{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Table of Contents","Solar and Battery Payback","Battery Sensitivity","Tornado","Nigeria Backup","PF Model","Distribution Financials","LCOE Graph","LCOE","Scenario Output","Waterfall Chart1","Example of PV Syst","Debt Sizing Analysis","Debt Repayment Analysis","Scenarios","Repayment Patterns","Debt and Int Chart","Waterfall Chartdata1"],"not_rendered":{"charts":10,"images":4,"macros":1,"external_links":0,"defined_names":15,"comments":2,"pivot_tables":0},"unopened":[{"sheet":"Tornado","index":3,"reason":"not_a_worksheet"},{"sheet":"LCOE Graph","index":7,"reason":"not_a_worksheet"},{"sheet":"Waterfall Chart1","index":10,"reason":"not_a_worksheet"},{"sheet":"Repayment Patterns","index":15,"reason":"not_a_worksheet"},{"sheet":"Debt and Int Chart","index":16,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Table of Contents","index":0,"n_rows":21,"n_cols":5,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[null,null,"Go to Charts by Pressing Shift and Enter on Menu Item "]
[]
[null,null,"Sheet Tab","Description","Author"]
[null,1,"Table of Contents"]
[null,2,"Solar and Battery Payback"]
[null,3,"Battery Sensitivity"]
[null,4,"Tornado"]
[null,5,"Nigeria Backup"]
[null,6,"PF Model"]
[null,7,"Distribution Financials"]
[null,8,"LCOE Graph"]
[null,9,"LCOE"]
[null,10,"Scenario Output"]
[null,11,"Waterfall Chart1"]
[null,12,"Example of PV Syst"]
[null,13,"Debt Sizing Analysis"]
[null,14,"Debt Repayment Analysis"]
[null,15,"Scenarios"]
[null,16,"Repayment Patterns"]
[null,17,"Debt and Int Chart"]
[null,18,"Waterfall Chartdata1"]

{"sheet":"Solar and Battery Payback","index":1,"n_rows":61,"n_cols":38,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["Table of Contents","Solar and Battery Payback"]
[null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Analysis with No Battery"]
[null,"Savings From Reduced Consumption",null,null,"Diesel Cost","Ht Rate","Increase"]
[null,null,"Cost of Diesel/MWh","USD/MWH",{"$f":"'Battery Sensitivity'!G28","v":0.65},255,0.02,{"$f":"E5*F5","v":165.75},{"$f":"H5*(1+$G$5)","v":169.065},172.44630000000001,175.89522600000001,179.41313052000001,183.0013931304,186.66142099300799,190.39464941286815,194.20254240112553,198.08659324914805,202.04832511413102,206.08929161641365,210.21107744874192,214.41529899771675,218.70360497767109,223.07767707722451,227.53923061876901,232.09001523114441,236.73181553576731,241.46645184648267,246.29578088341233,251.22169650108057,256.24613043110219,261.37105303972425,266.59847410051873,271.93044358252911,277.36905245417972,282.91643350326331,288.57476217332857,294.34625741679514,300.23318256513107]
[null,null,"Cost of Grid Power/MWH","USD/MWH","Increase",{"$f":"'Battery Sensitivity'!H28","v":0.5},29,{"$f":"'Nigeria Backup'!E26","v":81.690140845070431},{"$f":"H6","v":81.690140845070431},{"$f":"I6*(1+F6)","v":122.53521126760565},{"$f":"J6","v":122.53521126760565},{"$f":"K6","v":122.53521126760565},122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565]
[]
[null,null,"Capacity","kW",null,null,null,{"$f":"'Nigeria Backup'!H15","v":6},{"$f":"$H$8","v":6},{"$f":"$H$8","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,"Capacity Factor","%",null,1377,8760,{"$f":"'Battery Sensitivity'!I28","v":0.15720000000000001},{"$f":"$H$9","v":0.15720000000000001},{"$f":"$H$9","v":0.15720000000000001},0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001]
[null,null,"Gen-KWh Produced by Solar","kWh",null,null,null,null,{"$f":"I8*I9*8760","v":8262.4320000000007},{"$f":"J8*J9*8760","v":8262.4320000000007},8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007]
[null,null,"Solar Not Used ","%",null,null,null,{"$f":"'Battery Sensitivity'!J28","v":0.3},{"$f":"$H$11","v":0.3},{"$f":"$H$11","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,"Gen-KWh Produced by Solar","kWh",null,null,null,null,{"$f":"I10*(1-I11)","v":5783.7024000000001},{"$f":"J10*(1-J11)","v":5783.7024000000001},5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001,5783.7024000000001]
[]
[null,null,"From Not Running Gen Set","Percent",null,null,null,{"$f":"'Battery Sensitivity'!K28","v":0.8},{"$f":"I12*$H$14","v":4626.9619200000006},{"$f":"J12*$H$14","v":4626.9619200000006},4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006,4626.9619200000006]
[null,null,"From Not Buying Grid Power","Percent",null,null,null,{"$f":"1-H14","v":0.19999999999999996},{"$f":"I12*$H$15","v":1156.7404799999997},{"$f":"J12*$H$15","v":1156.7404799999997},1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997,1156.7404799999997]
[]
[null,null,"Total Savings",null,null,null,null,{"$f":"-H19","v":-6000},{"$f":"(I14*I5+I6*I15)/1000","v":876.75160973719437},{"$f":"(J14*J5+J6*J15)/1000","v":939.64390244348772},955.60195171038561,971.87916196262154,988.48191641990206,1005.4167259663283,1022.6902317036829,1040.309207555785,1058.2805629249287,1076.6113454014553,1095.3087435275127,1114.3800896160913,1133.8328626264413,1153.6746910969982,1173.9133561369663,1194.5567944777338,1215.6131015853166,1237.0905348350514,1258.9975167497805,1281.3426383028045,1304.1346622868887,1327.3825267506547,1351.095348503696,1375.282426691798,1399.953246443662,1425.1174825905639,1450.785003460403,1476.9658747476392,1503.6703634606204,1530.9089419478612]
[null,null,null,null,null,null,null,{"$f":"H17+C18","v":-6000},{"$f":"I17+H18","v":-5123.2483902628055},{"$f":"J17+I18","v":-4183.6044878193179},-3228.0025361089324,-2256.1233741463111,-1267.641457726409,-262.22473176008077,760.46549994360214,1800.7747074993872,2859.0552704243159,3935.6666158257713,5030.9753593532841,6145.3554489693752,7279.1883115958162,8432.8630026928149,9606.7763588297821,10801.333153307516,12016.946254892833,13254.036789727885,14513.034306477664,15794.37694478047,17098.511607067358,18425.894133818012,19776.989482321707,21152.271909013507,22552.22515545717,23977.342638047736,25428.127641508137,26905.093516255776,28408.763879716396,29939.672821664259]
[null,null,"Cost",null,"USD/kW",null,{"$f":"'Battery Sensitivity'!E28","v":1000},{"$f":"G19*H8","v":6000}]
[]
[null,null,"CashFlow",null,null,null,null,{"$f":"-H19","v":-6000},{"$f":"I17-I19","v":876.75160973719437},939.64390244348772,955.60195171038561,971.87916196262154,988.48191641990206,1005.4167259663283,1022.6902317036829,1040.309207555785,1058.2805629249287,1076.6113454014553,1095.3087435275127,1114.3800896160913,1133.8328626264413,1153.6746910969982,1173.9133561369663,1194.5567944777338,1215.6131015853166,1237.0905348350514,1258.9975167497805,1281.3426383028045,1304.1346622868887,1327.3825267506547,1351.095348503696,1375.282426691798,1399.953246443662,1425.1174825905639,1450.785003460403,1476.9658747476392,1503.6703634606204,1530.9089419478612]
[null,null,"IRR",null,null,null,null,{"$f":"IRR(21:21)","v":0.16773461048286542}]
[]
[null,null,"PayBack Period",null,null,null,null,{"$f":"payback(H21:AL21)","v":6.2564067840576172},"Years"]
[null,null,"Match",null,null,null,null,{"$f":"MATCH(0,H18:AL18)","v":7}]
[]
["Analysis with Battery"]
[null,"Battery Storage",null,"Hrs",null,null,null,4]
[null,"Battery Capacity",null,"kW",null,null,null,6]
[null,"Storage Capacity",null,"kWh",null,null,null,{"$f":"H28*H29","v":24}]
[null,"Battery Cost/kWh",null,"USD/kWh",null,null,null,{"$f":"2600/24","v":108.33333333333333}]
[null,"Battery Cost",null,"USD  ",null,null,null,{"$f":"H31*H30","v":2600}]
[null,"Battery Efficiency",null,"%",null,null,null,{"$f":"'Battery Sensitivity'!L28","v":0.8}]
[null,"Battery Life",null,"Years/Charges",null,null,null,6]
[]
[null,"Cost Parameters"]
[null,null,"Cost of Diesel/MWh","USD/MWH",null,null,null,{"$f":"H5","v":165.75},{"$f":"I5","v":169.065},{"$f":"J5","v":172.44630000000001},175.89522600000001,179.41313052000001,183.0013931304,186.66142099300799,190.39464941286815,194.20254240112553,198.08659324914805,202.04832511413102,206.08929161641365,210.21107744874192,214.41529899771675,218.70360497767109,223.07767707722451,227.53923061876901,232.09001523114441,236.73181553576731,241.46645184648267,246.29578088341233,251.22169650108057,256.24613043110219,261.37105303972425,266.59847410051873,271.93044358252911,277.36905245417972,282.91643350326331,288.57476217332857,294.34625741679514,300.23318256513107]
[null,null,"Cost of Grid Power/MWH","USD/MWH",null,null,null,{"$f":"H6","v":81.690140845070431},{"$f":"I6","v":81.690140845070431},{"$f":"J6","v":122.53521126760565},122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565]
[null,null,"Cost of Buying Genset","USD/kW",null,null,null,{"$f":"'Nigeria Backup'!L10","v":352.94117647058823},{"$f":"H39*1.02","v":360},{"$f":"I39*1.02","v":367.2},374.54399999999998,382.03487999999999,389.6755776,397.46908915199998,405.41847093503998,413.52684035374079,421.79737716081564,430.23332470403199,438.83799119811266,447.61475102207493,456.56704604251644,465.69838696336677,475.01235470263413,484.51260179668679,494.20285383262052,504.08691090927294,514.16864912745837,524.45202211000753,534.94106255220765,545.63988380325179,556.55268147931679,567.68373510890308,579.03740981108115,590.61815800730278,602.43052116744889,614.47913159079792,626.76871422261388,639.30408850706613]
[]
[null,"Solar Production"]
[null,null,"Capacity ","kW",null,null,null,{"$f":"H8","v":6},{"$f":"$H$42","v":6},{"$f":"$H$42","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,"Capacity Factor","%",null,null,null,{"$f":"H9","v":0.15720000000000001},{"$f":"$H$43","v":0.15720000000000001},{"$f":"$H$43","v":0.15720000000000001},0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001,0.15720000000000001]
[null,null,"Production","kWh",null,null,null,null,{"$f":"I42*I43*8760","v":8262.4320000000007},{"$f":"J42*J43*8760","v":8262.4320000000007},8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007,8262.4320000000007]
[null,null,"Losses from Battery","%",null,null,null,{"$f":"1-H33","v":0.19999999999999996},{"$f":"I44*$H$45","v":1652.4863999999998},{"$f":"J44*$H$45","v":1652.4863999999998},1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998,1652.4863999999998]
[null,null,"Net Production","kWh",null,null,null,null,{"$f":"I44-I45","v":6609.9456000000009},{"$f":"J44-J45","v":6609.9456000000009},6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009,6609.9456000000009]
[]
[null,null,"From Not Running Gen Set","Percent",null,null,null,0.9,{"$f":"$H$48","v":0.9},{"$f":"$H$48","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,"From Not Buying Grid Power","Percent",null,null,null,{"$f":"1-H48","v":9.9999999999999978E-2},{"$f":"$H$49","v":9.9999999999999978E-2},{"$f":"$H$49","v":9.9999999999999978E-2},9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2]
[]
[null,null,"Total Energy Savings",null,null,null,null,null,{"$f":"(I48*I37+I49*I38)*I46/1000","v":1059.7561462818255},{"$f":"(J48*J37+J49*J38)*J46/1000","v":1106.8697037854902},1127.3871957000733,1148.315037452948,1169.6614360408801,1191.4347626005708,1213.6435556914557,1236.2965246441581,1259.4025529759147,1282.9707018743061,1307.0102137506656,1331.5305158645519,1356.5412240207163,1382.0521463400039,1408.0732871056773,1434.6148506866643,1461.6872455392706,1489.3010882889293,1517.4672078935814,1546.1966498903264,1575.5006807270058,1605.3907921804193,1635.8787058629011,1666.9763778190325,1698.6960032142861,1731.0500211174453,1764.0511193786674,1797.7122396051138,1832.0465822360898,1867.0676117196847]
[null,null,"Savings from Not Buying Genset",null,null,null,null,null,{"$f":"I42*I39","v":2160}]
[null,null,"Total Savings",null,null,null,null,null,{"$f":"I52+I51","v":3219.7561462818257},{"$f":"J52+J51","v":1106.8697037854902},1127.3871957000733,1148.315037452948,1169.6614360408801,1191.4347626005708,1213.6435556914557,1236.2965246441581,1259.4025529759147,1282.9707018743061,1307.0102137506656,1331.5305158645519,1356.5412240207163,1382.0521463400039,1408.0732871056773,1434.6148506866643,1461.6872455392706,1489.3010882889293,1517.4672078935814,1546.1966498903264,1575.5006807270058,1605.3907921804193,1635.8787058629011,1666.9763778190325,1698.6960032142861,1731.0500211174453,1764.0511193786674,1797.7122396051138,1832.0465822360898,1867.0676117196847]
[]
[null,null,null,null,null,null,null,{"$f":"H34","v":6},{"$f":"MOD(I2,$H$55)=0","v":false},{"$f":"MOD(J2,$H$55)=0","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true]
[null,null,"Cost of Solar",null,null,null,null,{"$f":"H19","v":6000}]
[null,null,"Cost of Battery",null,null,null,null,{"$f":"H32","v":2600},{"$f":"$H$57*I55","v":0},{"$f":"$H$57*J55","v":0},0,0,0,2600,0,0,0,0,0,2600,0,0,0,0,0,2600,0,0,0,0,0,2600,0,0,0,0,0,2600]
[null,null,"Net Cash Flow",null,null,null,null,{"$f":"H53-H56-H57","v":-8600},{"$f":"I53-I56-I57","v":3219.7561462818257},1106.8697037854902,1127.3871957000733,1148.315037452948,1169.6614360408801,-1408.5652373994292,1213.6435556914557,1236.2965246441581,1259.4025529759147,1282.9707018743061,1307.0102137506656,-1268.4694841354481,1356.5412240207163,1382.0521463400039,1408.0732871056773,1434.6148506866643,1461.6872455392706,-1110.6989117110707,1517.4672078935814,1546.1966498903264,1575.5006807270058,1605.3907921804193,1635.8787058629011,-933.02362218096755,1698.6960032142861,1731.0500211174453,1764.0511193786674,1797.7122396051138,1832.0465822360898,-732.93238828031531]
[]
[null,null,"Payback",null,null,null,null,{"$f":"payback(H58:AL58)","v":7.8274173736572266}]
[null,null,"IRR",null,null,null,null,{"$f":"IRR(58:58)","v":0.13547553167071391}]

{"sheet":"Battery Sensitivity","index":2,"n_rows":38,"n_cols":17,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
["Table of Contents","Battery Sensitivity"]
[null,null,null,null,"Scenario Code",10]
[]
[null,null,null,null,"Solar Cost (Panel and Inverter and Wires)","Battery Cost - USD per kWh","Diesel Price (USD/Liter)","Grid Price Increase","Capacity Factor","Unused Solar During Sunlight","% of Electricity from Genset","Battery Efficiency Percent",null,"Solar Alone Payback","Battery + Solar Payback","Solar Alone IRR","Battery + Solar IRR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Solar and Battery Payback'!H24","v":6.2564067840576172},{"$f":"'Solar and Battery Payback'!H60","v":7.8274173736572266},{"$f":"'Solar and Battery Payback'!H22","v":0.16773461048286542},{"$f":"'Solar and Battery Payback'!H61","v":0.13547553167071391}]
[null,null,null,"Base",1000,108.33333333333333,0.65,0.5,0.15720000000000001,0.3,0.6,0.8,1,6.7336063385009766,7.8274173736572266,0.15410571018149177,0.13547553167071391]
[null,null,null,"Best Case",600,60,1,0.6,0.17499999999999999,0.15,0.8,0.9,2,1.9901740550994873,1.9758877754211426,0.51948215743230297,0.42278961246287028]
[null,null,null,"Worst Case",2500,200,0.5,0.25,0.14000000000000001,0.4,0.5,0.75,3,25.307538986206055,28.288076400756836,1.2726529652067331E-2,-2.2678125326180965E-3]
[null,null,null,{"$f":"TRANSPOSE(E4:L4)&\" Best\"","v":"Solar Cost (Panel and Inverter and Wires) Best"},{"$f":"E7","v":600},108.33333333333333,0.65,0.5,0.15720000000000001,0.3,0.6,0.8,4,4.1550769805908203,3.6496362686157227,0.25013359805727098,0.20987709296415114]
[null,null,null,"Battery Cost - USD per kWh Best",1000,{"$f":"F7","v":60},0.65,0.5,0.15720000000000001,0.3,0.6,0.8,5,6.7336063385009766,7.8274173736572266,0.15410571018149177,0.13547553167071391]
[null,null,null,"Diesel Price (USD/Liter) Best",1000,108.33333333333333,{"$f":"G7","v":1},0.5,0.15720000000000001,0.3,0.6,0.8,6,4.9840450286865234,3.8639383316040039,0.2096609263272724,0.22269590320378785]
[null,null,null,"Grid Price Increase Best",1000,108.33333333333333,0.65,{"$f":"H7","v":0.6},0.15720000000000001,0.3,0.6,0.8,7,6.6210947036743164,7.7977266311645508,0.15670925422074267,0.13618632003283904]
[null,null,null,"Capacity Factor Best",1000,108.33333333333333,0.65,0.5,{"$f":"I7","v":0.17499999999999999},0.3,0.6,0.8,8,6.087249755859375,7.0836658477783203,0.17089239199846484,0.15604467080664319]
[null,null,null,"Unused Solar During Sunlight Best",1000,108.33333333333333,0.65,0.5,0.15720000000000001,{"$f":"J7","v":0.15},0.6,0.8,9,5.6068072319030762,7.8274173736572266,0.18564504724444064,0.13547553167071391]
[null,null,null,"% of Electricity from Genset Best",1000,108.33333333333333,0.65,0.5,0.15720000000000001,0.3,{"$f":"K7","v":0.8},0.8,10,6.2564067840576172,7.8274173736572266,0.16773461048286542,0.13547553167071391]
[null,null,null,"Battery Efficiency Percent Best",1000,108.33333333333333,0.65,0.5,0.15720000000000001,0.3,0.6,{"$f":"L7","v":0.9},11,6.7336063385009766,7.0149545669555664,0.15410571018149177,0.15813901597400082]
[null,null,null,{"$f":"TRANSPOSE(E4:L4)&\" Worst\"","v":"Solar Cost (Panel and Inverter and Wires) Worst"},{"$f":"E8","v":2500},108.33333333333333,0.65,0.5,0.15720000000000001,0.3,0.6,0.8,12,15.648895263671875,16.427204132080078,5.3336452271181889E-2,4.6158156743840717E-2]
[null,null,null,"Battery Cost - USD per kWh Worst",1000,{"$f":"F8","v":200},0.65,0.5,0.15720000000000001,0.3,0.6,0.8,13,6.7336063385009766,7.8274173736572266,0.15410571018149177,0.13547553167071391]
[null,null,null,"Diesel Price (USD/Liter) Worst",1000,108.33333333333333,{"$f":"G8","v":0.5},0.5,0.15720000000000001,0.3,0.6,0.8,14,7.9415349960327148,9.7868661880493164,0.12899233698720236,9.2928366890014491E-2]
[null,null,null,"Grid Price Increase Worst",1000,108.33333333333333,0.65,{"$f":"H8","v":0.25},0.15720000000000001,0.3,0.6,0.8,15,7.0351095199584961,7.9027881622314453,0.14754193874212418,0.133693301918135]
[null,null,null,"Capacity Factor Worst",1000,108.33333333333333,0.65,0.5,{"$f":"I8","v":0.14000000000000001},0.3,0.6,0.8,16,7.5072174072265625,8.7124519348144531,0.13753632220810763,0.1146636617313932]
[null,null,null,"Unused Solar During Sunlight Worst",1000,108.33333333333333,0.65,0.5,0.15720000000000001,{"$f":"J8","v":0.4},0.6,0.8,17,7.781768798828125,7.8274173736572266,0.13238453590764365,0.13547553167071391]
[null,null,null,"% of Electricity from Genset Worst",1000,108.33333333333333,0.65,0.5,0.15720000000000001,0.3,{"$f":"K8","v":0.5},0.8,18,7.0032110214233398,7.8274173736572266,0.147096672661436,0.13547553167071391]
[null,null,null,"Battery Efficiency Percent Worst",1000,108.33333333333333,0.65,0.5,0.15720000000000001,0.3,0.6,{"$f":"L8","v":0.75},19,6.7336063385009766,8.3091163635253906,0.15410571018149177,0.12372422124155347]
[]
[]
[]
[null,null,null,{"$f":"INDEX(D6:D26,$F$2)","v":"% of Electricity from Genset Best"},{"$f":"INDEX(E6:E26,$F$2)","v":1000},108.33333333333333,0.65,0.5,0.15720000000000001,0.3,0.8,0.8]
[]
[null,null,null,null,"Best vs Base","Worst vs Base"]
[null,null,null,{"$f":"TRANSPOSE(E4:L4)","v":"Solar Cost (Panel and Inverter and Wires)"},{"$f":"Q9-$Q$6","v":7.4401561293437224E-2},{"$f":"Q17-$Q$6","v":-8.9317374926873194E-2}]
[null,null,null,"Battery Cost - USD per kWh",{"$f":"Q10-$Q$6","v":0},{"$f":"Q18-$Q$6","v":0}]
[null,null,null,"Diesel Price (USD/Liter)",8.7220371533073937E-2,-4.254716478069942E-2]
[null,null,null,"Grid Price Increase",7.1078836212512542E-4,-1.7822297525789121E-3]
[null,null,null,"Capacity Factor",2.0569139135929282E-2,-2.0811869939320715E-2]
[null,null,null,"Unused Solar During Sunlight",0,0]
[null,null,null,"% of Electricity from Genset",0,0]
[null,null,null,"Battery Efficiency Percent",2.2663484303286907E-2,-1.1751310429160444E-2]

{"sheet":"Nigeria Backup","index":4,"n_rows":26,"n_cols":13,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Table of Contents","Nigeria Backup"]
[null,null,"Battery",null,null,null,"Solar",null,null,null,"Cost of Gasoline"]
[]
[null,null,"Current",200,"Amps",null,"Panels",20,null,null,"Cost/Liter"]
[null,null,"Voltage",48,"Volts",null,"Capacity per  panel",300,"Watts",null,"Total",1500,"USD"]
[null,null,"Capacty",{"$f":"D4*D5","v":9600},"Watts",null,"Total",{"$f":"H4*H5","v":6000},"Watts",null,"Capacity",5,"kVa"]
[null,null,"Capacty",{"$f":"D6/1000","v":9.6},"kW",null,"Total",{"$f":"H6/1000","v":6},"kW",null,"Power Factor",0.85]
[null,null,null,null,null,null,null,null,null,null,"Capacity",{"$f":"L6*L7","v":4.25},"kW"]
[null,null,"Hours ",4,"Hrs",null,"Cost/Panel",200,"USD"]
[null,null,"Capacity",{"$f":"D9*6","v":24},"kWh",null,"Total Cost",{"$f":"H9*H4","v":4000},"USD",null,"Cost/kW",{"$f":"L5/L8","v":352.94117647058823},"USD/kW"]
[null,null,null,null,null,null,"BOS Cost",{"$f":"H20","v":2000},"USD"]
[null,null,"Batteries",8,null,null,"Cost/kW",{"$f":"H11/H7","v":333.33333333333331},"USD/kW",null,"Consumption",15,"Liters/day"]
[null,null,"Cost/Battery",325]
[null,null,"Total",{"$f":"D12*D13","v":2600},null,null,"Inverter",null,null,null,"Cost/Liter",{"$f":"229/355","v":0.6450704225352113},"USD/Liter"]
[null,null,null,null,null,null,"Capacity",6,"kVa"]
[null,null,"Cost/kWh",{"$f":"D14/D10","v":108.33333333333333}]
[null,null,null,null,null,null,"Total",8600]
[null,null,"Battery Efficiency",0.8,null,null,"Cost/Battery",{"$f":"D14","v":2600}]
[null,null,null,null,null,null,"Cost of Solar and Inverter",{"$f":"H17-H18","v":6000}]
[null,null,"Battery Life",5,null,null,"BOS Cost",{"$f":"H19-H10","v":2000}]
[null,null,null,null,null,null,"Cost per Panel",{"$f":"H10/H7","v":666.66666666666663},"USD"]
[null,null,null,null,null,null,"Total Cost of the System/KW",{"$f":"H19/H15","v":1000},"USD"]
[]
[null,null,"Electricity Price","N/kWh",29]
[null,null,"Exchange Rate",null,355]
[null,null,"Cost/MWH - USD",null,{"$f":"E24/E25*1000","v":81.690140845070431}]

{"sheet":"PF Model","index":5,"n_rows":129,"n_cols":16384,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
["Table of Contents"]
[null,"Model period",null,null,null,null,{"$f":"0","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,"Operation Phase",null,null,null,null,{"$f":"LCOE!H13","v":30},{"$f":"(H2<=$G$3)*1","v":1},{"$f":"(I2<=$G$3)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Price",{"$f":"price","v":45},"Carry Chg",{"$f":"F37","v":4.4400000000000002E-2}]
["Operation"]
[null,"Capacity",null,null,"MW",{"$f":"LCOE!G4","v":300000},null,{"$f":"$F$6*H3","v":300000},300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,0,0,{"$f":"$F$6*AN3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capacity Factor",null,null,"%",{"$f":"LCOE!G8","v":0.2},null,{"$f":"$F$7*H3","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0,0,{"$f":"$F$7*AN3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hours ",null,null,"h",8760,null,{"$f":"$F$8","v":8760},{"$f":"$F$8","v":8760},8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760]
[null,"Generation",null,null,"MWh",null,null,{"$f":"H6*H7*H8","v":525600000},{"$f":"I6*I7*I8","v":525600000},525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["EPC"]
[null,"Cost per kW",null,null,"USD/Kw",{"$f":"LCOE!G10","v":1500}]
[null,"Total Cost",null,null,"USD/1000",{"$f":"F12*F6","v":450000000},{"$f":"F13","v":450000000}]
[]
["O&M Agreement"]
[null,"Inflation",null,null,"%",{"$f":"LCOE!H16","v":0.02},1,{"$f":"G16*(1+$F$16)","v":1.02},{"$f":"H16*(1+$F$16)","v":1.0404},1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305,1.9222314039431532,1.9606760320220162,1.9998895526624565,2.0398873437157055,2.0806850905900198,2.1222987924018204,2.1647447682498568,2.208039663614854,2.252200456887151,2.2972444660248938,2.343189355345392,2.3900531424522997,2.4378542053013459,2.4866112894073726,2.53634351519552,2.5870703854994304,2.6388117932094191,2.6915880290736074]
[null,"Varying inflation",null,null,null,null,null,{"$f":"LOOKUP(H2,128:128,129:129)","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,1.4999999999999999E-2,1.4999999999999999E-2,0.02,0.02,0.02,0.02,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"LOOKUP(AN2,128:128,129:129)","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"Fixed O&M",null,null,"USD/kWy",{"$f":"LCOE!G23","v":12},null,{"$f":"H16*$F$18*H3","v":12.24},12.4848,12.734496,12.989185920000001,13.2489696384,13.513949031168,13.78422801179136,14.059912572027189,14.341110823467734,14.627933039937087,14.92049170073583,15.218901534750547,15.523279565445556,15.833745156754468,16.150420059889559,16.473428461087352,16.802897030309097,17.138954970915279,17.481734070333587,17.831368751740257,18.187996126775065,18.551756049310569,18.922791170296776,19.301246993702712,19.687271933576767,20.081017372248304,20.482637719693269,20.892290474087137,21.31013628356888,21.736339009240258,0,0,{"$f":"AN16*$F$18*AN3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed O&M",null,null,"USD/1000",null,null,{"$f":"H18*H6","v":3672000},{"$f":"I18*I6","v":3745440},3820348.8,3896755.7760000001,3974690.8915200001,4054184.7093504001,4135268.403537408,4217973.7716081571,4302333.2470403202,4388379.9119811263,4476147.5102207493,4565670.4604251636,4656983.8696336672,4750123.5470263399,4845126.0179668674,4942028.5383262057,5040869.1090927292,5141686.4912745841,5244520.2211000761,5349410.6255220771,5456398.8380325194,5565526.8147931704,5676837.3510890324,5790374.0981108136,5906181.5800730297,6024305.2116744909,6144791.3159079803,6267687.1422261409,6393040.8850706639,6520901.7027720772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable O&M",null,null,"USD/MWh",{"$f":"LCOE!G25","v":0},null,{"$f":"$F$20*H16*H3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$20*AN16*AN3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable O&M",null,null,"USD/1000",null,null,{"$f":"H9*H20/1000","v":0},{"$f":"I9*I20/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Expense",null,"USD/1000",null,null,{"$f":"H21+H19","v":3672000},{"$f":"I21+I19","v":3745440},3820348.8,3896755.7760000001,3974690.8915200001,4054184.7093504001,4135268.403537408,4217973.7716081571,4302333.2470403202,4388379.9119811263,4476147.5102207493,4565670.4604251636,4656983.8696336672,4750123.5470263399,4845126.0179668674,4942028.5383262057,5040869.1090927292,5141686.4912745841,5244520.2211000761,5349410.6255220771,5456398.8380325194,5565526.8147931704,5676837.3510890324,5790374.0981108136,5906181.5800730297,6024305.2116744909,6144791.3159079803,6267687.1422261409,6393040.8850706639,6520901.7027720772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PPA"]
[null,"PPA Price",null,null,"USD/MWh",45,null,{"$f":"$F$25","v":45},{"$f":"$F$25","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45]
[null,"PPA Price with inflation",null,null,"USD/MWh",null,{"$f":"LCOE!H15","v":false},{"$f":"IF($G$26,H25*H16,H25)","v":45},{"$f":"IF($G$26,I25*I16,I25)","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45]
[null,null,"Revenues",null,"USD/1000",null,null,{"$f":"H26*H9/1000","v":23652000},{"$f":"I26*I9/1000","v":23652000},23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Free cash flow"]
[null,"EBITDA",null,null,"USD/1000",null,null,{"$f":"H27-H19-H21","v":19980000},{"$f":"I27-I19-I21","v":19906560},19831651.199999999,19755244.223999999,19677309.108479999,19597815.2906496,19516731.596462592,19434026.228391841,19349666.75295968,19263620.088018872,19175852.489779249,19086329.539574835,18995016.130366333,18901876.45297366,18806873.982033134,18709971.461673796,18611130.890907273,18510313.508725416,18407479.778899923,18302589.374477923,18195601.161967479,18086473.185206831,17975162.648910969,17861625.901889186,17745818.419926971,17627694.788325511,17507208.684092019,17384312.857773859,17258959.114929337,17131098.297227923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"less CAPEX",null,null,"USD/1000",null,{"$f":"G13","v":450000000}]
[null,"Pre-tax free cash flows",null,null,"USD/1000",null,{"$f":"G30-G31","v":-450000000},{"$f":"H30-H31","v":19980000},19906560,19831651.199999999,19755244.223999999,19677309.108479999,19597815.2906496,19516731.596462592,19434026.228391841,19349666.75295968,19263620.088018872,19175852.489779249,19086329.539574835,18995016.130366333,18901876.45297366,18806873.982033134,18709971.461673796,18611130.890907273,18510313.508725416,18407479.778899923,18302589.374477923,18195601.161967479,18086473.185206831,17975162.648910969,17861625.901889186,17745818.419926971,17627694.788325511,17507208.684092019,17384312.857773859,17258959.114929337,17131098.297227923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project IRR",null,null,"%",{"$f":"IRR(32:32)","v":1.5220396321576457E-2}]
[null,"Target IRR",null,null,"%",{"$f":"LCOE!H14","v":0.1}]
[null,"NPV at target IRR",null,null,"USD/1000",{"$f":"NPV(F34,32:32)","v":-243790818.30093515}]
[]
[null,"Carry on Charge",null,null,"%",{"$f":"H30/G31","v":4.4400000000000002E-2}]
[]
[null,"NPV of revenues",null,null,null,{"$f":"NPV(F33,27:27)","v":566251900.19224644}]
[null,"NPV of generation",null,null,null,{"$f":"NPV(F33,9:9)","v":12583375559.827698}]
[null,"Computed LCOE",null,null,null,{"$f":"F39/F40*1000","v":45.000000000000007}]
[]
["Debt Inputs"]
[null,null,"Debt Size"]
[null,null,null,"Debt to Capital","%",0.8]
[null,null,null,"DSCR","x",1.35]
[null,null,null,"Development Fee %","%"]
[]
[null,null,null,"Repayment Tenure","Years",20]
[]
[null,null,null,"Interest Rate"]
[null,null,null,"Base Rate","%",2.5000000000000001E-2]
[null,null,null,"Credit Spread","%",0.02]
[]
[null,null,null,"DSRA"]
[]
["Project Finance"]
[null,"Debt Repayment Flag",null,null,null,{"$f":"F49","v":20},null,{"$f":"H2<=$F$58","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AN2<=$F$58","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Debt Size from DSCR"]
[null,null,"CFADS",null,null,null,null,{"$f":"H30","v":19980000},{"$f":"I30","v":19906560},19831651.199999999,19755244.223999999,19677309.108479999,19597815.2906496,19516731.596462592,19434026.228391841,19349666.75295968,19263620.088018872,19175852.489779249,19086329.539574835,18995016.130366333,18901876.45297366,18806873.982033134,18709971.461673796,18611130.890907273,18510313.508725416,18407479.778899923,18302589.374477923,18195601.161967479,18086473.185206831,17975162.648910969,17861625.901889186,17745818.419926971,17627694.788325511,17507208.684092019,17384312.857773859,17258959.114929337,17131098.297227923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AHU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AKG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AMS30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"APE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ARQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AUC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AWO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BBM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BDY30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BGK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BIW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BLI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BNU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BSS30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BVE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BXQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CCO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CFA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJY30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CMK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CRI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CTU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CWG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CYS30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DBE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DDQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DGC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DIO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DLA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DNM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DPY30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DSK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DUW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DXI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ECG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EES30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EHE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EMC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EOO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ERA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ETM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EVY30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EYK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FAW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FDI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FFU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FIG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FKS30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FNE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FPQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FSC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FUO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FXA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FZM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GBY30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GEK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GGW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GLU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GOG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQS30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GTE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GVQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GYC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HAO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HDA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HFM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HHY30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HKK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HMW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HPI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HRU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HUG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HWS30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HZE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IBQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IEC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IGO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IJA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ILM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INY30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IQK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ISW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IVI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IXU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JAG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JCS30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JFE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JHQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JKC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JMO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JPA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JRM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JTY30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JWK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JYW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KBI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KDU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KGG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KIS30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KLE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KNQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KSO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KVA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KXM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KZY30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LCK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LEW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LHI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LJU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LMG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOS30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LRE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LTQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LWC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LYO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MBA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MDM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MFY30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MKW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MNI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MPU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MSG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MUS30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MXE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MZQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NCC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NEO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NHA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NJM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NLY30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NOK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NTI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NVU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NYG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OAS30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ODE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OIC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OKO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ONA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OPM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ORY30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OUK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OWW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OZI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PBU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PEG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PGS30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PJE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PLQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"POC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PQO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PTA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PVM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PXY30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QAK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QCW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QFI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QHU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QKG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QMS30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QPE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QRQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QUC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QWO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QZA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RBM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RDY30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RGK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RIW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RLI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RNU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RQG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RSS30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RVE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RXQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SAC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SCO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SFA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SHM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SJY30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SMK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SOW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SRI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"STU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SWG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SYS30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TBE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TDQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TGC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TIO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TLA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TNM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TPY30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TSK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TUW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TXI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TZU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UCG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UES30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UHE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UJQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UMC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UOO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"URA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UTM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UVY30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UYK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VAW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VDI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VFU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VIG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VKS30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VNE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VPQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VSC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VUO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VXA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VZM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WBY30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WEK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WGW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WJI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WLU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WOG30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WQS30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WTE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WVQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WYC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XAO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XDA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Target Debt Service",null,null,{"$f":"F46","v":1.35},null,{"$f":"H58*H30/$F$62","v":14799999.999999998},{"$f":"I58*I30/$F$62","v":14745599.999999998},14690111.999999998,14633514.239999998,14575784.524799999,14516900.215295998,14456838.21960192,14395574.983993955,14333086.483673835,14269348.213347312,14204335.177614257,14138021.881166544,14070382.318789875,14001389.965165673,13931017.764468987,13859238.119758368,13786022.882153535,13711343.339796603,13635170.206592534,13557473.610724386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"NPV of Debt Service",null,null,{"$f":"F52+F53","v":4.4999999999999998E-2},{"$f":"NPV(F63,H62:BE62)","v":186134804.19336349}]
[]
[null,null,"Uses of Funds"]
[null,null,null,"Capital Expenditures",null,null,{"$f":"F13","v":450000000}]
[null,null,null,"Development Fee"]
[null,null,null,"IDC, Fees, DSRA"]
[null,null,null,"Total Project Cost",null,null,{"$f":"SUM(G66:G68)","v":450000000}]
[]
[null,null,"Sources of Funds",null,null,null,null,"Debt/Cap","Amount","DSCR"]
[null,null,null,"Debt Funding",null,null,{"$f":"MIN(I72:J72)","v":186134804.19336349},{"$f":"F45","v":0.8},{"$f":"H72*G69","v":360000000},{"$f":"G63","v":186134804.19336349}]
[null,null,null,"Equity Funding",null,null,{"$f":"G69-G72","v":263865195.80663651}]
[null,null,null,"Total Sources",null,null,{"$f":"G72+G73","v":450000000}]
[]
[null,null,null,"CFADS",null,null,null,{"$f":"H30*H58","v":19980000},{"$f":"I30*I58","v":19906560},19831651.199999999,19755244.223999999,19677309.108479999,19597815.2906496,19516731.596462592,19434026.228391841,19349666.75295968,19263620.088018872,19175852.489779249,19086329.539574835,18995016.130366333,18901876.45297366,18806873.982033134,18709971.461673796,18611130.890907273,18510313.508725416,18407479.778899923,18302589.374477923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PV CFADS",null,{"$f":"F63","v":4.4999999999999998E-2},{"$f":"NPV(F77,H76:BE76)","v":251281985.66104069}]
[null,null,null,"Debt Applied",null,null,{"$f":"G72","v":186134804.19336349}]
[null,null,null,"DSCR/LLCR Applied",null,null,{"$f":"G77/G78","v":1.3499999999999999}]
[null,null,null,"Debt Service Applied",null,{"$f":"NPV(F77,H80:BE80)","v":186134804.19336352},{"$f":"G79","v":1.3499999999999999},{"$f":"H30/$G$80*H58","v":14800000.000000002},{"$f":"I30/$G$80*I58","v":14745600.000000002},14690112,14633514.24,14575784.524800001,14516900.215296002,14456838.219601922,14395574.983993959,14333086.483673839,14269348.213347314,14204335.17761426,14138021.881166546,14070382.318789877,14001389.965165675,13931017.764468988,13859238.119758369,13786022.882153537,13711343.339796606,13635170.206592537,13557473.61072439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Schedule"]
[null,null,null,"Opening Balance",null,null,null,{"$f":"G85","v":186134804.19336349},{"$f":"H85","v":179710870.38206485},173052259.54925776,166149499.22897434,158992712.4542782,151571599.98992071,143875421.77417114,135892977.53440693,127612586.53946128,119022066.4500632,110108711.22696874,100859268.05456807,91259913.235857084,81296227.012680769,70953167.263085723,60215042.025455594,49065480.796842724,37487404.550547108,25462994.415525123,12973658.957631217,2.3283064365386963E-7,2.4330802261829376E-7,2.54256883636117E-7,2.6569844339974229E-7,2.7765487335273067E-7,2.9014934265360353E-7,3.0320606307301571E-7,3.1685033591130139E-7,3.3110860102730994E-7,3.460084880735389E-7,3.6157887003684817E-7,3.7784991918850632E-7,3.948531655519891E-7,4.1262155800182862E-7,4.3118952811191091E-7,4.505930568769469E-7,4.7086974443640954E-7,4.92058882936048E-7,5.1420153266817012E-7,5.3734060163823777E-7,5.6152092871195845E-7,5.8678937050399659E-7,6.1319489217667647E-7,6.4078866232462689E-7,6.6962415212923506E-7,6.997572389750506E-7,7.3124631472892792E-7,7.6415239889172965E-7,7.9853925684185753E-7,8.3447352339974111E-7]
[null,null,null,"Less: Repayment",null,null,null,{"$f":"H80-H86","v":6423933.8112986451},{"$f":"I80-I86","v":6658610.8328070836},6902760.3202834018,7156786.7746961555,7421112.4643574823,7696178.2157495702,7982444.2397642201,8280390.9949456472,8590520.0893980823,8913355.2230944708,9249443.1724006683,9599354.8187109828,9963686.223176308,10343059.74959504,10738125.237630131,11149561.228612868,11578076.246295614,12024410.135021986,12489335.457893906,12973658.957630984,-1.0477378964424133E-8,-1.0948861017823219E-8,-1.1441559763625265E-8,-1.1956429952988402E-8,-1.2494469300872879E-8,-1.3056720419412158E-8,-1.3644272838285706E-8,-1.4258265116008562E-8,-1.4899887046228947E-8,-1.5570381963309252E-8,-1.6271049151658168E-8,-1.7003246363482784E-8,-1.7768392449839508E-8,-1.8567970110082286E-8,-1.940352876503599E-8,-2.0276687559462611E-8,-2.1189138499638428E-8,-2.214264973212216E-8,-2.3139068970067654E-8,-2.4180327073720699E-8,-2.5268441792038129E-8,-2.6405521672679845E-8,-2.7593770147950439E-8,-2.883548980460821E-8,-3.0133086845815579E-8,-3.1489075753877275E-8,-3.2906084162801755E-8,-3.4386857950127835E-8,-3.5934266557883588E-8,-3.7551308552988347E-8]
[null,null,null,"Closing Balance",null,null,{"$f":"G72","v":186134804.19336349},{"$f":"H83-H84","v":179710870.38206485},{"$f":"I83-I84","v":173052259.54925776},166149499.22897434,158992712.4542782,151571599.98992071,143875421.77417114,135892977.53440693,127612586.53946128,119022066.4500632,110108711.22696874,100859268.05456807,91259913.235857084,81296227.012680769,70953167.263085723,60215042.025455594,49065480.796842724,37487404.550547108,25462994.415525123,12973658.957631217,2.3283064365386963E-7,2.4330802261829376E-7,2.54256883636117E-7,2.6569844339974229E-7,2.7765487335273067E-7,2.9014934265360353E-7,3.0320606307301571E-7,3.1685033591130139E-7,3.3110860102730994E-7,3.460084880735389E-7,3.6157887003684817E-7,3.7784991918850632E-7,3.948531655519891E-7,4.1262155800182862E-7,4.3118952811191091E-7,4.505930568769469E-7,4.7086974443640954E-7,4.92058882936048E-7,5.1420153266817012E-7,5.3734060163823777E-7,5.6152092871195845E-7,5.8678937050399659E-7,6.1319489217667647E-7,6.4078866232462689E-7,6.6962415212923506E-7,6.997572389750506E-7,7.3124631472892792E-7,7.6415239889172965E-7,7.9853925684185753E-7,8.3447352339974111E-7,8.7202483195272947E-7]
[null,null,null,"Interest Expense",null,{"$f":"F77","v":4.4999999999999998E-2},null,{"$f":"$F$86*H83","v":8376066.1887013568},{"$f":"$F$86*I83","v":8086989.1671929182},7787351.6797165982,7476727.4653038448,7154672.0604425184,6820721.9995464319,6474393.9798377017,6115183.9890483115,5742566.3942757575,5355992.9902528441,4954892.0052135931,4538667.0624555629,4106696.0956135686,3658330.2155706347,3192892.5268388572,2709676.8911455018,2207946.6358579225,1686933.2047746198,1145834.7486986306,583814.65309340472,1.0477378964424133E-8,1.0948861017823219E-8,1.1441559763625265E-8,1.1956429952988402E-8,1.2494469300872879E-8,1.3056720419412158E-8,1.3644272838285706E-8,1.4258265116008562E-8,1.4899887046228947E-8,1.5570381963309252E-8,1.6271049151658168E-8,1.7003246363482784E-8,1.7768392449839508E-8,1.8567970110082286E-8,1.940352876503599E-8,2.0276687559462611E-8,2.1189138499638428E-8,2.214264973212216E-8,2.3139068970067654E-8,2.4180327073720699E-8,2.5268441792038129E-8,2.6405521672679845E-8,2.7593770147950439E-8,2.883548980460821E-8,3.0133086845815579E-8,3.1489075753877275E-8,3.2906084162801755E-8,3.4386857950127835E-8,3.5934266557883588E-8,3.7551308552988347E-8]
[]
[null,null,"Cash Flow"]
[null,null,null,"EBITDA/CFADS",null,null,null,{"$f":"H30","v":19980000},19906560,19831651.199999999,19755244.223999999,19677309.108479999,19597815.2906496,19516731.596462592,19434026.228391841,19349666.75295968,19263620.088018872,19175852.489779249,19086329.539574835,18995016.130366333,18901876.45297366,18806873.982033134,18709971.461673796,18611130.890907273,18510313.508725416,18407479.778899923,18302589.374477923,18195601.161967479,18086473.185206831,17975162.648910969,17861625.901889186,17745818.419926971,17627694.788325511,17507208.684092019,17384312.857773859,17258959.114929337,17131098.297227923,0,0,{"$f":"AN30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,{"$f":"H86","v":8376066.1887013568},8086989.1671929182,7787351.6797165982,7476727.4653038448,7154672.0604425184,6820721.9995464319,6474393.9798377017,6115183.9890483115,5742566.3942757575,5355992.9902528441,4954892.0052135931,4538667.0624555629,4106696.0956135686,3658330.2155706347,3192892.5268388572,2709676.8911455018,2207946.6358579225,1686933.2047746198,1145834.7486986306,583814.65309340472,1.0477378964424133E-8,1.0948861017823219E-8,1.1441559763625265E-8,1.1956429952988402E-8,1.2494469300872879E-8,1.3056720419412158E-8,1.3644272838285706E-8,1.4258265116008562E-8,1.4899887046228947E-8,1.5570381963309252E-8,1.6271049151658168E-8,1.7003246363482784E-8,{"$f":"AN86","v":1.7768392449839508E-8},1.8567970110082286E-8,1.940352876503599E-8,2.0276687559462611E-8,2.1189138499638428E-8,2.214264973212216E-8,2.3139068970067654E-8,2.4180327073720699E-8,2.5268441792038129E-8,2.6405521672679845E-8,2.7593770147950439E-8,2.883548980460821E-8,3.0133086845815579E-8,3.1489075753877275E-8,3.2906084162801755E-8,3.4386857950127835E-8,3.5934266557883588E-8,3.7551308552988347E-8]
[null,null,null,"Debt Repayment",null,null,null,{"$f":"H84","v":6423933.8112986451},6658610.8328070836,6902760.3202834018,7156786.7746961555,7421112.4643574823,7696178.2157495702,7982444.2397642201,8280390.9949456472,8590520.0893980823,8913355.2230944708,9249443.1724006683,9599354.8187109828,9963686.223176308,10343059.74959504,10738125.237630131,11149561.228612868,11578076.246295614,12024410.135021986,12489335.457893906,12973658.957630984,-1.0477378964424133E-8,-1.0948861017823219E-8,-1.1441559763625265E-8,-1.1956429952988402E-8,-1.2494469300872879E-8,-1.3056720419412158E-8,-1.3644272838285706E-8,-1.4258265116008562E-8,-1.4899887046228947E-8,-1.5570381963309252E-8,-1.6271049151658168E-8,-1.7003246363482784E-8,{"$f":"AN84","v":-1.7768392449839508E-8},-1.8567970110082286E-8,-1.940352876503599E-8,-2.0276687559462611E-8,-2.1189138499638428E-8,-2.214264973212216E-8,-2.3139068970067654E-8,-2.4180327073720699E-8,-2.5268441792038129E-8,-2.6405521672679845E-8,-2.7593770147950439E-8,-2.883548980460821E-8,-3.0133086845815579E-8,-3.1489075753877275E-8,-3.2906084162801755E-8,-3.4386857950127835E-8,-3.5934266557883588E-8,-3.7551308552988347E-8]
[null,null,null,"Equity Cash Flow",null,null,null,{"$f":"H89-H90-H91","v":5179999.9999999972},{"$f":"I89-I90-I91","v":5160959.9999999991},5141539.1999999993,5121729.9839999983,5101524.5836799983,5080915.0753535992,5059893.3768606717,5038451.2443978824,5016580.2692858391,4994271.8746715561,4971517.3121649884,4948307.6584082898,4924633.8115764558,4900486.4878079854,4875856.2175641451,4850733.3419154268,4825108.0087537356,4798970.1689288113,4772309.5723073874,4745115.7637535334,18195601.161967479,18086473.185206831,17975162.648910969,17861625.901889186,17745818.419926971,17627694.788325511,17507208.684092019,17384312.857773859,17258959.114929337,17131098.297227923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Equity Investment",null,null,{"$f":"-G73","v":-263865195.80663651},{"$f":"H92","v":5179999.9999999972},{"$f":"I92","v":5160959.9999999991},5141539.1999999993,5121729.9839999983,5101524.5836799983,5080915.0753535992,5059893.3768606717,5038451.2443978824,5016580.2692858391,4994271.8746715561,4971517.3121649884,4948307.6584082898,4924633.8115764558,4900486.4878079854,4875856.2175641451,4850733.3419154268,4825108.0087537356,4798970.1689288113,4772309.5723073874,4745115.7637535334,18195601.161967479,18086473.185206831,17975162.648910969,17861625.901889186,17745818.419926971,17627694.788325511,17507208.684092019,17384312.857773859,17258959.114929337,17131098.297227923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity IRR",null,null,{"$f":"IRR(93:93)","v":2.3105184899760989E-3}]
[null,null,null,"NPV at Target",null,{"$f":"F34","v":0.1},{"$f":"NPV(F96,G93:BE93)","v":-186093215.5595797}]
[]
[null,null,null,"Carrying Charge Rate"]
[]
[null,null,null,"CFADS",null,null,null,{"$f":"H30","v":19980000},{"$f":"I30","v":19906560},19831651.199999999,19755244.223999999,19677309.108479999,19597815.2906496,19516731.596462592,19434026.228391841,19349666.75295968,19263620.088018872,19175852.489779249,19086329.539574835,18995016.130366333,18901876.45297366,18806873.982033134,18709971.461673796,18611130.890907273,18510313.508725416,18407479.778899923,18302589.374477923,18195601.161967479,18086473.185206831,17975162.648910969,17861625.901889186,17745818.419926971,17627694.788325511,17507208.684092019,17384312.857773859,17258959.114929337,17131098.297227923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Switch",null,null,null,{"$f":"H58","v":true},{"$f":"I58","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"CFADS over Repayment Period"]
[]
[null,null,null,"DSCR",null,null,null,{"$f":"H89/(H90+H91)","v":1.3499999999999999},{"$f":"I89/(I90+I91)","v":1.3499999999999999},1.3499999999999999,1.3499999999999999,1.3499999999999999,1.3499999999999999,1.3499999999999999,1.3499999999999999,1.3499999999999996,1.3499999999999996,1.3499999999999999,1.3499999999999999,1.3499999999999999,1.3499999999999999,1.3499999999999999,1.3499999999999999,1.3499999999999999,1.3499999999999999,1.3499999999999999,1.3499999999999999,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"LLCR",null,{"$f":"F77","v":4.4999999999999998E-2}]
[null,null,null,"PLCR",null,{"$f":"F105","v":4.4999999999999998E-2},{"$f":"NPV(F106,100:100)/G72","v":1.662348382965936}]
[]
[null,null,null,"Debt Repayment",null,null,null,{"$f":"H84","v":6423933.8112986451},{"$f":"I84","v":6658610.8328070836},6902760.3202834018,7156786.7746961555,7421112.4643574823,7696178.2157495702,7982444.2397642201,8280390.9949456472,8590520.0893980823,8913355.2230944708,9249443.1724006683,9599354.8187109828,9963686.223176308,10343059.74959504,10738125.237630131,11149561.228612868,11578076.246295614,12024410.135021986,12489335.457893906,12973658.957630984,-1.0477378964424133E-8,-1.0948861017823219E-8,-1.1441559763625265E-8,-1.1956429952988402E-8,-1.2494469300872879E-8,-1.3056720419412158E-8,-1.3644272838285706E-8,-1.4258265116008562E-8,-1.4899887046228947E-8,-1.5570381963309252E-8,-1.6271049151658168E-8,-1.7003246363482784E-8,-1.7768392449839508E-8,-1.8567970110082286E-8,-1.940352876503599E-8,-2.0276687559462611E-8,-2.1189138499638428E-8,-2.214264973212216E-8,-2.3139068970067654E-8,-2.4180327073720699E-8,-2.5268441792038129E-8,-2.6405521672679845E-8,-2.7593770147950439E-8,-2.883548980460821E-8,-3.0133086845815579E-8,-3.1489075753877275E-8,-3.2906084162801755E-8,-3.4386857950127835E-8,-3.5934266557883588E-8,-3.7551308552988347E-8]
[null,null,null,"Average Life"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Changing inflation",null,null,null,null,1,4,6,10]
[null,null,null,null,null,null,5.0000000000000001E-3,1.4999999999999999E-2,0.02,0.03]

{"sheet":"Distribution Financials","index":6,"n_rows":15,"n_cols":3,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["Table of Contents",2016,2015]
["N' N'"]
["Revenue",64497695,62636720]
["Operating costs",-76104047,-58160854]
["Gross loss/profit",-11606352,4475866]
["Other income",464615,139433]
["Administrative costs",-39824643,-31796857]
["Impairment loss",-33972720,0]
["Operating loss",-84939100,-27181558]
["Finance income",183,4863]
["Finance costs",-5357239,-1134052]
["Net finance cost",-5357056,-1129189]
["Loss before taxation",-90296156,-28310747]
["Taxation",24659852,-305425]
["Loss for the year",-65636304,-28616172]

{"sheet":"LCOE","index":8,"n_rows":76,"n_cols":29,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
["Table of Contents","LCOE",null,null,"Scenario",5,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,"Carry",{"$f":"G12","v":8.4000000000000005E-2},{"$f":"INDEX(I2:X2,$F$1)","v":"Nigerian solar"},null,"German solar","John Project - Solar and Inverter","John Project - Battery","John Project - Solar and Battery","Nigerian solar","On-shore wind Best  Case","On-shore wind Worst Case","Off-shore wind Best Case","Off-shore wind Worst Case","Nuclear","Biomass","NGCC in Nigeria","John Gasoline Gen Set","NGCC in Japan","Battery+Solar","Grid Power in Nigeria"]
["LCOE drivers"]
[null,"Project Size",null,null,"kW","Input",{"$f":"INDEX(I4:X4,$F$1)","v":300000},null,300000,{"$f":"20*300/1000","v":6},null,null,300000,300000,300000,300000,300000]
[null,"Project Size Battery",null,null,"kWh","Input",{"$f":"INDEX(I5:X5,$F$1)","v":0}]
[null,"Exchange Rate",null,null,"NGN/USD","Download",{"$f":"INDEX(I6:X6,$F$1)","v":0}]
[null,null,null,{"$f":"LCOE!J815","v":0}]
[null,"Capacity factor",null,null,"%","Resource Analysis",{"$f":"INDEX(I8:X8,$F$1)","v":0.2},null,0.13,0.17,null,null,0.2,0.55000000000000004,0.38,0.55000000000000004,0.45,0.85,0.85,0.85,0.85,0.85,null,0.5]
[]
[null,"Cost per kW",null,null,"USD/kW","Lazard, IEA, Model",{"$f":"INDEX(I10:X10,$F$1)","v":1500},null,690,{"$f":"'Nigeria Backup'!H22","v":1000},null,null,1500,2999,1200,2250,5933,4000,2500,1500,{"$f":"'Nigeria Backup'!L10","v":352.94117647058823},1200]
[]
[null,"Carrying charge rate",null,null,"%","Input",{"$f":"INDEX(I12:X12,$F$1)","v":8.4000000000000005E-2},84,{"$f":"H12/1000","v":8.4000000000000005E-2},{"$f":"I12","v":8.4000000000000005E-2},null,null,{"$f":"+I12","v":8.4000000000000005E-2},{"$f":"+M12","v":8.4000000000000005E-2},{"$f":"+N12","v":8.4000000000000005E-2},{"$f":"+O12","v":8.4000000000000005E-2},{"$f":"+P12","v":8.4000000000000005E-2},{"$f":"$Q$12","v":8.4000000000000005E-2},{"$f":"$Q$12","v":8.4000000000000005E-2},8.4000000000000005E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.4000000000000005E-2]
[null,null,"Project Life",null,"years","IEA",null,30]
[null,null,"Required Equity IRR",null,"%","Input",null,0.1]
[null,null,"Inflate Tariff",null,null,"Input",null,false]
[null,null,"Inflation rate",null,"%","Input",null,0.02]
[null,null,"Level payment",null,"%","PMT Function",null,{"$f":"PMT(H14,H13,-1)","v":0.10607924825263391}]
[]
[null,"Annual Capital Cost",null,null,"USD/kWy","CCR x Cost",{"$f":"G10*G12","v":126.00000000000001},null,{"$f":"I10*I12","v":57.96},{"$f":"J10*J12","v":84},null,null,{"$f":"M10*M12","v":126.00000000000001},251.91600000000003,100.80000000000001,189,498.37200000000001,336,{"$f":"S10*S12","v":210},126.00000000000001,29.647058823529413,100.80000000000001,null,0]
[null,"Annual Capital Cost",null,null,"USD/MWh","Ann x 1000/(8760 * CF)",{"$f":"G19*1000/(8760*G8)","v":71.917808219178085},null,{"$f":"I19*1000/(8760*I8)","v":50.895679662802955},{"$f":"J19*1000/(8760*J8)","v":56.406124093473004},null,null,{"$f":"M19*1000/(8760*M8)","v":71.917808219178085},52.286425902864266,30.281182408074983,39.227895392278953,126.42617960426179,45.124899274778407,{"$f":"S19*1000/(8760*S8)","v":28.203062046736502},16.921837228041905,3.9816087595392711,13.537469782433524,null,0]
[]
[null,"O&M Cost"]
[null,null,"Fixed O&M Cost",null,"USD/kWy","Lazard",{"$f":"INDEX(I23:X23,$F$1)","v":12},null,6,null,null,null,12,36.5,28,40,80,160,40,8,0,8]
[null,null,"Fixed O&M Cost",null,"USD/MWh","Fix x 1000/(8760 x CF)",{"$f":"INDEX(I24:X24,$F$1)","v":6.8493150684931505},null,{"$f":"I23*1000/(8760*I8)","v":5.2687038988408856},null,null,null,{"$f":"M23*1000/(8760*M8)","v":6.8493150684931505},{"$f":"N23*1000/(8760*N8)","v":7.5757575757575761},{"$f":"O23*1000/(8760*O8)","v":8.4114395577986052},{"$f":"P23*1000/(8760*P8)","v":8.3022000830220009},{"$f":"Q23*1000/(8760*Q8)","v":20.294266869609334}]
[null,null,"Variable O&M Cost",null,"USD/MWh","Lazard",{"$f":"INDEX(I25:X25,$F$1)","v":0},null,null,null,null,null,null,null,null,8.3000000000000007,null,null,{"$f":"S23*1000/(8760*55%)","v":8.3022000830220009},10,10,10]
[]
[null,"Heat Rate",null,null,"Liter/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,14000,6500,0.255,6500]
[null,"Heat Rate",null,null,"Liter/MWH",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S27/1000","v":14},{"$f":"T27/1000","v":6.5},{"$f":"1000*U27","v":255},{"$f":"V27/1000","v":6.5}]
[null,"Fuel Cost",null,null,"USD/Liter",null,null,null,null,null,null,null,null,null,null,null,null,null,1,3.5,{"$f":"'Nigeria Backup'!L14","v":0.6450704225352113},8]
[null,"Fuel Cost",null,null,"USD/MWH",null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"S29*S28","v":14},{"$f":"T29*T28","v":22.75},{"$f":"U29*U28","v":164.49295774647888},{"$f":"V29*V28","v":52}]
[]
[null,"Display",null,null,null,null,null,null,true,true,false,false,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,null,null,null,{"$f":"H33+I32","v":1},{"$f":"I33+J32","v":2},2,2,3,4,5,6,7,8,9,10,11,12,12,12,12]
[null,null,null,null,null,null,null,null,{"$f":"IF(I32,I2)","v":"German solar"},{"$f":"IF(J32,J2)","v":"John Project - Solar and Inverter"},false,false,"Nigerian solar","On-shore wind Best  Case","On-shore wind Worst Case","Off-shore wind Best Case","Off-shore wind Worst Case","Nuclear","Biomass","NGCC in Nigeria","John Gasoline Gen Set","NGCC in Japan",false,false,false]
[null,"Levelized Cost of Electricity",null,null,"USD/MWh",null,{"$f":"INDEX(I35:X35,$F$1)","v":78.767123287671239},null,{"$f":"I24+I20+I30","v":56.164383561643838},{"$f":"J24+J20+J30","v":56.406124093473004},0,0,78.767123287671239,59.862183478621844,38.692621965873585,47.530095475300953,146.72044647387114,55.124899274778407,42.203062046736505,39.671837228041909,168.47456650601816,65.537469782433519]
[]
[null,null,null,null,null,null,null,null,{"$f":"MAX(33:33)","v":12}]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(I38+1<=$I$37,I38+1,NA())","v":2},{"$f":"IF(J38+1<=$I$37,J38+1,NA())","v":3},4,5,6,7,8,9,10,11,12,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,{"$f":"MATCH(I38,33:33,0)","v":9},{"$f":"MATCH(J38,33:33,0)","v":10},13,14,15,16,17,18,19,20,21,22,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"INDEX(34:34,I39)","v":"German solar"},{"$f":"INDEX(34:34,J39)","v":"John Project - Solar and Inverter"},"Nigerian solar","On-shore wind Best  Case","On-shore wind Worst Case","Off-shore wind Best Case","Off-shore wind Worst Case","Nuclear","Biomass","NGCC in Nigeria","John Gasoline Gen Set","NGCC in Japan",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"B35","v":"Levelized Cost of Electricity"},null,null,{"$f":"E35","v":"USD/MWh"},null,null,null,{"$f":"INDEX(35:35,I39)","v":56.164383561643838},{"$f":"INDEX(35:35,J39)","v":56.406124093473004},78.767123287671239,59.862183478621844,38.692621965873585,47.530095475300953,146.72044647387114,55.124899274778407,42.203062046736505,39.671837228041909,168.47456650601816,65.537469782433519,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"TRANSPOSE(I2:X2)","v":"German solar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"John Project - Solar and Inverter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"John Project - Battery"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"John Project - Solar and Battery"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Nigerian solar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"On-shore wind Best  Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"On-shore wind Worst Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Off-shore wind Best Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Off-shore wind Worst Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Nuclear"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Biomass"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"NGCC in Nigeria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"John Gasoline Gen Set"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"NGCC in Japan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Battery+Solar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Grid Power in Nigeria"]

{"sheet":"Scenario Output","index":9,"n_rows":103,"n_cols":13,"rows_kept":103,"cut":false,"hidden":false,"merged":[]}
["Table of Contents","Scenario Output"]
[]
[null,null,"No","Name","Plant Cost","Capacity Factor","O&M Cost","Carry Charge","LCOE",null,null,"<---------------","Replace these titles and Links in Next Row"]
[null,null,null,null,{"$f":"LCOE!G10","v":1500},{"$f":"LCOE!G8","v":0.2},{"$f":"LCOE!G23","v":12},{"$f":"LCOE!G12","v":8.4000000000000005E-2},{"$f":"LCOE!G35","v":78.767123287671239}]
[]
[null,null,1,"Germany Solar at 6.5% CCR",690,0.13,6,6.5000000000000002E-2,44.652265542676503]
[null,null,2,"German Solar with NG Capacity Factor",690,0.2,6,6.5000000000000002E-2,29.023972602739725]
[null,null,3,"Higher Capital Cost/kW",1500,0.2,6,6.5000000000000002E-2,59.07534246575343]
[null,null,4,"Higher O&M Cost",1500,0.2,12,6.5000000000000002E-2,62.5]
[null,null,5,"Higher Cost of Capital",1500,0.2,12,0.13,118.15068493150686]
[]
[]
[]
[null,null,null,"Germany Solar at 6.5% CCR",{"$f":"I6","v":44.652265542676503}]
[null,null,null,"German Solar with NG Capacity Factor",{"$f":"I7-I6","v":-15.628292939936777}]
[null,null,null,"Sub-total"]
[null,null,null,"Higher Capital Cost/kW",{"$f":"I8-I7","v":30.051369863013704}]
[null,null,null,"Higher O&M Cost",{"$f":"I9-I8","v":3.4246575342465704}]
[null,null,null,"Higher Cost of Capital",{"$f":"I10-I9","v":55.650684931506859}]
[null,null,null,"Final"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Parameters for Scenario Name"]
[]
[null,null,null,"Row with Links",{"$f":"ROW(Q4)","v":4}]
[null,null,null,"Scenario Number Column",{"$f":"COLUMN(C:C)","v":3}]
[null,null,null,"Scenario Name Column",{"$f":"COLUMN(D:D)","v":4}]
[null,null,null,"Base Address",{"$f":"ADDRESS(E93,E94)","v":"$C$4"}]
[null,null,null,"Column Scenario Number",{"$f":"MID(E96,2,1)","v":"C"}]
[null,null,null,"Scenario Sheet Name","Scenario Output"]
[null,null,null,null,"Scenario Output"]
[null,null,null,null,false]
[]
[null,null,null,"Instructions at www.edbodmer.com\t"]
[null,null,null,"Questions: e-mail edwardbodmer@gmail.com"]

{"sheet":"Example of PV Syst","index":11,"n_rows":20,"n_cols":10,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Table of Contents","GlobHor ","T","GlobInc","GlobEff","EArray","E_Grid","EffArrR","EffSysR"]
[null,"kWh/m² ","°C","kWh/m²","kWh/m²","MWh","MWh","%","%"]
["January",141.19999999999999,21.3,180,171,95.5,91.8,13.19,12.68]
["February",154,24.1,197.6,188.5,103.4,99.4,13,12.5]
["March",194.7,28.3,247.1,236.3,125.9,120.9,12.66,12.16]
["April",201.5,31.6,252.4,242,125.4,120.4,12.35,11.85]
["May",208.2,32.4,258,246.4,128.9,123.8,12.41,11.93]
["June",163.1,28,192.4,182.1,98.9,95.1,12.77,12.28]
["July",133.30000000000001,26.1,155.4,146.69999999999999,80.599999999999994,77.400000000000006,12.88,12.37]
["August",130.9,24.8,147,138.1,76.599999999999994,73.599999999999994,12.96,12.45]
["September",150,25.2,181.6,172.2,94.9,91.1,12.98,12.47]
["October",162,25.2,202.9,192.9,105.8,101.7,12.96,12.46]
["November",139.6,22.8,175.6,166.6,92.9,89.3,13.14,12.64]
["December",134,21.09,170.1,161.19999999999999,90.7,87.2,13.25,12.74]
["Year",1912.5,25.91,2360.1,2244.1,1219.3,1171.7,12.84,12.34]
[]
["Capacity Factor w/o PR",null,null,{"$f":"D15/8760","v":0.26941780821917805},null,"Hourly MW",{"$f":"G15/8760","v":0.13375570776255707}]
["Use 8760",null,null,null,null,"Avg kW",{"$f":"G17*1000","v":133.75570776255708}]
[null,null,null,null,null,"Cap kWp",612]
[null,null,null,{"$f":"D17","v":0.26941780821917805},null,"Cap Factor Realised",{"$f":"G18/G19","v":0.21855507804339391},"PR = CF1/CF2",null,{"$f":"G20/D17","v":0.81121244170167828}]

{"sheet":"Debt Sizing Analysis","index":12,"n_rows":34,"n_cols":36,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["Table of Contents"]
[null,"Time period",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Debt Repayment Period",null,null,"flag",{"$f":"F18","v":12},{"$f":"G2<=$F$3","v":true},true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[]
[null,"CFADS P50",null,null,"$",null,38,{"$f":"G6*1.02","v":38.76},39.535199999999996,40.325903999999994,41.132422079999998,41.9550705216,42.794171932032,43.650055370672639,{"$f":"N6*0.98","v":42.777054263259188},41.921513177994001,41.083082914434122,40.261421256145439,39.456192831022527,38.667068974402078,37.893727594914033,37.13585304301575,36.393135982155435,35.665273262512329,34.951967797262085,34.25292844131684,33.567869872490505,32.896512475040694,32.238582225539879,31.593810581029082,30.9619343694085,30.342695682020331,29.735841768379924,29.141124933012325,28.558302434352079,27.987136385665035]
[null,"CFADS P99",null,null,"$",1.2,{"$f":"G6/$F$7","v":31.666666666666668},{"$f":"H6/$F$7","v":32.299999999999997},32.945999999999998,33.60492,34.277018400000003,34.962558768000001,35.661809943360005,36.375046142227198,35.647545219382657,34.934594314995003,34.235902428695105,33.5511843801212,32.880160692518771,32.222557478668399,31.578106329095029,30.946544202513127,30.327613318462863,29.72106105209361,29.12663983105174,28.544107034430702,27.973224893742088,27.413760395867246,26.865485187949901,26.328175484190904,25.801611974507082,25.285579735016942,24.779868140316605,24.284270777510272,23.798585361960068,23.322613654720865]
[null,"Percent Difference",null,null,null,null,{"$f":"G7/G6","v":0.83333333333333337},{"$f":"H7/H6","v":0.83333333333333326},0.83333333333333337,0.83333333333333348,0.83333333333333348,0.83333333333333337,0.83333333333333348,0.83333333333333326,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333326,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333326,0.83333333333333326,0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337]
[]
[null,"Project Cost",null,null,"$",600]
[null,"Project Cash Flow P50",null,null,"$",{"$f":"F6-F10","v":-600},38,38.76,39.535199999999996,40.325903999999994,41.132422079999998,41.9550705216,42.794171932032,43.650055370672639,42.777054263259188,41.921513177994001,41.083082914434122,40.261421256145439,39.456192831022527,38.667068974402078,37.893727594914033,37.13585304301575,36.393135982155435,35.665273262512329,34.951967797262085,34.25292844131684,33.567869872490505,32.896512475040694,32.238582225539879,31.593810581029082,30.9619343694085,30.342695682020331,29.735841768379924,29.141124933012325,28.558302434352079,27.987136385665035]
[null,"Project IRR",null,null,"%",{"$f":"IRR(11:11)","v":4.7670591545424301E-2}]
[]
[null,"DSCR P50",null,null,null,1.35,null,null,"Summary"]
[null,"DSCR P99",null,null,null,1,null,null,"Debt P50",{"$f":"E24","v":301.63351456387267}]
[null,"Maximum Debt to Capital",null,null,"%",0.8,null,null,"Debt P99",{"$f":"E27","v":339.3377038843567}]
[null,null,null,null,null,null,null,null,"Debt to Cap",{"$f":"E21","v":480}]
[null,"Debt Maturity",null,null,"years",12]
[null,"Interest Rate",null,null,"%",0.03,null,null,"Selected",{"$f":"MIN(J15:J17)","v":301.63351456387267}]
[]
[null,"Debt to Capital Size",null,null,{"$f":"F16*F10","v":480}]
[]
[null,"P50 Debt Service",null,null,"$",{"$f":"F14","v":1.35},{"$f":"G6/$F$23*G3","v":28.148148148148145},28.711111111111109,29.285333333333327,29.871039999999994,30.468460799999995,31.077830015999997,31.699386616319998,32.333374348646394,31.686706861673471,31.05297272444,30.431913269951199,29.823275004552176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPV Debt Service",null,null,{"$f":"NPV(F24,G23:AJ23)","v":301.63351456387267},{"$f":"F19","v":0.03}]
[]
[null,"P99 Debt Service",null,null,null,{"$f":"F15","v":1},{"$f":"G7*G3/$F$26","v":31.666666666666668},{"$f":"H7*H3/$F$26","v":32.299999999999997},32.945999999999998,33.60492,34.277018400000003,34.962558768000001,35.661809943360005,36.375046142227198,35.647545219382657,34.934594314995003,34.235902428695105,33.5511843801212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPV of Debt Service",null,null,{"$f":"NPV(F27,G26:AJ26)","v":339.3377038843567},{"$f":"F19","v":0.03}]
[]
[null,"P50 Proof"]
[null,null,"Debt Service"]
[null,null,"Opening Balance",null,null,null,{"$f":"F33","v":301.63351456387267},{"$f":"G33","v":282.53437185264067},262.29929189710879,240.88293732068871,218.23838544030937,194.31707620351867,169.06875847362423,142.44143461151296,114.38130330121196,86.126035538574854,57.656843880292101,28.954635926749663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment",null,null,null,{"$f":"G23-G34","v":19.099142711231966},{"$f":"H23-H34","v":20.235079955531887},21.416354576420062,22.644551880379332,23.921309236790716,25.248317729894438,26.627323862111272,28.060131310301006,28.255267762637111,28.469191658282753,28.702207953542437,28.954635926749685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,{"$f":"E24","v":301.63351456387267},{"$f":"G31-G32","v":282.53437185264067},{"$f":"H31-H32","v":262.29929189710879},240.88293732068871,218.23838544030937,194.31707620351867,169.06875847362423,142.44143461151296,114.38130330121196,86.126035538574854,57.656843880292101,28.954635926749663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest",null,null,{"$f":"F19","v":0.03},{"$f":"$F$34*G31","v":9.049005436916179},{"$f":"$F$34*H31","v":8.4760311555792196},7.868978756913263,7.2264881196206607,6.5471515632092805,5.8295122861055599,5.0720627542087264,4.273243038345389,3.4314390990363588,2.5837810661572456,1.729705316408763,0.86863907780248983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Debt Repayment Analysis","index":13,"n_rows":42,"n_cols":21,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["Table of Contents","Debt Repayment Analysis"]
[null,"Year",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[null,"Debt Size",{"$f":"C7*D12","v":100}]
[null,"Debt Maturity",10]
[null,"Interest Rate",{"$f":"Scenarios!G9","v":0.04}]
[null,"Debt/Project Cost",{"$f":"Scenarios!F9","v":0.8}]
[null,"Target Equity IRR",{"$f":"Scenarios!H9","v":0.1}]
[null,"DSCR",{"$f":"C10","v":1.3689591405312611},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt"]
[null,"LLCR",{"$f":"NPV(C6,E13:N13)/C4","v":1.3689591405312611}]
[]
[null,"Project Cost",null,125]
[null,"CFADS",null,null,14.237175061525116,{"$f":"E13*1.04","v":14.806662063986121},{"$f":"F13*1.04","v":15.398928546545566},16.014885688407389,16.655481115943687,17.321700360581435,18.014568375004693,18.735151110004882,19.484557154405078,20.263939440581282]
[null,"Project Cash Flow",null,{"$f":"-D12","v":-125},{"$f":"E13","v":14.237175061525116},14.806662063986121,15.398928546545566,16.014885688407389,16.655481115943687,17.321700360581435,18.014568375004693,18.735151110004882,19.484557154405078,20.263939440581282,null,null,{"$f":"D25","v":0.12095805419814387},80,90,100,110]
[null,"Project IRR",null,{"$f":"IRR(D14:N14)","v":5.7554717691404633E-2},null,null,null,null,null,null,null,null,null,null,null,"Interest",0.02,0.11644274805332699,0.14049171610219591,0.18134188208994795,0.26844468241234565]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.10212991351820389,0.12065726751923522,0.15239477878729413,0.2206133167535449]
[null,"Opening balance",null,null,{"$f":"D19","v":100},{"$f":"E19","v":93.6},86.527999999999992,78.740479999999991,70.191513599999993,60.832645119999995,50.612760739839992,39.477953377075188,27.371381008105455,14.233118124214823,null,null,0.04,8.6894625279457127E-2,9.9353028732891646E-2,0.12095805419814387,0.16812422290135665]
[null,"Principal Repayment",null,null,{"$f":"E39","v":6.4},{"$f":"F39","v":7.072000000000001},7.7875200000000007,8.5489664000000012,9.3588684800000017,10.219884380160003,11.134807362764805,12.106572368969733,13.138262883890633,14.233118124214853,null,null,0.05,7.0622828503648094E-2,7.6319143840754444E-2,8.6376995015772007E-2,0.10897633229847559]
[null,"Closing Balance",null,{"$f":"$C$4","v":100},{"$f":"E17-E18","v":93.6},86.527999999999992,78.740479999999991,70.191513599999993,60.832645119999995,50.612760739839992,39.477953377075188,27.371381008105455,14.233118124214823,-3.0198066269804258E-14,null,null,0.06,5.3167592675598341E-2,5.1192060662339056E-2,4.7608790496250331E-2,3.9104744763696297E-2]
[null,"Interest",null,null,{"$f":"E17*$C$6","v":4},3.7439999999999998,3.4611199999999998,3.1496191999999996,2.807660544,2.4333058047999998,2.0245104295935996,1.5791181350830075,1.0948552403242182,0.56932472496859288,null,null,7.0000000000000007E-2,3.4335186152275154E-2,2.3441296310967141E-2,2.8410275432231291E-3,-5.2016628336460591E-2]
[null,"debt service",null,null,{"$f":"E18+E20","v":10.4},10.816000000000001,11.24864,11.698585600000001,12.166529024000003,12.653190184960003,13.159317792358404,13.68569050405274,14.233118124214851,14.802442849183446,null,null,0.08,1.3862931040712567E-2,-7.7513685323673531E-3,-5.1531316885217504E-2,-0.2166123677936207]
[null,"NPV debt service",null,{"$f":"NPV($C$6,E21:N21)","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Size"]
[null,"Equity Cash Flow",null,{"$f":"-D12+D19","v":-25},{"$f":"E13-E21","v":3.8371750615251159},3.9906620639861199,4.1502885465455659,4.3163000884073881,4.4889520919436841,4.6685101756214316,4.8552505826462884,5.0494606059521416,5.2514390301902267,5.4614965913978359,null,null,null,80,90,100,110]
[null,"Equity IRR",null,{"$f":"IRR(D24:N24)","v":0.12095805419814387},null,null,null,null,null,null,null,null,null,null,null,"Interest Rate",0.02,0.14138425083707462,0.1710374775345096,0.22124024600347236,0.32833229133113795]
[null,"NPV of Equity CF",{"$f":"C8","v":0.1},{"$f":"NPV(C26,D24:N24)","v":2.2319085761695652},null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.1277760159745962,0.15227154264214215,0.1939680712016707,0.28319716264903505]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,0.11336465744016677,0.13227147904759873,0.16471230153149707,0.23465072155214939]
[null,"Debt Cash Flow",null,{"$f":"-D22","v":-100},{"$f":"E21","v":10.4},10.816000000000001,11.24864,11.698585600000001,12.166529024000003,12.653190184960003,13.159317792358404,13.68569050405274,14.233118124214851,14.802442849183446,null,null,0.05,9.8066379129879921E-2,0.11085790716083954,0.13306224666479527,0.18163089099147345]
[null,"Debt IRR",null,{"$f":"IRR(D28:N28)","v":4.0000000000000036E-2},null,null,null,null,null,null,null,null,null,null,null,null,0.06,8.1775765870124806E-2,8.7789352480216021E-2,9.8406988877607127E-2,0.12226573258326656]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,6.4357714389546183E-2,6.2730447051663418E-2,5.9783791459258495E-2,5.2817044853303186E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.08,4.5635277518382589E-2,3.5196729330309484E-2,1.5546583559347571E-2,-3.6056051901251274E-2]
[null,"Repayment Alternatives"]
[null,"Repayment Code",3]
[null,"Level Repayment",null,null,{"$f":"$C$4/$C$5","v":10},{"$f":"$C$4/$C$5","v":10},10,10,10,10,10,10,10,10]
[null,"Level Debt Service (=PPMT)",null,null,{"$f":"PPMT($C$6,E2,$C$5,-$C$4)","v":8.3290944330136512},8.6622582103341976,9.0087485387475645,9.3690984802974686,9.7438624195093677,10.133616916289741,10.53896159294133,10.960520056658984,11.398940858925343,11.854898493282358]
[null,"Sculpting Repayment",null,null,{"$f":"E13/$C$9-E20","v":6.4},7.072000000000001,7.7875200000000007,8.5489664000000012,9.3588684800000017,10.219884380160003,11.134807362764805,12.106572368969733,13.138262883890633,14.233118124214853]
[]
[null,null,null,null,{"$f":"E2","v":1},2,3,4,5,6,7,8,9,10]
[null,{"$f":"INDEX(B34:B36,$C$33)","v":"Sculpting Repayment"},"repayments",null,{"$f":"INDEX(E34:E36,$C$33)","v":6.4},7.072000000000001,7.7875200000000007,8.5489664000000012,9.3588684800000017,10.219884380160003,11.134807362764805,12.106572368969733,13.138262883890633,14.233118124214853]
[null,{"$f":"B39","v":"Sculpting Repayment"},"interest",null,{"$f":"E20","v":4},3.7439999999999998,3.4611199999999998,3.1496191999999996,2.807660544,2.4333058047999998,2.0245104295935996,1.5791181350830075,1.0948552403242182,0.56932472496859288]
[]
[null,"DSCR",null,null,{"$f":"E14/E21","v":1.3689591405312611},{"$f":"F14/F21","v":1.3689591405312611},1.3689591405312611,1.3689591405312611,1.3689591405312611,1.3689591405312611,1.3689591405312611,1.3689591405312611,1.3689591405312611,1.3689591405312611]

{"sheet":"Scenarios","index":14,"n_rows":9,"n_cols":9,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
["Table of Contents","Scenarios"]
[null,"Scenario Number",null,null,null,2]
[]
[null,null,null,null,null,"Debt/Project Cost","Interest","Equity IRR","Repayment"]
[null,null,null,null,"Case 1",0.7,0.06,0.12,1]
[null,null,null,null,"Case 2",0.8,0.04,0.1,2]
[null,null,null,null,"Case 3",0.9,0.03,0.08,3]
[]
[null,null,null,null,{"$f":"INDEX(E5:E7,$F$2)","v":"Case 2"},{"$f":"INDEX(F5:F7,$F$2)","v":0.8},{"$f":"INDEX(G5:G7,$F$2)","v":0.04},0.1,2]

{"sheet":"Waterfall Chartdata1","index":17,"n_rows":15,"n_cols":100,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["Table of Contents","Waterfall Chartdata1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(U1,BF1,BF1,BF1,0,0,0,0,-BF1)","v":5.9536351521809898},{"$f":"CHOOSE(U1,0,BA1,Q1,-BA1,-BA1,0,BA1,-BA1)","v":0},{"$f":"IF(AX1,BA1+R1,0)","v":0},null,{"$f":"CHOOSE(U1,AV1,AV1-BA1,AV1-BA1,AV1,AV1-BF1,AV1,R1-T1,AV1)","v":44.652265542676503},{"$f":"CHOOSE(U1,0,0,0,AV1-BF1,BF1,-BF1,-BF1,0)","v":0},{"$f":"AE1*1+AD1*2+AC1*3+AB1*4+AA1*5+Z1*6+Y1*7+X1*8","v":1},{"$f":"SUMPRODUCT(X1:AE1*1)","v":1},null,{"$f":"AND(AV1<0,BA1>0)","v":false},{"$f":"AND(BA1<0,AU1<0,NOT(AY1))","v":false},{"$f":"AH1","v":false},{"$f":"AND(AF1,NOT(AX1),NOT(AB1),NOT(AD1),AU1>0)","v":false},{"$f":"AND(NOT(AX1),AJ1<0,AF1,NOT(Y1),AG1)","v":false},{"$f":"AND(AX1,BA1<0)","v":false},{"$f":"AND(AF1,BA1>0,AV1>0)","v":false},{"$f":"AND(AY1,AV1>0)","v":true},{"$f":"NOT(AY1)","v":false},{"$f":"BA1<0","v":false},{"$f":"AND(AV1<0,AY1)","v":false},null,{"$f":"AV1-BF1","v":38.698630390495509},null,null,null,null,null,null,null,null,null,null,{"$f":"BA1","v":44.652265542676503},{"$f":"BA1","v":44.652265542676503},{"$f":"IF(AV1>0,1,0)","v":1},false,true,{"$f":"waterfall_graph_data1","v":"Germany Solar at 6.5% CCR"},44.652265542676503,{"$f":"AU1","v":44.652265542676503},null,null,null,5.9536351521809898,null,null,null,{"$f":"IF(AY1,BB1,BA1)","v":44.652265542676503},null,null,null,null,null,null,{"$f":"AZ1","v":"Germany Solar at 6.5% CCR"}," \n",{"$f":"BB1","v":44.652265542676503},{"$f":"BQ1&BR1","v":"Germany Solar at 6.5% CCR \n"},{"$f":"S1","v":44.652265542676503},0,{"$f":"P1","v":0},{"$f":"O1","v":5.9536351521809898},{"$f":"BB1","v":44.652265542676503}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15.628292939936777,0,{"$f":"AV1","v":44.652265542676503},23.070337450558736,5.9536351521809898,5,1,null,false,false,false,true,false,false,false,false,true,true,false,null,23.070337450558736,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AX2,AV1,AV2)","v":29.023972602739725},{"$f":"AV1+BA2","v":29.023972602739725},1,{"$f":"AV2*AV1<0","v":false},false,"German Solar with NG Capacity Factor",-15.628292939936777,29.023972602739725,null,null,null,{"$f":"BF1","v":5.9536351521809898},null,null,null,-15.628292939936777,null,null,null,null,null,null,"German Solar with NG Capacity Factor"," \n",29.023972602739725,"German Solar with NG Capacity Factor \n",23.070337450558736,5.9536351521809898,15.628292939936777,0,{"$f":"BB1","v":44.652265542676503},{"$f":"BB2","v":29.023972602739725}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536351521809898,0,0,29.023972602739725,29.023972602739725,0,1,1,null,false,false,false,false,false,false,false,true,false,false,false,null,23.070337450558736,null,null,null,null,null,null,null,null,null,null,29.023972602739725,29.023972602739725,1,false,true,"Sub-total",0,29.023972602739725,null,null,null,5.9536351521809898,null,null,null,29.023972602739725,null,null,null,null,null,null,"Sub-total"," \n",29.023972602739725,"Sub-total \n",29.023972602739725,0,0,5.9536351521809898,null,{"$f":"BB2","v":29.023972602739725},{"$f":"BB3","v":29.023972602739725}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536351521809898,30.051369863013704,0,29.023972602739725,29.023972602739725,0,2,1,null,false,false,false,false,false,false,true,false,true,false,false,null,53.121707313572443,null,null,null,null,null,null,null,null,null,null,59.07534246575343,59.07534246575343,1,false,false,"Higher Capital Cost/kW",30.051369863013704,59.07534246575343,null,null,null,5.9536351521809898,null,null,null,30.051369863013704,null,null,null,null,null,null,"Higher Capital Cost/kW"," \n",59.07534246575343,"Higher Capital Cost/kW \n",29.023972602739725,0,30.051369863013704,5.9536351521809898,null,null,{"$f":"BB3","v":29.023972602739725},{"$f":"BB4","v":59.07534246575343}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536351521809898,3.4246575342465704,0,59.07534246575343,59.07534246575343,0,2,1,null,false,false,false,false,false,false,true,false,true,false,false,null,56.546364847819007,null,null,null,null,null,null,null,null,null,null,62.5,62.5,1,false,false,"Higher O&M Cost",3.4246575342465704,62.5,null,null,null,5.9536351521809898,null,null,null,3.4246575342465704,null,null,null,null,null,null,"Higher O&M Cost"," \n",62.5,"Higher O&M Cost \n",59.07534246575343,0,3.4246575342465704,5.9536351521809898,null,null,null,{"$f":"BB4","v":59.07534246575343},{"$f":"BB5","v":62.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536351521809898,55.650684931506859,0,62.5,62.5,0,2,1,null,false,false,false,false,false,false,true,false,true,false,false,null,112.19704977932587,null,null,null,null,null,null,null,null,null,null,118.15068493150686,118.15068493150686,1,false,false,"Higher Cost of Capital",55.650684931506859,118.15068493150686,null,null,null,5.9536351521809898,null,null,null,55.650684931506859,null,null,null,null,null,null,"Higher Cost of Capital"," \n",118.15068493150686,"Higher Cost of Capital \n",62.5,0,55.650684931506859,5.9536351521809898,null,null,null,null,{"$f":"BB5","v":62.5},{"$f":"BB6","v":118.15068493150686}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9536351521809898,0,0,118.15068493150686,118.15068493150686,0,1,1,null,false,false,false,false,false,false,false,true,false,false,false,null,112.19704977932587,null,null,null,null,null,null,null,null,null,null,118.15068493150686,118.15068493150686,1,false,true,"Final",0,118.15068493150686,null,null,null,5.9536351521809898,null,null,null,118.15068493150686,null,null,null,null,null,null,"Final"," \n",118.15068493150686,"Final \n",118.15068493150686,0,0,5.9536351521809898,null,null,null,null,null,{"$f":"BB6","v":118.15068493150686}]
[null,{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final ","Final ","Change ","Prior "," Final "," Final ","Code ","Sumproduct ",null,"Negative "," Negative "," Negative "," Negative "," Not "," Chg "," Pos "," Pos "," Not "," Neg "," Neg ",null," Label ",null,null,null,null,null,null,null,null,null,null," Cum "," Raw ",null," Chg "," Tot or "," Read "," Read "," Conect ",null,null,null," Label ",null,null,null," Label ",null,null,null,null,null,null,null,null,null," X "," Base "," Label "," Incr- "," Label "," Con- "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Positive ","Increment ","Sign ","Cumulative "," Base "," Neg  ","Number ","Test ",null,"Base "," Cumulative"," Cumulative "," Increment "," Enough "," Sign "," Incr "," Cum "," Tot or "," Incr "," Label ",null," Space ",null,null,null,null,null,null,null,null,null,null," Adj "," Cum ",null," Sign "," Sub "," Label "," Data "," Adj ",null,null,null," Input ",null,null,null," to Show ",null,null,null,null,null,null,null,null,null," Axis "," Bar "," Minus "," ment "," Plus "," nector "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Label "," ","Adjustment "," "," Bar "," Label "," "," ",null,"Pos Incr "," and Incr"," Switch "," Switch "," Space "," Negative "," Switch "," Switch "," Subtotal "," Switch "," Switch ",null," Avail "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Space ",null,null,null,null," Space ",null,null,null,"Cde 8"," Cde 7"," Cde 6 "," Cde 5 "," Cde 4 "," Cde 3 "," Cde 2 "," Cde 1 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Chart Title"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," 1 - Cum "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," 2 - Cum - Incr "]