62971.422266391681,65571.833161291128,68178.657370976231,70791.910712411394,73411.609041569915,76037.768253530186,78670.40428257217,81309.533102274057,83955.17072560919,86607.333205043222,89266.036632631527,91931.297140116818,94603.130899027034,97281.554120773464,99966.583056749121,102658.23399842734,105356.52327746061,108061.46726577969,110773.08237569295,113491.3850599859]
[null,null,"Add: NOL Pushed Forward",null,null,null,null,null,null,null,{"$f":"MAX(-K140,0)","v":0},{"$f":"MAX(-L140,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5770.3061102876318,5761.2176604172337,5918.9441115982609,5742.982694804321,5901.3583502772171,5724.6700351575764,5717.6089801281032,6215.8030803931397,5703.4518650891951,5865.3348244878798,5689.247948180654,5851.6660748885388,3355.9456581136546,3348.275624797493,3521.2980172579228,3332.8975341926325,3506.4919197062418,3317.4686053068262,3312.815325648894,3672.2653569026133,3303.5000216078643,3481.3434316054663,3294.1730809456558,3472.4641208675348,1684.8345315816205,{"$f":"MAX(-BX140,0)","v":1680.1609124568686},1859.1255369405462,1670.8050031552038,1850.2201148049435,1661.4375564864304,1656.7495157361618,2206.4103321594912,1647.3648177929417,1827.9111769231622,1637.9686560404562,1818.9695338672109,348.56106053233634,343.85298461107504,525.5378138686965,334.4282956164152,516.57054583125864,324.99224959673302,320.26997748081885,878.21188440192327,310.8169547966254,494.10786623593322,301.35265412809804,485.10508159748588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ140,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-GV140,0)","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,{"$f":"MAX(-JH140,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-LT140,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2445.1063796448739,2451.1366715990589,2457.1818358800092,2463.2419091668935,2469.3169282293434,2475.4069299276734,2481.511951213105,2487.6320291279917,2493.7672008060449,2499.9175034725549,2506.0829744446223,2512.2636511313804,2518.4595710342228,2524.6707717470331,2530.8972909564113,2537.1391664419029,2543.3964360762261,2549.6691378255059,2555.9573097495004,2562.2609900018347,2568.5802168302284,2574.9150285767341,2581.2654636779635,2587.6315606653234,2594.0133581652512,2600.4108948994462,2606.8242096851059,2613.2533414351615,2619.6983291585143,2626.1592119602728,2632.6360290419875,2639.1288197018912,2645.6376233351375,2652.1624794340382,2658.7034275883047,2665.2605074852854,2671.8337589102116,2678.4232217464323,2685.0289359756616,2691.6509416782192,2698.289279033273,2704.9439883190839,2711.6151099132494,2718.3026842929498,2725.0067520351936]
[null,null,"Less: NOL Used",null,null,null,null,null,null,null,{"$f":"MIN(K142,MAX(K140,0))","v":0},{"$f":"MIN(L142,MAX(L140,0))","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,{"$f":"MIN(BX142,MAX(BX140,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,732.12289225337736,736.86487239838698,633.5001154324973,830.24613453168513,642.7294549606022,839.95807491829419,844.81841499752954,270.41597970228941,854.54781454757267,665.84857296648079,864.28881249863662,675.11443399992004,1693.2413755666653,1698.1219835118668,1508.2326268030133,1707.8918309952719,1517.5243023061453,1717.6731586764977,1722.5681167762546,1335.4961529290154,1732.3665996465247,1540.7982983830248,1742.1764753228358,1550.1257196000665,1751.9977081473121,1756.9125722364911,1564.1358261332603,1766.7507730391812,1573.488489527504,1776.6002400701077,1781.5291868482741,1189.6869477645519,1791.3954835583868,1596.9139295854807,1801.272953008503,1606.3015115569219,1811.1615570750832,1816.1100225611449,1620.401404751306,1826.0152561511172,1629.8136192377856,{"$f":"MIN(EJ142,MAX(EJ140,0))","v":1835.9315272050239},1840.8937894209862,1240.1331978102985,1850.8265422764403,1653.3868449577744,1860.7702327761276,1662.833097578015,1870.7248202359374,1875.7061874929,1677.0205132854067,1885.6770431552263,1686.4907499647456,1895.6586921529829,1900.6535509753871,1290.8396099816114,1910.651310669205,1710.2078702535086,1920.6597573044432,1719.7112092898583,1693.6573761895484,1698.0863400974608,1495.7917102623337,1706.947867094595,1504.1420042256846,1715.814132137893,1720.2490184627427,1308.6626253228565,1729.1222524605869,1525.032555994158,1738.0000394692511,1533.3945000253502,4749.5213890301548,4753.623809687796,4556.7671036979518,4761.8306463880472,4564.4759591178808,4406.2399178778942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV142,MAX(GV140,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH142,MAX(JH140,0))","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,{"$f":"MIN(LT142,MAX(LT140,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K142+K143-K144","v":0},{"$f":"L142+L143-L144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5770.3061102876318,11531.523770704865,17450.467882303128,23193.450577107447,29094.808927384664,34819.478962542242,40537.087942670347,46752.891023063487,52456.342888152678,58321.677712640558,64010.925660821209,69862.59173570975,73218.537393823412,76566.813018620902,80088.111035878828,83421.008570071455,86927.500489777696,90244.969095084525,93557.784420733413,97230.049777636028,100533.54979924389,104014.89323084935,107309.066311795,110781.53043266253,112466.36496424416,{"$f":"BX142+BX143-BX144","v":114146.52587670102},116005.65141364156,117676.45641679676,119526.67653160171,121188.11408808814,122844.8636038243,125051.27393598379,126698.63875377673,128526.5499306999,130164.51858674035,131983.48812060757,132332.04918113991,132675.90216575097,133201.43997961967,133535.86827523608,134052.43882106734,134377.43107066408,134697.7010481449,135575.91293254681,135886.72988734345,136380.83775357937,136682.19040770747,137167.29548930496,136435.1725970516,135698.30772465322,135064.80760922073,134234.56147468905,133591.83201972843,132751.87394481013,131907.05552981258,131636.6395501103,130782.09173556272,130116.24316259623,129251.9543500976,128576.83991609768,126883.59854053102,125185.47655701915,123677.24393021614,121969.35209922087,120451.82779691472,118734.15463823822,117011.58652146197,115676.09036853295,113943.72376888643,112402.9254705034,110660.74899518056,109110.6232755805,107358.62556743318,105601.71299519669,104037.57716906343,102270.82639602425,100697.33790649674,98920.737666426634,97139.208479578359,95949.521531813807,94158.126048255421,92561.212118669937,90759.939165661432,89153.637654104503,87342.476097029416,85526.366074468271,83905.964669716966,82079.949413565846,80450.13579432806,{"$f":"EJ142+EJ143-EJ144","v":78614.20426712303},76773.310477702049,75533.177279891752,73682.350737615314,72028.963892657543,70168.193659881421,68505.360562303409,66634.635742067476,64758.929554574577,63081.909041289167,61196.231998133939,59509.741248169194,57614.082556016212,55713.429005040824,54422.589395059214,52511.938084390007,50801.7302141365,48881.070456832058,47161.359247542197,45467.701871352649,43769.615531255185,42273.823820992853,40566.875953898256,39062.733949672569,37346.919817534676,35626.67079907193,34318.008173749076,32588.885921288489,31063.85336529433,29325.853325825079,27792.458825799727,23042.937436769571,18289.313627081774,13732.546523383822,8970.715876995775,4406.2399178778942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV142+GV143-GV144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH142+JH143-JH144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT142+LT143-LT144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2445.1063796448739,4896.2430512439332,7353.4248871239424,9816.6667962908359,12285.98372452018,14761.390654447852,17242.902605660958,19730.53463478895,22224.301835594993,24724.219339067549,27230.302313512173,29742.565964643552,32261.025535677774,34785.696307424805,37316.593598381216,39853.732764823122,42397.129200899348,44946.798338724853,47502.755648474355,50065.016638476191,52633.596855306416,55208.511883883148,57789.77734756111,60377.408908226433,62971.422266391681,65571.833161291128,68178.657370976231,70791.910712411394,73411.609041569915,76037.768253530186,78670.40428257217,81309.533102274057,83955.17072560919,86607.333205043222,89266.036632631527,91931.297140116818,94603.130899027034,97281.554120773464,99966.583056749121,102658.23399842734,105356.52327746061,108061.46726577969,110773.08237569295,113491.3850599859,116216.39181202109]
[]
[null,null,"Adjusted EBIT",null,null,null,null,null,null,null,{"$f":"K140+K143-K144","v":0},{"$f":"L140+L143-L144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX140+BX143-BX144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ140+EJ143-EJ144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,363.80015831060155,4774.1457380730872,4171.6209917987744,4782.3589046069519,4583.7536517314948,4790.5744594223615,4591.4667263998599,4798.7923194715704,4802.9020878299561,4603.0382089974164,4811.1232486016843,4610.753650492542,4819.3465041543213,4823.4588908352653,4211.8412779350374,4831.6851283699652,4630.045529667922,4839.9132461372847,4637.7633571430042,4848.143157157785,4852.2587577741542,4649.3409688386928,4860.4911941240625,4657.0598237974609,4868.7252033443228,4872.8427698896066,4251.9942475011203,4881.0789706952373,{"$f":"GV140+GV143-GV144","v":4676.357852968209},4889.3165197476374,4684.0771762427084,4897.5553259961143,4901.6751719263139,4695.6559856787753,4909.9156917330711,4703.3749357583783,4918.157238071004,4922.2783670005174,4503.5057538978308,4930.5212776173812,4722.6707103286572,4938.7649797096956,4730.3881236911857,4829.2495865312612,4833.0815893800172,4623.6216122599044,4840.7438463910075,4630.752744995606,4848.4036790575665,4852.232651288944,4212.2049158613136,4859.8886371644521,4648.5637122864809,4867.5419171587864,4655.6810481120092,4875.1923772461851,4879.0165139694946,4666.3491298631243,4886.6625286179897,4673.4557298562604,4894.3054347271291,4898.125685582916,4248.4312150063688,4905.7637094507172,4691.2022640570167,4913.398330991251,4698.2925731236373,4921.0294312293372,4924.8436234502733,4708.9187560329683,4932.4692168143083,4715.9965103003942,4940.0909877462454,4943.9004017270354,4284.3922054008135,4951.5162101031383,4733.6676969867003,4959.1278895834548,4740.7265602891403,4966.7353160719713,4970.5373954264032,4751.304158272018,4978.1382078415827,4758.3485707860782,4985.7344532055922,4989.5308235391285,4544.4817656621481,4997.1199796156679,4775.9330333793951,5004.7042490633648,4782.955845219185,5012.2835024884725,{"$f":"JH140+JH143-JH144","v":5016.0712075109068},4793.4778901716099,5023.6426923175204,4800.4842755639866,5031.2088336661291,5034.9898591519905,4355.4041455804636,5042.5477364617145,4817.9701594461176,5050.099937169558,4824.9521210189523,5057.6463264014837,5061.4172993112725,4835.4113531354633,5068.9547164013456,4842.374830200044,5076.4859807434423,5080.2492624968363,4390.3951204707182,5087.7710383750073,4859.74978632082,5095.2863143284485,4866.6858990993624,5102.7949498144608,5106.5467331992722,4877.0747568821098,5114.0451423574013,4883.9902418707234,5121.5365554640885,5125.2795935555851,4425.0007573655239,5132.7602423929911,4901.2414098331346,4925.4687475571973,4700.0315521832254,4932.4009478010603,4935.8636909094694,4709.5661576813427,4942.7823684462419,4715.9094140893503,4949.6918407994362,4953.1430771895957,4494.216419738108,4960.038454152229,4731.7203986557543,4966.9242409482777,4738.0255150536432,4973.8002817817141,4977.2345984923013,4747.4620365132605,4984.0957259902625,4753.7387136817251,4990.9467134780007,4994.3683549289226,4293.8206494503193,5001.2038330880087,4769.3790397951871,5008.0287706055533,4775.6141920547479,5014.8430053649845,5018.2460582554504,4784.9439251216572,5025.0439325579609,4791.1481725194135,{"$f":"LT140+LT143-LT144","v":5031.8306940987368},5035.2198557817792,4324.0799236471212,5041.9896367715282,4806.6030456064991,5048.7478881889792,4812.7622480391256,5055.4944413826997,5058.8632781386186,4821.9761408009999,5065.5919653445098,4828.10187458364,5072.3085278263425,5075.6622084132978,4353.76864589053,5082.3602598959169,4843.3559111114118,5089.0457531168868,4849.4329401563764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxes on EBIT",null,"Tax Rate",{"$f":"F67","v":0.25},null,null,null,null,{"$f":"K147*$F$148","v":0},{"$f":"L147*$F$148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX147*$F$148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ147*$F$148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.950039577650386,1193.5364345182718,1042.9052479496936,1195.589726151738,1145.9384129328737,1197.6436148555904,1147.866681599965,1199.6980798678926,1200.725521957489,1150.7595522493541,1202.7808121504211,1152.6884126231355,1204.8366260385803,1205.8647227088163,1052.9603194837593,1207.9212820924913,1157.5113824169805,1209.9783115343212,1159.4408392857511,1212.0357892894463,1213.0646894435386,1162.3352422096732,1215.1227985310156,1164.2649559493652,1217.1813008360807,1218.2106924724017,1062.9985618752801,1220.2697426738093,{"$f":"GV147*$F$148","v":1169.0894632420523},1222.3291299369093,1171.0192940606771,1224.3888314990286,1225.4187929815785,1173.9139964196938,1227.4789229332678,1175.8437339395946,1229.539309517751,1230.5695917501293,1125.8764384744577,1232.6303194043453,1180.6676775821643,1234.6912449274239,1182.5970309227964,1207.3123966328153,1208.2703973450043,1155.9054030649761,1210.1859615977519,1157.6881862489015,1212.1009197643916,1213.058162822236,1053.0512289653284,1214.972159291113,1162.1409280716202,1216.8854792896966,1163.9202620280023,1218.7980943115463,1219.7541284923736,1166.5872824657811,1221.6656321544974,1168.3639324640651,1223.5763586817823,1224.531421395729,1062.1078037515922,1226.4409273626793,1172.8005660142542,1228.3495827478127,1174.5731432809093,1230.2573578073343,1231.2109058625683,1177.2296890082421,1233.1173042035771,1178.9991275750986,1235.0227469365614,1235.9751004317588,1071.0980513502034,1237.8790525257846,1183.4169242466751,1239.7819723958637,1185.1816400722851,1241.6838290179928,1242.6343488566008,1187.8260395680045,1244.5345519603957,1189.5871426965195,1246.4336133013981,1247.3827058847821,1136.120441415537,1249.279994903917,1193.9832583448488,1251.1760622658412,1195.7389613047962,1253.0708756221181,{"$f":"JH147*$F$148","v":1254.0178018777267},1198.3694725429025,1255.9106730793801,1200.1210688909966,1257.8022084165323,1258.7474647879976,1088.8510363951159,1260.6369341154286,1204.4925398615294,1262.5249842923895,1206.2380302547381,1264.4115816003709,1265.3543248278181,1208.8528382838658,1267.2386791003364,1210.593707550011,1269.1214951858606,1270.0623156242091,1097.5987801176796,1271.9427595937518,1214.937446580205,1273.8215785821121,1216.6714747748406,1275.6987374536152,1276.6366832998181,1219.2686892205274,1278.5112855893503,1220.9975604676808,1280.3841388660221,1281.3198983888963,1106.250189341381,1283.1900605982478,1225.3103524582837,1231.3671868892993,1175.0078880458063,1233.1002369502651,1233.9659227273673,1177.3915394203357,1235.6955921115605,1178.9773535223376,1237.4229601998591,1238.2857692973989,1123.554104934527,1240.0096135380572,1182.9300996639386,1241.7310602370694,1184.5063787634108,1243.4500704454285,1244.3086496230753,1186.8655091283151,1246.0239314975656,1188.4346784204313,1247.7366783695002,1248.5920887322306,1073.4551623625798,1250.3009582720022,1192.3447599487968,1252.0071926513883,1193.903548013687,1253.7107513412461,1254.5615145638626,1196.2359812804143,1256.2609831394902,1197.7870431298534,{"$f":"LT147*$F$148","v":1257.9576735246842},1258.8049639454448,1081.0199809117803,1260.4974091928821,1201.6507614016248,1262.1869720472448,1203.1905620097814,1263.8736103456749,1264.7158195346547,1205.49403520025,1266.3979913361275,1207.02546864591,1268.0771319565856,1268.9155521033244,1088.4421614726325,1270.5900649739792,1210.838977777853,1272.2614382792217,1212.3582350390941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pre-tax Cash Flow",null,null,null,null,null,null,null,{"$f":"K126","v":-10000},{"$f":"L126","v":-10000},-10000,-10000,-10000,-10000,-10000,-10000,-10000,-10000,-10000,-10000,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,0,0,0,-1.3322676295501878E-10,-2652.8673290951165,4224.3628271380567,4086.4766260513675,4222.6671726460772,4104.0676835499708,4240.8536243316339,4270.9043372654314,3837.0894253218526,4220.6253190797779,4143.2227017013811,4279.0880798346634,4156.9197415437548,4149.1465392019409,4639.3393225032269,4486.5642347141093,4634.4087098894279,4501.3963240085122,4649.7295568038671,4678.5461446039644,4361.4367627581532,4645.4941561759188,4530.56140966366,4676.5828080252477,4539.524504996295,4685.8019538877288,{"$f":"BX126","v":4711.1382699770365},4552.9896588559895,4699.6513871946954,4561.9800599640803,4708.8981069607789,4734.5049817979279,4252.6020167287179,4676.1049530692117,4584.5035602622711,4732.0628499159011,4593.5318809623832,4741.3478398001953,4767.3386839402183,4607.0945390276838,4755.2956784881126,4616.1497172800546,4764.6077581453828,4790.8766209005453,4302.725492641729,4730.5117588858047,4638.8343550034751,4787.9350314280209,4647.9268028196993,4797.2846796994718,4823.9481043102514,4621.044217360879,4895.0670345401786,4751.8365391101097,4904.6513025095846,4931.7046374273368,4429.1867106423861,4869.5216287218063,4775.1843064286531,4928.6603807193551,4784.5425335679456,4938.2832817829812,4965.7429840645427,4798.6002551656366,4952.7381663413453,4807.9856069590396,4962.3883909638589,4990.1423338848745,4650.7257609351645,4952.2572905269235,4831.4961137597902,4986.5614016342151,4840.9190745821943,4996.2494856102103,5024.4210187491999,4855.0735014242082,5010.801718908021,4864.5230564185731,5020.5165553124416,5048.9904595961616,4533.4109053804905,4982.5657024756547,4888.1931194829403,5044.8500713189242,4897.6795158019804,5054.6019411328634,5083.5049806518373,4911.9286736495924,5069.2493991653455,4921.4410975806495,{"$f":"EJ126","v":5079.0274122807805},5108.2411869142034,4586.031367160338,5039.5945674658697,4945.2673172124378,5103.517778508708,4954.8157632930943,5113.33194488551,5142.9867313816558,4969.1575455494758,5128.0723642607427,4978.7314152196368,5137.9120253628043,5167.8861512547437,4638.9797148128591,5096.9475768145294,5002.7101669359945,5162.5553499899434,5012.3191861391988,5088.3258348742656,4965.6286881819069,4794.0597921212866,4943.7383119703663,4802.5444163498451,4952.4353276098846,4987.747717668798,4640.5291213203163,4932.2269259665318,4823.7740121945799,4974.1947547361096,4832.272871230155,5106.7196823656623,4744.7553168450286,4579.5469445769713,4721.2893501363042,4587.3958191230322,4729.3261140633967,4765.2364368472672,4265.7174770812162,4670.4193013896629,4607.0268925724549,4749.4253932945712,4614.8826631191032,4757.4678262589587,4793.9355279875281,4626.6696414432017,4769.5341186164742,4634.5297205248635,4777.5799467249753,4814.4513437245496,4308.9299007804148,4716.5567901737331,4654.1866312256525,4797.6995821523415,4662.0518569871465,4805.7492253305809,4843.193708738856,4673.8520635433542,4817.8253214706911,4681.7203193711739,4825.8770051049951,4863.7365650147312,4352.1673106813914,4762.668777267455,{"$f":"GV126","v":4701.3953960165818},4846.0088680817262,4709.2669673808432,4854.0624268386109,4892.511236636401,4721.0756932993572,4866.1433380999661,4728.9489567913279,4874.1975201360892,4913.0731181582942,4566.7485959787246,4848.8431245938755,4748.6341712390495,4894.3331070659688,4756.5088344066171,4860.6014028023874,4824.0057697513348,4652.7126005608125,4793.47774212472,4660.0166094027982,4800.9333883377476,4843.1176937992977,4327.3068949893459,4726.5332486558682,4678.2638300803064,4819.557056700377,4685.5573050381545,4827.0000357510671,4869.8467158645635,4696.4913652781006,4838.1571803159986,4703.7764711903392,4845.5902184582601,4888.916684994836,4367.1658818643809,4768.5875106494077,4721.97346003045,4864.1542229253391,4729.2456398018294,4871.5720656495268,4915.5797019564925,4740.1464537374122,4882.6901282419221,4747.4085192840848,4890.0961859094459,4934.5972278319614,4406.8712350460419,4810.4072744707646,4765.5448046048132,4908.5894609549123,4772.7914488425995,4915.9776868773288,4961.1792414004194,4783.6526000630201,4927.0498880933737,4790.887310130016,4934.424406297625,4980.1333825885113,4622.4517584167615,4900.3315286874558,4808.951971628012,4952.8354152954998,4816.1686587522981,4960.1893536308426,{"$f":"JH126","v":5006.6187492534436},4826.9834570690991,4971.2086265804319,4834.1863127303341,4978.5468533196199,5025.4980955565825,4485.7205909705299,4893.2241793209087,4852.1679660051768,4996.8635723239895,4859.3500869559521,5004.1783554291669,5051.8705043012278,4870.1115589704241,5015.1373358497658,4877.2778711581104,5022.4343194747653,5070.6631605860493,4524.811710212346,4934.158662200698,4895.1646517420895,5040.6442204818686,4902.3074035323316,5047.9147770992859,5096.9056098889969,4913.0082829016228,5058.8057931542571,4920.1331658744084,5066.0563755229014,5115.5991793988442,4563.6433555541098,4974.7332459293884,4937.9127127524598,5181.1369576840862,4737.3032156780282,4876.4566057756756,4926.5162926098074,4747.1613719274455,4886.4702458475949,4753.7217584279479,4893.1331145097665,4943.7588369947225,4583.1664765612713,4852.2978255024209,4770.0806144820326,4909.7440077060128,4776.6069134603076,4916.3694323530126,4967.7988392468233,4786.3774066312917,4926.2867778956006,4792.8782055662123,4932.8842419459215,4984.8958437021529,4441.7050120328622,4834.3524139452829,4809.0840389396653,4949.3273480292974,4815.5474911957326,4955.8839306537357,5008.7221681508236,4825.2219402794435,4965.6961422751319,4831.6575180344043,{"$f":"LT126","v":4972.2222602151705},5025.6593242347626,4476.5972156477455,4870.3293174214959,4847.696081221372,4988.4825538636624,4854.0909218181932,4994.9642151334265,5049.251537377846,4863.6606081087775,5004.6620990016918,4870.0251043711605,5011.1106913976546,5066.0139582616775,4511.0608011698823,4905.7497229678684,4885.8815775882304,5027.1725466539629,4892.2018104476274,8439.1067869811177,-2447.2461606608749,-2400.4391097658477,-2512.1748045921295,-2412.2939712378843,-2524.5814864283066,-2477.5732278031492,-2372.9991855732042,-2600.493431720226,-2442.1878995270099,-2555.8669179781818,-2454.2489424919368,-2568.4893786481175,-2520.6635454807038,-2472.4522830588253,-2587.5400487298957,-2484.6627903750236,-2600.3189310211583,-2551.900424637246,-2381.0792845393726,-2741.6181112728664,-2515.4535365128222,-2632.5429255175304,-2527.8764107666975,-2645.5440600075626,-2596.2834518451273,-2546.625851550592,-2665.1662501917945,-2559.2026740862757,-2678.3284989517942,-2628.4574373763653,-2452.5116630755556,-2823.8666546110544,-2590.9171426082089,-2711.5192132830584,-2603.7127030897,-2724.910381807792,-2674.1719554004835,-2623.0246270971124,-2745.1212376975509,-2635.9787543088669,-2758.6783539203516,-2707.3111604976584,-2526.0870129678242,-2908.5826542493878]
[null,null,"Less: Taxes",null,null,null,null,null,null,null,{"$f":"-K148","v":0},{"$f":"-L148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BX148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EJ148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-90.950039577650386,-1193.5364345182718,-1042.9052479496936,-1195.589726151738,-1145.9384129328737,-1197.6436148555904,-1147.866681599965,-1199.6980798678926,-1200.725521957489,-1150.7595522493541,-1202.7808121504211,-1152.6884126231355,-1204.8366260385803,-1205.8647227088163,-1052.9603194837593,-1207.9212820924913,-1157.5113824169805,-1209.9783115343212,-1159.4408392857511,-1212.0357892894463,-1213.0646894435386,-1162.3352422096732,-1215.1227985310156,-1164.2649559493652,-1217.1813008360807,-1218.2106924724017,-1062.9985618752801,-1220.2697426738093,{"$f":"-GV148","v":-1169.0894632420523},-1222.3291299369093,-1171.0192940606771,-1224.3888314990286,-1225.4187929815785,-1173.9139964196938,-1227.4789229332678,-1175.8437339395946,-1229.539309517751,-1230.5695917501293,-1125.8764384744577,-1232.6303194043453,-1180.6676775821643,-1234.6912449274239,-1182.5970309227964,-1207.3123966328153,-1208.2703973450043,-1155.9054030649761,-1210.1859615977519,-1157.6881862489015,-1212.1009197643916,-1213.058162822236,-1053.0512289653284,-1214.972159291113,-1162.1409280716202,-1216.8854792896966,-1163.9202620280023,-1218.7980943115463,-1219.7541284923736,-1166.5872824657811,-1221.6656321544974,-1168.3639324640651,-1223.5763586817823,-1224.531421395729,-1062.1078037515922,-1226.4409273626793,-1172.8005660142542,-1228.3495827478127,-1174.5731432809093,-1230.2573578073343,-1231.2109058625683,-1177.2296890082421,-1233.1173042035771,-1178.9991275750986,-1235.0227469365614,-1235.9751004317588,-1071.0980513502034,-1237.8790525257846,-1183.4169242466751,-1239.7819723958637,-1185.1816400722851,-1241.6838290179928,-1242.6343488566008,-1187.8260395680045,-1244.5345519603957,-1189.5871426965195,-1246.4336133013981,-1247.3827058847821,-1136.120441415537,-1249.279994903917,-1193.9832583448488,-1251.1760622658412,-1195.7389613047962,-1253.0708756221181,{"$f":"-JH148","v":-1254.0178018777267},-1198.3694725429025,-1255.9106730793801,-1200.1210688909966,-1257.8022084165323,-1258.7474647879976,-1088.8510363951159,-1260.6369341154286,-1204.4925398615294,-1262.5249842923895,-1206.2380302547381,-1264.4115816003709,-1265.3543248278181,-1208.8528382838658,-1267.2386791003364,-1210.593707550011,-1269.1214951858606,-1270.0623156242091,-1097.5987801176796,-1271.9427595937518,-1214.937446580205,-1273.8215785821121,-1216.6714747748406,-1275.6987374536152,-1276.6366832998181,-1219.2686892205274,-1278.5112855893503,-1220.9975604676808,-1280.3841388660221,-1281.3198983888963,-1106.250189341381,-1283.1900605982478,-1225.3103524582837,-1231.3671868892993,-1175.0078880458063,-1233.1002369502651,-1233.9659227273673,-1177.3915394203357,-1235.6955921115605,-1178.9773535223376,-1237.4229601998591,-1238.2857692973989,-1123.554104934527,-1240.0096135380572,-1182.9300996639386,-1241.7310602370694,-1184.5063787634108,-1243.4500704454285,-1244.3086496230753,-1186.8655091283151,-1246.0239314975656,-1188.4346784204313,-1247.7366783695002,-1248.5920887322306,-1073.4551623625798,-1250.3009582720022,-1192.3447599487968,-1252.0071926513883,-1193.903548013687,-1253.7107513412461,-1254.5615145638626,-1196.2359812804143,-1256.2609831394902,-1197.7870431298534,{"$f":"-LT148","v":-1257.9576735246842},-1258.8049639454448,-1081.0199809117803,-1260.4974091928821,-1201.6507614016248,-1262.1869720472448,-1203.1905620097814,-1263.8736103456749,-1264.7158195346547,-1205.49403520025,-1266.3979913361275,-1207.02546864591,-1268.0771319565856,-1268.9155521033244,-1088.4421614726325,-1270.5900649739792,-1210.838977777853,-1272.2614382792217,-1212.3582350390941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"After Tax Free Cash Flow",null,null,null,null,null,null,null,{"$f":"SUM(K150:K151)","v":-10000},{"$f":"SUM(L150:L151)","v":-10000},-10000,-10000,-10000,-10000,-10000,-10000,-10000,-10000,-10000,-10000,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-32500,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,-7499.9999999999955,0,0,0,-1.3322676295501878E-10,-2652.8673290951165,4224.3628271380567,4086.4766260513675,4222.6671726460772,4104.0676835499708,4240.8536243316339,4270.9043372654314,3837.0894253218526,4220.6253190797779,4143.2227017013811,4279.0880798346634,4156.9197415437548,4149.1465392019409,4639.3393225032269,4486.5642347141093,4634.4087098894279,4501.3963240085122,4649.7295568038671,4678.5461446039644,4361.4367627581532,4645.4941561759188,4530.56140966366,4676.5828080252477,4539.524504996295,4685.8019538877288,{"$f":"SUM(BX150:BX151)","v":4711.1382699770365},4552.9896588559895,4699.6513871946954,4561.9800599640803,4708.8981069607789,4734.5049817979279,4252.6020167287179,4676.1049530692117,4584.5035602622711,4732.0628499159011,4593.5318809623832,4741.3478398001953,4767.3386839402183,4607.0945390276838,4755.2956784881126,4616.1497172800546,4764.6077581453828,4790.8766209005453,4302.725492641729,4730.5117588858047,4638.8343550034751,4787.9350314280209,4647.9268028196993,4797.2846796994718,4823.9481043102514,4621.044217360879,4895.0670345401786,4751.8365391101097,4904.6513025095846,4931.7046374273368,4429.1867106423861,4869.5216287218063,4775.1843064286531,4928.6603807193551,4784.5425335679456,4938.2832817829812,4965.7429840645427,4798.6002551656366,4952.7381663413453,4807.9856069590396,4962.3883909638589,4990.1423338848745,4650.7257609351645,4952.2572905269235,4831.4961137597902,4986.5614016342151,4840.9190745821943,4996.2494856102103,5024.4210187491999,4855.0735014242082,5010.801718908021,4864.5230564185731,5020.5165553124416,5048.9904595961616,4533.4109053804905,4982.5657024756547,4888.1931194829403,5044.8500713189242,4897.6795158019804,5054.6019411328634,5083.5049806518373,4911.9286736495924,5069.2493991653455,4921.4410975806495,{"$f":"SUM(EJ150:EJ151)","v":5079.0274122807805},5108.2411869142034,4586.031367160338,5039.5945674658697,4945.2673172124378,5103.517778508708,4954.8157632930943,5113.33194488551,5142.9867313816558,4969.1575455494758,5128.0723642607427,4978.7314152196368,5137.9120253628043,5167.8861512547437,4638.9797148128591,5096.9475768145294,5002.7101669359945,5162.5553499899434,5012.3191861391988,5088.3258348742656,4965.6286881819069,4794.0597921212866,4943.7383119703663,4802.5444163498451,4952.4353276098846,4987.747717668798,4640.5291213203163,4932.2269259665318,4823.7740121945799,4974.1947547361096,4832.272871230155,5106.7196823656623,4744.7553168450286,4579.5469445769713,4721.2893501363042,4587.3958191230322,4638.3760744857464,3571.7000023289957,3222.8122291315226,3474.8295752379249,3461.0884796395812,3551.7817784389808,3467.0159815191382,3557.7697463910663,3593.210006030039,3475.9100891938479,3566.7533064660529,3481.8413079017282,3572.7433206863952,3608.5866210157333,3255.9695812966556,3508.6355080812418,3496.6752488086722,3587.7212706180203,3502.6110177013952,3593.7134360411346,3630.1290192953174,3511.516821333681,3602.7025229396754,3517.4553634218087,3608.6957042689146,3645.5258725423296,3289.1687488061116,3542.3990345936454,{"$f":"SUM(GV150:GV151)","v":3532.3059327745295},3623.6797381448168,3538.2476733201661,3629.6735953395823,3667.0924436548225,3547.1616968796634,3638.6644151666983,3553.1052228517333,3644.6582106183382,3682.5035264081648,3440.8721575042669,3616.2128051895302,3567.9664936568852,3659.6418621385446,3573.9118034838207,3653.2890061695721,3615.7353724063305,3496.8071974958366,3583.2917805269681,3502.3284231538964,3588.832468573356,3630.0595309770615,3274.2556660240175,3511.5610893647554,3516.1229020086862,3602.6715774106806,3521.6370430101524,3608.2019414395209,3650.0925873721899,3529.9040828123198,3616.4915481615012,3535.4125387262739,3622.0138597764781,3664.385263599107,3305.0580781127887,3542.1465832867284,3549.1728940161956,3635.8046401775264,3554.67249652092,3641.3147078421925,3684.3687960939242,3562.9167647291702,3649.5728240383451,3568.4093917089863,3655.0734389728846,3698.6221274002028,3335.7731836958383,3572.52822194498,3582.1278803581381,3668.8074885590486,3587.6098087703144,3674.2938578593357,3718.5448925438186,3595.8265604950157,3682.5153361329781,3601.3001674334964,3687.9907929962269,3732.7506767037294,3486.3313170012243,3651.0515337835386,3614.9687132831632,3701.6593530296586,3620.4296974475019,3707.1184780087242,{"$f":"SUM(JH150:JH151)","v":3752.6009473757167},3628.6139845261969,3715.2979535010518,3634.0652438393372,3720.7446449030876,3766.7506307685849,3396.869554575414,3632.58724520548,3647.6754261436472,3734.3385880316,3653.112056701214,3739.766773828796,3786.5161794734095,3661.2587206865583,3747.8986567494294,3666.6841636080994,3753.3128242889047,3800.6008449618403,3427.2129300946663,3662.2159026069462,3680.2272051618847,3766.8226418997565,3685.635928757491,3772.2160396456707,3820.2689265891786,3693.7395936810954,3780.2945075649068,3699.1356054067273,3785.6722366568792,3834.2792810099481,3457.3931662127288,3691.5431853311406,3712.6023602941759,3949.7697707947868,3562.2953276322219,3643.3563688254108,3692.55036988244,3569.7698325071096,3650.7746537360345,3574.7444049056103,3655.7101543099075,3705.4730676973236,3459.6123716267443,3612.2882119643637,3587.1505148180941,3668.0129474689434,3592.1005346968968,3672.9193619075841,3723.4901896237479,3599.5118975029764,3680.262846398035,3604.443527145781,3685.1475635764214,3736.303754969922,3368.2498496702824,3584.0514556732805,3616.7392789908686,3697.320155377909,3621.6439431820454,3702.1731793124895,3754.160653586961,3628.9859589990292,3709.4351591356417,3633.870474904551,{"$f":"SUM(LT150:LT151)","v":3714.2645866904863},3766.8543602893178,3395.5772347359652,3609.8319082286139,3646.0453198197474,3726.2955818164173,3650.9003598084118,3731.0906047877515,3784.5357178431914,3658.1665729085275,3738.2641076655646,3662.9996357252503,3743.033559441069,3797.0984061583531,3422.6186396972498,3635.1596579938891,3675.0425998103774,3754.9111083747412,3679.8435754085331,8439.1067869811177,-2447.2461606608749,-2400.4391097658477,-2512.1748045921295,-2412.2939712378843,-2524.5814864283066,-2477.5732278031492,-2372.9991855732042,-2600.493431720226,-2442.1878995270099,-2555.8669179781818,-2454.2489424919368,-2568.4893786481175,-2520.6635454807038,-2472.4522830588253,-2587.5400487298957,-2484.6627903750236,-2600.3189310211583,-2551.900424637246,-2381.0792845393726,-2741.6181112728664,-2515.4535365128222,-2632.5429255175304,-2527.8764107666975,-2645.5440600075626,-2596.2834518451273,-2546.625851550592,-2665.1662501917945,-2559.2026740862757,-2678.3284989517942,-2628.4574373763653,-2452.5116630755556,-2823.8666546110544,-2590.9171426082089,-2711.5192132830584,-2603.7127030897,-2724.910381807792,-2674.1719554004835,-2623.0246270971124,-2745.1212376975509,-2635.9787543088669,-2758.6783539203516,-2707.3111604976584,-2526.0870129678242,-2908.5826542493878]
[]
[null,null,"Project IRR",null,"%","Monthly",{"$f":"IRR(152:152,0.001)","v":4.5686335866212957E-3},"Annual",{"$f":"(1+G154)^12-1","v":5.622237837220001E-2}]

{"sheet":"Colour Test","index":3,"n_rows":23,"n_cols":7,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,"Function lookup1(lookup_value, test_array, result_array)"]
[null,null,"Input 1",100]
[null,null,"Input 2",200,null,null,"found = 0"]
[null,null,"Total",{"$f":"SUM(D5:D6)","v":300}]
[null,null,null,null,null,null,"For i = 1 To test_array.Count"]
[null,null,null,null,null,null,"    If WorksheetFunction.IsNumber(test_array(i)) Then"]
[null,null,null,null,null,null,"        If lookup_value >= test_array(i) Then"]
[null,null,null,null,null,null,"            found = 1"]
[null,null,null,null,null,null,"            Exit For"]
[null,null,null,null,null,null,"        End If"]
[null,null,null,null,null,null,"    End If"]
[null,null,null,null,null,null,"Next i"]
[]
[null,null,null,null,null,null,"If found = 1 Then"]
[null,null,null,null,null,null,"  lookup1 = WorksheetFunction.Lookup(lookup_value, test_array, result_array)"]
[null,null,null,null,null,null,"Else"]
[null,null,null,null,null,null,"    lookup1 = 0"]
[null,null,null,null,null,null,"End If"]
[]
[null,null,null,null,null,null,"End Function"]

{"sheet":"Advertising","index":4,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"High Quality Modelling, Finance and Energy Courses"]
[]
[null,null,"This page is my advertising and publicity - You can of course delete the page without affecting the model"]
[]
[null,null,"I have taught classes for many years and I believe I have learned from my mistakes and can offer high quality courses"]
[]
[null,null,"Here is my simple concept"]
[null,null,null,"1. Deliver the courses at a reasonable price -- I will do quite well if a lot of people attend and I will survive if course numbers are low"]
[null,null,null,null,"USD 1,000 -2,000 for courses in Europe"]
[null,null,null,null,"USD 750 - 1,500 for courses in Africa and Latin America"]
[null,null,null,"2. Do not cancel the classes as long as one student has signed up (I take the risk of low numbers and not you)"]
[null,null,null,"3. Limit the size of the classes to 25 participants"]
[null,null,null,"4. Lunches are offered by not with a four course elaborate menu -- we assume that you are attending the course to learn and not to have a fancy lunch"]
[]
[null,null,"Download Outlines at",null,null,null,null,null,"www.FinanceEnergyInstitute.com"]
[null,null,"Check for upcomming dates",null,null,null,null,null,"www.FinanceEnergyInstitute.com"]
[]
[null,null,"Customised In-Company Courses"]
[]
[null,null,"I also offer courses tailored for single institutions (or combinations of institutions) "]
[null,null,"Depending on various considerations my rate is USD 1,500 to USD 2,000 per day plus expenses"]
[]
[null,null,"Contact Details"]
[null,null,null,"E-mail",null,null,null,null,"edwardbodmer@gmail.com"]
[null,null,null,"Phone",null,null,null,null,"001-630-886-2754"]
[]
[null,null,null,"Skype",null,null,null,null,"edward.bodmer"]
[null,null,null,"Link to Book"]