{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["Data Inputs","Solar and Battery Payback","Battery Sensitivity","Tornado","Databook Battery","Data Sources - Grid Power","Diesel Price","Solar Yield","Diesel Heat Rate","Sheet3","Sheet2","Sheet1","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":7,"macros":1,"external_links":0,"defined_names":16,"comments":2,"pivot_tables":0},"unopened":[{"sheet":"Tornado","index":3,"reason":"not_a_worksheet"},{"sheet":"LCOE Graph","index":14,"reason":"not_a_worksheet"},{"sheet":"Waterfall Chart1","index":17,"reason":"not_a_worksheet"},{"sheet":"Repayment Patterns","index":22,"reason":"not_a_worksheet"},{"sheet":"Debt and Int Chart","index":23,"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":"Data Inputs","index":0,"n_rows":23,"n_cols":17,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Total Cost",null,null,null,"Solar Inputs",null,null,null,"Battery Inputs",null,null,null,"Cost of Grid and Gasoline Back-up"]
[]
[null,null,"Total Cost  ","USD",8600,null,"Panels","Number",20,null,"Batteries","Number",8,null,"Total","USD",1500]
[null,null,"Total Cost of Batteries","USD",{"$f":"M6","v":2600},null,"Capacity per  panel","Watts",300,null,"Cost/Battery","USD",325,null,"Capacity","kVa",5]
[null,null,"Cost of Inverter and Solar","USD",{"$f":"E4-E5","v":6000},null,"Total Capacity","Watts",{"$f":"I4*I5","v":6000},null,"Total","USD",{"$f":"M4*M5","v":2600},null,"Power Factor","Constant",{"$f":"E9","v":0.85}]
[null,null,null,null,null,null,null,null,null,null,"Current","Amps",200,null,"Capacity","kW",{"$f":"Q5*Q6","v":4.25}]
[null,null,"Inverter Capacity","kVa",7,null,"Assumed Cost/Panel","USD",200,null,"Voltage","Volts",48]
[null,null,"Power Factor","Constant",0.85,null,"Total Cost","USD",{"$f":"I8*I4","v":4000},null,"Capacty","Va",{"$f":"M7*M8","v":9600},null,"Cost/kW","USD/kW",{"$f":"Q4/Q7","v":352.94117647058823}]
[null,null,"Total","kW",{"$f":"E8*E9","v":5.95},null,null,null,null,null,"Capacity ","kVa",{"$f":"M9/1000","v":9.6},null,"Lifetime of Genset",null,5]
[null,null,null,null,null,null,"BOS Cost",null,{"$f":"E6-I9","v":2000},null,"Power Factor",null,{"$f":"E9","v":0.85},null,"Consumption","Liters/day",15]
[null,null,"Solar Cost of the System/Kva","USD/kVa",{"$f":"E6/E8","v":857.14285714285711},null,"BOS Cost/kW","USD/kW",{"$f":"I11/I6*1000","v":333.33333333333331},null,null,null,null,null,"Heat Rate","kWh/Liter",{"$f":"1/'Diesel Heat Rate'!F39","v":0.25380710659898476}]
[null,null,"Total Solar Cost/kW","USD/kW",{"$f":"E6/E10","v":1008.4033613445378},null,null,null,null,null,"Capacty","kW",{"$f":"M10*M11","v":8.16}]
[null,null,"Total Solar Cost/Watt","USD/W",{"$f":"E13/1000","v":1.0084033613445378},null,"Yield","kWh/kW",{"$f":"'Solar Yield'!E2","v":1377},null,null,null,null,null,"Cost/Liter","N/Liter",299]
[null,null,null,null,null,null,"Capacity Factor","%",{"$f":"I14/8760","v":0.15719178082191781},null,"Discharge Time","Hrs",4,null,"Exchange Rate","N/USD",355]
[null,null,null,null,null,null,null,null,null,null,"Capacity","kWh",{"$f":"M15*M13","v":32.64},null,"Cost/Liter","USD/Liter",{"$f":"Q14/Q15","v":0.84225352112676055}]
[null,null,null,null,null,null,"Performance Ratio","%",{"$f":"'Solar Yield'!O42","v":0.84915922082246509},null,null,null,null,null,"Diesel Cost/MWH","USD/MWH",{"$f":"Q16*Q12*1000","v":213.76992921998996}]
[null,null,null,null,null,null,null,null,null,null,"Cost/kWh","USD/kWh",{"$f":"M6/M16","v":79.656862745098039}]
[null,null,null,null,null,null,"Lifetime of Panels",null,25,null,null,null,null,null,"Grid Power"]
[null,null,null,null,null,null,null,null,null,null,"Battery Efficiency","%",0.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity Price","N/kWh",29]
[null,null,null,null,null,null,null,null,null,null,"Battery Life","Years",4,null,"Exchange Rate","USD/N",355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost/MWH - USD","USD/kWh",{"$f":"Q21/Q22*1000","v":81.690140845070431}]

{"sheet":"Solar and Battery Payback","index":1,"n_rows":68,"n_cols":38,"rows_kept":68,"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,"Lifetime of Solar",null,null,null,{"$f":"'Data Inputs'!I19","v":25},null,{"$f":"(I2<=$G$5)*1","v":1},{"$f":"(J2<=$G$5)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0]
[null,null,null,null,"Diesel Cost","Ht Rate","Increase"]
[null,null,"Cost of Diesel/MWh","USD/MWH",{"$f":"'Data Inputs'!Q16","v":0.84225352112676055},{"$f":"'Data Inputs'!Q12","v":0.25380710659898476},0.02,{"$f":"'Data Inputs'!Q17","v":213.76992921998996},{"$f":"H7*(1+$G$7)","v":218.04532780438976},222.40623436047755,226.8543590476871,231.39144622864083,236.01927515321364,240.73966065627792,245.55445386940349,250.46554294679157,255.47485380572741,260.58435088184194,265.79603789947879,271.11195865746839,276.53419783061776,282.06488178723009,287.70617942297469,293.46030301143418,299.32950907166287,305.31609925309613,311.42242123815805,317.6508696629212,324.00388705617962,330.4839647973032,337.09364409324928,343.83551697511427,350.71222731461654,357.72647186090887,364.88100129812705,372.17862132408959,379.6221937505714,387.21463762558284]
[null,null,"Cost of Grid Power/MWH","USD/MWH","Increase",{"$f":"'Battery Sensitivity'!H28","v":0.5},29,{"$f":"'Data Inputs'!Q23","v":81.690140845070431},{"$f":"H8","v":81.690140845070431},{"$f":"I8*(1+F8)","v":122.53521126760565},{"$f":"J8","v":122.53521126760565},{"$f":"K8","v":122.53521126760565},122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565,122.53521126760565]
[]
[null,null,"Capacity","kW",null,null,null,{"$f":"'Data Inputs'!E8","v":7},{"$f":"$H$10*I5","v":7},{"$f":"$H$10*J5","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,0,0,0,0,0]
[null,null,"Capacity Factor","%",null,null,null,{"$f":"'Data Inputs'!I15","v":0.15719178082191781},{"$f":"$H$11","v":0.15719178082191781},{"$f":"$H$11","v":0.15719178082191781},0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781]
[null,null,"Gen-KWh Produced by Solar","kWh",null,null,null,null,{"$f":"I10*I11*8760*I5","v":9639},{"$f":"J10*J11*8760*J5","v":9639},9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,0,0,0,0,0]
[null,null,"Solar Not Used ","%",null,null,null,0.05,{"$f":"$H$13","v":0.05},{"$f":"$H$13","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,"Gen-KWh Produced by Solar","kWh",null,null,null,null,{"$f":"I12*(1-I13)","v":9157.0499999999993},{"$f":"J12*(1-J13)","v":9157.0499999999993},9157.0499999999993,9157.0499999999993,9157.0499999999993,9157.0499999999993,9157.0499999999993,9157.0499999999993,9157.0499999999993,9157.0499999999993,9157.0499999999993,9157.0499999999993,9157.0499999999993,9157.0499999999993,9157.0499999999993,9157.0499999999993,9157.0499999999993,9157.0499999999993,9157.0499999999993,9157.0499999999993,9157.0499999999993,9157.0499999999993,9157.0499999999993,9157.0499999999993,9157.0499999999993,0,0,0,0,0]
[]
[null,null,"From Not Running Gen Set (During Solar Periods)",null,null,null,null,0.2,{"$f":"I14*$H$16","v":1831.4099999999999},{"$f":"J14*$H$16","v":1831.4099999999999},1831.4099999999999,1831.4099999999999,1831.4099999999999,1831.4099999999999,1831.4099999999999,1831.4099999999999,1831.4099999999999,1831.4099999999999,1831.4099999999999,1831.4099999999999,1831.4099999999999,1831.4099999999999,1831.4099999999999,1831.4099999999999,1831.4099999999999,1831.4099999999999,1831.4099999999999,1831.4099999999999,1831.4099999999999,1831.4099999999999,1831.4099999999999,1831.4099999999999,1831.4099999999999,0,0,0,0,0]
[null,null,"From Not Buying Grid Power (During Solar Periods)",null,null,null,null,{"$f":"1-H16","v":0.8},{"$f":"I14*$H$17","v":7325.6399999999994},{"$f":"J14*$H$17","v":7325.6399999999994},7325.6399999999994,7325.6399999999994,7325.6399999999994,7325.6399999999994,7325.6399999999994,7325.6399999999994,7325.6399999999994,7325.6399999999994,7325.6399999999994,7325.6399999999994,7325.6399999999994,7325.6399999999994,7325.6399999999994,7325.6399999999994,7325.6399999999994,7325.6399999999994,7325.6399999999994,7325.6399999999994,7325.6399999999994,7325.6399999999994,7325.6399999999994,7325.6399999999994,7325.6399999999994,0,0,0,0,0]
[]
[null,null,"Total Savings",null,null,null,null,{"$f":"-H21","v":-7000},{"$f":"(I16*I7+I8*I17)/1000","v":997.7629571745191},{"$f":"(J16*J7+J8*J17)/1000","v":1304.9658467405447},1313.1121867739471,1321.4214536080176,1329.8969057787695,1338.5418669929365,1347.3597274313868,1356.3539450786061,1365.5280470787698,1374.8856311189368,1384.4303668399068,1394.1659972752966,1404.0963403193941,1414.2252902243736,1424.5568191274526,1435.094978608593,1445.8439012793565,1456.8078024035353,1467.9909815501976,1479.397824279793,1491.0328038639802,1502.9004830398515,1515.0055157992401,1527.3526492138164,1539.9467252966842,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"H19+C20","v":-7000},{"$f":"I19+H20","v":-6002.2370428254808},{"$f":"J19+I20","v":-4697.2711960849356},-3384.1590093109885,-2062.7375557029709,-732.84064992420144,605.7012170687351,1953.0609445001219,3309.414889578728,4674.9429366574977,6049.8285677764343,7434.2589346163413,8828.4249318916372,10232.521272211032,11646.746562435404,13071.303381562857,14506.39836017145,15952.242261450807,17409.050063854342,18877.041045404538,20356.438869684331,21847.471673548313,23350.372156588164,24865.377672387403,26392.730321601219,27932.677046897901,27932.677046897901,27932.677046897901,27932.677046897901,27932.677046897901,27932.677046897901]
[null,null,"Cost",null,"USD/kW",null,1000,{"$f":"G21*H10","v":7000}]
[]
[null,null,"CashFlow",null,null,null,null,{"$f":"-H21","v":-7000},{"$f":"I19-I21","v":997.7629571745191},1304.9658467405447,1313.1121867739471,1321.4214536080176,1329.8969057787695,1338.5418669929365,1347.3597274313868,1356.3539450786061,1365.5280470787698,1374.8856311189368,1384.4303668399068,1394.1659972752966,1404.0963403193941,1414.2252902243736,1424.5568191274526,1435.094978608593,1445.8439012793565,1456.8078024035353,1467.9909815501976,1479.397824279793,1491.0328038639802,1502.9004830398515,1515.0055157992401,1527.3526492138164,1539.9467252966842,0,0,0,0,0]
[null,null,"IRR",null,null,null,null,{"$f":"IRR(23:23)","v":0.18217459915411904}]
[]
[null,null,"PayBack Period",null,null,null,null,{"$f":"payback(H23:AL23)","v":5.5474920272827148},"Years"]
[null,null,"Match",null,null,null,null,{"$f":"MATCH(0,H20:AL20)","v":6}]
[]
["Analysis with Battery"]
[null,"Battery Storage",null,"Hrs",null,null,null,{"$f":"'Data Inputs'!M15","v":4}]
[null,"Battery Capacity",null,"kW",null,null,null,{"$f":"'Data Inputs'!M13","v":8.16}]
[null,"Storage Capacity",null,"kWh",null,null,null,{"$f":"H30*H31","v":32.64}]
[null,"Battery Cost/kWh",null,"USD/kWh",null,null,null,{"$f":"'Data Inputs'!M18","v":79.656862745098039}]
[null,"Battery Cost",null,"USD  ",null,null,null,{"$f":"H33*H32","v":2600}]
[null,"Battery Efficiency",null,"%",null,null,null,{"$f":"'Data Inputs'!M20","v":0.85}]
[null,"Battery Life",null,"Years/Charges",null,null,null,{"$f":"'Data Inputs'!M22","v":4}]
[null,"Include Savings from Genset",null,"Switch",null,null,null,true]
[]
[null,"Cost Parameters"]
[null,null,"Cost of Diesel/MWh","USD/MWH",null,null,null,{"$f":"H7","v":213.76992921998996},{"$f":"I7","v":218.04532780438976},{"$f":"J7","v":222.40623436047755},226.8543590476871,231.39144622864083,236.01927515321364,240.73966065627792,245.55445386940349,250.46554294679157,255.47485380572741,260.58435088184194,265.79603789947879,271.11195865746839,276.53419783061776,282.06488178723009,287.70617942297469,293.46030301143418,299.32950907166287,305.31609925309613,311.42242123815805,317.6508696629212,324.00388705617962,330.4839647973032,337.09364409324928,343.83551697511427,350.71222731461654,357.72647186090887,364.88100129812705,372.17862132408959,379.6221937505714,387.21463762558284]
[null,null,"Cost of Grid Power/MWH","USD/MWH",null,null,null,{"$f":"H8","v":81.690140845070431},{"$f":"I8","v":81.690140845070431},{"$f":"J8","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 per kW","USD/kW",null,null,null,{"$f":"'Data Inputs'!Q9","v":352.94117647058823},{"$f":"H43*1.02","v":360},{"$f":"I43*1.02","v":367.2},374.54399999999998,382.03487999999999,389.6755776,397.46908915199998,405.41847093503998,413.52684035374079,421.79737716081564,430.23332470403199,438.83799119811266,447.61475102207493,456.56704604251644,465.69838696336677,475.01235470263413,484.51260179668679,494.20285383262052,504.08691090927294,514.16864912745837,524.45202211000753,534.94106255220765,545.63988380325179,556.55268147931679,567.68373510890308,579.03740981108115,590.61815800730278,602.43052116744889,614.47913159079792,626.76871422261388,639.30408850706613]
[]
[null,"Solar Production"]
[null,null,"Capacity ","kW",null,null,null,{"$f":"H10","v":7},{"$f":"$H$46*I5","v":7},{"$f":"$H$46*J5","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,0,0,0,0,0]
[null,null,"Capacity Factor","%",null,null,null,{"$f":"H11","v":0.15719178082191781},{"$f":"$H$47","v":0.15719178082191781},{"$f":"$H$47","v":0.15719178082191781},0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781,0.15719178082191781]
[null,null,"Production","kWh",null,null,null,null,{"$f":"I46*I47*8760","v":9639},{"$f":"J46*J47*8760","v":9639},9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,9639,0,0,0,0,0]
[null,null,"Losses from Battery","%",null,null,null,{"$f":"1-H35","v":0.15000000000000002},{"$f":"I48*$H$49","v":1445.8500000000001},{"$f":"J48*$H$49","v":1445.8500000000001},1445.8500000000001,1445.8500000000001,1445.8500000000001,1445.8500000000001,1445.8500000000001,1445.8500000000001,1445.8500000000001,1445.8500000000001,1445.8500000000001,1445.8500000000001,1445.8500000000001,1445.8500000000001,1445.8500000000001,1445.8500000000001,1445.8500000000001,1445.8500000000001,1445.8500000000001,1445.8500000000001,1445.8500000000001,1445.8500000000001,1445.8500000000001,1445.8500000000001,1445.8500000000001,0,0,0,0,0]
[null,null,"Net Production","kWh",null,null,null,null,{"$f":"I48-I49","v":8193.15},{"$f":"J48-J49","v":8193.15},8193.15,8193.15,8193.15,8193.15,8193.15,8193.15,8193.15,8193.15,8193.15,8193.15,8193.15,8193.15,8193.15,8193.15,8193.15,8193.15,8193.15,8193.15,8193.15,8193.15,8193.15,8193.15,8193.15,0,0,0,0,0]
[]
[null,null,"From Not Running Gen Set (During All Periods)",null,null,null,null,0.7,{"$f":"$H$52","v":0.7},{"$f":"$H$52","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,null,"From Not Buying Grid Power (During All Periods)",null,null,null,null,{"$f":"1-H52","v":0.30000000000000004},{"$f":"$H$53","v":0.30000000000000004},{"$f":"$H$53","v":0.30000000000000004},0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004]
[]
[null,null,"Replacement Period for Genset","Switch",null,null,null,{"$f":"'Data Inputs'!Q10","v":5},{"$f":"(MOD(I2,$H$55)=0)*1","v":0},{"$f":"(MOD(J2,$H$55)=0)*1","v":0},0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1]
[]
[null,null,"Total Value of Energy Savings",null,null,null,null,null,{"$f":"(I52*I40+I53*I41)*I50/1000","v":1451.3245274898115},{"$f":"(J52*J40+J53*J41)*J50/1000","v":1576.7301571945375},1602.241064141245,1628.2621892268867,1654.8037368142416,1681.8761153533433,1709.4899414632268,1737.6560440953085,1766.3854687800317,1795.6894819584491,1825.5795754004348,1856.0674707112607,1887.1651239283028,1918.8847302096858,1951.2387286166963,1984.2398069918472,2017.9009069345011,2052.235228876008,2087.2562372563452,2122.9776658042888,2159.4135229231915,2196.5780971844724,2234.4859629309781,2273.1519859924151,2312.5913295150804,0,0,0,0,0]
[null,null,"Savings from Not Buying Genset",null,null,null,null,{"$f":"H37","v":true},{"$f":"I43*I46*I55*$H$58","v":0},{"$f":"J43*J46*J55*$H$58","v":0},0,0,2727.7290432,0,0,0,0,3011.633272928224,0,0,0,0,3325.0864829184388,0,0,0,0,3671.1641547700528,0,0,0,0,4053.2618686775681,0,0,0,0,0]
[null,null,"Total Savings",null,null,null,null,null,{"$f":"I58+I57","v":1451.3245274898115},{"$f":"J58+J57","v":1576.7301571945375},1602.241064141245,1628.2621892268867,4382.5327800142413,1681.8761153533433,1709.4899414632268,1737.6560440953085,1766.3854687800317,4807.3227548866726,1825.5795754004348,1856.0674707112607,1887.1651239283028,1918.8847302096858,5276.3252115351352,1984.2398069918472,2017.9009069345011,2052.235228876008,2087.2562372563452,5794.1418205743412,2159.4135229231915,2196.5780971844724,2234.4859629309781,2273.1519859924151,6365.8531981926481,0,0,0,0,0]
[]
[null,null,"Battery Replacement",null,null,null,null,{"$f":"H36","v":4},{"$f":"(MOD(I2,$H$61)=0)*1","v":0},{"$f":"(MOD(J2,$H$61)=0)*1","v":0},0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0]
[null,null,"Cost of Solar",null,null,null,null,{"$f":"H21","v":7000}]
[null,null,"Cost of Battery",null,null,null,null,{"$f":"H34","v":2600},{"$f":"$H$63*I61","v":0},0,0,2600,0,0,0,2600,0,0,0,2600,0,0,0,2600,0,0,0,2600,0,0,0,2600,0,0,0,2600,0,0]
[null,null,"Savings from Initial Genset",null,null,null,null,{"$f":"-H43*H46*H58","v":-2470.5882352941176}]
[null,null,"Net Cash Flow",null,null,null,null,{"$f":"H59-H62-H63-H64","v":-7129.4117647058829},{"$f":"I59-I62-I63","v":1451.3245274898115},1576.7301571945375,1602.241064141245,-971.73781077311332,4382.5327800142413,1681.8761153533433,1709.4899414632268,-862.34395590469148,1766.3854687800317,4807.3227548866726,1825.5795754004348,-743.93252928873926,1887.1651239283028,1918.8847302096858,5276.3252115351352,-615.76019300815278,2017.9009069345011,2052.235228876008,2087.2562372563452,3194.1418205743412,2159.4135229231915,2196.5780971844724,2234.4859629309781,-326.84801400758488,6365.8531981926481,0,0,-2600,0,0]
[]
[null,null,"Payback",null,null,null,null,{"$f":"payback(H65:AL65)","v":4.7919745445251465}]
[null,null,"IRR",null,null,null,null,{"$f":"IRR(65:65)","v":0.21668164284804559}]

{"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,{"$f":"'Solar and Battery Payback'!H26","v":5.5474920272827148},{"$f":"'Solar and Battery Payback'!H67","v":4.7919745445251465},{"$f":"'Solar and Battery Payback'!H24","v":0.18217459915411904},{"$f":"'Solar and Battery Payback'!H68","v":0.21668164284804559}]
[null,null,null,"Base",1000,108.33333333333333,0.65,0.5,0.15720000000000001,0.3,0.6,0.8,1,5.5474920272827148,4.7919745445251465,0.18217459915411904,0.21668164284804559]
[null,null,null,"Best Case",600,60,1,0.6,0.17499999999999999,0.15,0.8,0.9,2,5.3528838157653809,4.7746801376342773,0.18924101550785899,0.21882540592834721]
[null,null,null,"Worst Case",2500,200,0.5,0.25,0.14000000000000001,0.4,0.5,0.75,3,6.1188392639160156,4.8359107971191406,0.16403161130136024,0.2112948018923686]
[null,null,null,{"$f":"TRANSPOSE(E4:L4)&\" Best\"","v":"Solar Cost (Panel and Inverter and Wires) Best"},{"$f":"E7","v":600},108.33333333333333,0.65,0.5,0.15720000000000001,0.3,0.6,0.8,4,5.5474920272827148,4.7919745445251465,0.18217459915411904,0.21668164284804559]
[null,null,null,"Battery Cost - USD per kWh Best",1000,{"$f":"F7","v":60},0.65,0.5,0.15720000000000001,0.3,0.6,0.8,5,5.5474920272827148,4.7919745445251465,0.18217459915411904,0.21668164284804559]
[null,null,null,"Diesel Price (USD/Liter) Best",1000,108.33333333333333,{"$f":"G7","v":1},0.5,0.15720000000000001,0.3,0.6,0.8,6,5.5474920272827148,4.7919745445251465,0.18217459915411904,0.21668164284804559]
[null,null,null,"Grid Price Increase Best",1000,108.33333333333333,0.65,{"$f":"H7","v":0.6},0.15720000000000001,0.3,0.6,0.8,7,5.3528838157653809,4.7746801376342773,0.18924101550785899,0.21882540592834721]
[null,null,null,"Capacity Factor Best",1000,108.33333333333333,0.65,0.5,{"$f":"I7","v":0.17499999999999999},0.3,0.6,0.8,8,5.5474920272827148,4.7919745445251465,0.18217459915411904,0.21668164284804559]
[null,null,null,"Unused Solar During Sunlight Best",1000,108.33333333333333,0.65,0.5,0.15720000000000001,{"$f":"J7","v":0.15},0.6,0.8,9,5.5474920272827148,4.7919745445251465,0.18217459915411904,0.21668164284804559]
[null,null,null,"% of Electricity from Genset Best",1000,108.33333333333333,0.65,0.5,0.15720000000000001,0.3,{"$f":"K7","v":0.8},0.8,10,5.5474920272827148,4.7919745445251465,0.18217459915411904,0.21668164284804559]
[null,null,null,"Battery Efficiency Percent Best",1000,108.33333333333333,0.65,0.5,0.15720000000000001,0.3,0.6,{"$f":"L7","v":0.9},11,5.5474920272827148,4.7919745445251465,0.18217459915411904,0.21668164284804559]
[null,null,null,{"$f":"TRANSPOSE(E4:L4)&\" Worst\"","v":"Solar Cost (Panel and Inverter and Wires) Worst"},{"$f":"E8","v":2500},108.33333333333333,0.65,0.5,0.15720000000000001,0.3,0.6,0.8,12,5.5474920272827148,4.7919745445251465,0.18217459915411904,0.21668164284804559]
[null,null,null,"Battery Cost - USD per kWh Worst",1000,{"$f":"F8","v":200},0.65,0.5,0.15720000000000001,0.3,0.6,0.8,13,5.5474920272827148,4.7919745445251465,0.18217459915411904,0.21668164284804559]
[null,null,null,"Diesel Price (USD/Liter) Worst",1000,108.33333333333333,{"$f":"G8","v":0.5},0.5,0.15720000000000001,0.3,0.6,0.8,14,5.5474920272827148,4.7919745445251465,0.18217459915411904,0.21668164284804559]
[null,null,null,"Grid Price Increase Worst",1000,108.33333333333333,0.65,{"$f":"H8","v":0.25},0.15720000000000001,0.3,0.6,0.8,15,6.1188392639160156,4.8359107971191406,0.16403161130136024,0.2112948018923686]
[null,null,null,"Capacity Factor Worst",1000,108.33333333333333,0.65,0.5,{"$f":"I8","v":0.14000000000000001},0.3,0.6,0.8,16,5.5474920272827148,4.7919745445251465,0.18217459915411904,0.21668164284804559]
[null,null,null,"Unused Solar During Sunlight Worst",1000,108.33333333333333,0.65,0.5,0.15720000000000001,{"$f":"J8","v":0.4},0.6,0.8,17,5.5474920272827148,4.7919745445251465,0.18217459915411904,0.21668164284804559]
[null,null,null,"% of Electricity from Genset Worst",1000,108.33333333333333,0.65,0.5,0.15720000000000001,0.3,{"$f":"K8","v":0.5},0.8,18,5.5474920272827148,4.7919745445251465,0.18217459915411904,0.21668164284804559]
[null,null,null,"Battery Efficiency Percent Worst",1000,108.33333333333333,0.65,0.5,0.15720000000000001,0.3,0.6,{"$f":"L8","v":0.75},19,5.5474920272827148,4.7919745445251465,0.18217459915411904,0.21668164284804559]
[]
[]
[]
[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$6","v":0},{"$f":"Q17-$Q$6","v":0}]
[null,null,null,"Battery Cost - USD per kWh",{"$f":"Q10-$Q$6","v":0},{"$f":"Q18-$Q$6","v":0}]
[null,null,null,"Diesel Price (USD/Liter)",0,0]
[null,null,null,"Grid Price Increase",2.1437630803016194E-3,-5.3868409556769858E-3]
[null,null,null,"Capacity Factor",0,0]
[null,null,null,"Unused Solar During Sunlight",0,0]
[null,null,null,"% of Electricity from Genset",0,0]
[null,null,null,"Battery Efficiency Percent",0,0]

{"sheet":"Databook Battery","index":4,"n_rows":29,"n_cols":22,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Watt hours",null,null,null,null,null,null,{"$f":"2000*12","v":24000}]
[null,null,null,"Cost per W of Discharge",null,null,{"$f":"50/4.3","v":11.627906976744187},null,{"$f":"70/7.2","v":9.7222222222222214},null,{"$f":"50/24","v":2.0833333333333335},null,{"$f":"20/14.4","v":1.3888888888888888}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hours","Volt","kWh","hrs","Wh","Cost","Cost/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,6,{"$f":"P29*Q29","v":1260},1,{"$f":"R29*S29","v":1260},159.94999999999999,{"$f":"U29/T29*1000","v":126.94444444444444}]

{"sheet":"Data Sources - Grid Power","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Diesel Price","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Solar Yield","index":7,"n_rows":42,"n_cols":16,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Yield",1377]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield",1377]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF",{"$f":"P5/8760","v":0.15719178082191781}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Per Day",null,4.4400000000000004,null,null,"kWh",137709]
[null,null,null,null,null,"Per Year",null,{"$f":"H39*365.25","v":1621.71},null,null,"Avg",{"$f":"L39/8760","v":15.720205479452055}]
[null,null,null,null,null,"Hrs",null,8760,null,null,"Capacity",100]
[null,null,null,null,null,"Cap Fac",null,{"$f":"H40/H41","v":0.18512671232876712},null,null,"Cap Fac",{"$f":"L40/L41","v":0.15720205479452054},null,"PR",{"$f":"L42/H42","v":0.84915922082246509}]

{"sheet":"Diesel Heat Rate","index":8,"n_rows":45,"n_cols":12,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[null,null,"ENGINE RATING GENERATOR SET RATING SPEED FREQUENCY HEAT RATE SPECIFIC LUBE OIL CONSUMPTION"]
[null,null,"kWm ","kWe","kVA","rpm","Hz","kJ/kWh","Btu/kWh","g/kWh","lb/kWh"]
[null,"CMC",5760,5590,6988,750,60,7748,7343,0.6,1.2999999999999999E-3]
[null,"CMC",7680,7450,9312,720,60,7748,7343,0.6,1.2999999999999999E-3]
[]
[null,"Gallon/kBTU",null,null,{"$f":"I3","v":7343},{"$f":"I2","v":"Btu/kWh"},{"$f":"I12","v":36000},{"$f":"J12","v":"BTU/Liter"},{"$f":"E6/G6","v":0.20397222222222222},"Liters/kWh",{"$f":"1/I6","v":4.9026283535339781},"kWh/liter"]
[null,"BTU/Gallon",null,null,{"$f":"E6","v":7343},{"$f":"F6","v":"Btu/kWh"},{"$f":"G12","v":135849.05660377356},{"$f":"H12","v":"Gallons/BTU"},{"$f":"E7/G7","v":5.40526388888889E-2},"Gallons/kW",{"$f":"1/I7","v":18.500484352958402}]
[]
[null,"Gallon/kWh"]
[]
[null,"kWh/Gallon",null,8.5,9.5,null,{"$f":"I11*D15","v":135.84905660377356},"kBtu/Gallon",36,"kBtu/Liter"]
[null,"Gallon/kWh",null,{"$f":"1/D11","v":0.11764705882352941},{"$f":"1/E11","v":0.10526315789473684},null,{"$f":"G11*1000","v":135849.05660377356},"Gallons/BTU",{"$f":"I11*1000","v":36000},"BTU/Liter"]
[null,null,null,null,null,null,{"$f":"1/G12*I4","v":5.40526388888889E-2},"Gallons/kWh",{"$f":"1/I12*I3","v":0.20397222222222222},"Liters/kWh"]
[null,"Gallons/Liters",null,0.26500000000000001,0.26500000000000001,null,{"$f":"1/G13","v":18.500484352958402},"kWh/Gallon"]
[null,"Liters/Gallon",null,{"$f":"1/D14","v":3.773584905660377},{"$f":"1/E14","v":3.773584905660377}]
[]
[null,"kWh/Liter",null,{"$f":"D11*D14","v":2.2524999999999999},{"$f":"E11*E14","v":2.5175000000000001}]
[null,"Liter/kWh",null,{"$f":"1/D17","v":0.44395116537180912},{"$f":"1/E17","v":0.39721946375372391}]
[null,"Liter/MWH",null,{"$f":"D18*1000","v":443.95116537180911},{"$f":"E18*1000","v":397.21946375372391}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Diesel Efficiency "]
[]
[null,"Load ","Load / ","Engine  Power","Fuel  Rate","Fuel Efficiency","Litre/","MBTU","MMBTU","BTU","kBTU"]
[null,"Percent","kW","kW","Litres  / hour","kWh  / litre","MWH","per Liter","per MWH","per Liter","per Liter"]
[null,100,925,983.2,233,3.97,{"$f":"1/F36*1000","v":251.88916876574308},3.0599999999999999E-2,{"$f":"G36/H36/1000","v":8.2316721818870278},{"$f":"H36*1000000","v":30600},{"$f":"J36/1000","v":30.6}]
[null,90,832.5,886,209.2,3.98,{"$f":"1/F37*1000","v":251.25628140703515},3.0599999999999999E-2,{"$f":"G37/H37/1000","v":8.2109895884652015},{"$f":"H37*1000000","v":30600},{"$f":"J37/1000","v":30.6}]
[null,80,740,789.8,186.6,3.97,251.88916876574308,3.0599999999999999E-2,8.2316721818870278,30600,30.6]
[null,75,693.8,742,175.9,3.94,253.80710659898475,3.0599999999999999E-2,8.2943498888557112,30600,30.6]
[null,70,647.5,694.2,165.2,3.92,255.10204081632654,3.0599999999999999E-2,8.3366680005335478,30600,30.6]
[null,60,555,599,144,3.85,259.74025974025972,3.0599999999999999E-2,8.4882437823614296,30600,30.6]
[null,50,462.5,504.4,123,3.76,265.95744680851061,3.0599999999999999E-2,8.6914198303434844,30600,30.6]
[null,40,370,413.1,102.8,3.6,277.77777777777777,3.0599999999999999E-2,9.0777051561365294,30600,30.6]
[null,30,277.5,319.60000000000002,82.3,3.37,296.73590504451039,3.0599999999999999E-2,9.6972517988402096,30600,30.6]
[null,25,231.3,272,71.900000000000006,3.22,310.55900621118008,3.0599999999999999E-2,10.148987131084317,30600,30.6]

{"sheet":"Sheet3","index":9,"n_rows":8,"n_cols":7,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,{"$f":"1=1","v":true},{"$f":"1=1","v":true},true,true]
[null,null,null,{"$f":"NOT(D4)","v":false},{"$f":"NOT(E4)","v":false},false,false]
[null,null,null,{"$f":"D4*1","v":1},{"$f":"E4*1","v":1},1,1]
[null,null,null,{"$f":"D5*0","v":0},{"$f":"E5*0","v":0},0,0]
[{"$f":"SUM(9:9)","v":0},null,null,0,0,1000,0]

{"sheet":"Sheet2","index":10,"n_rows":8,"n_cols":8,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,{"$f":"1=1","v":true},{"$f":"1=1","v":true},true,true]
[null,null,null,null,{"$f":"NOT(E4)","v":false},{"$f":"NOT(F4)","v":false},false,false]
[null,null,null,null,{"$f":"E4*1","v":1},{"$f":"F4*1","v":1},1,1]
[null,null,null,null,{"$f":"E5*0","v":0},{"$f":"F5*0","v":0},0,0]
[null,null,null,null,0,0,1000,0]

{"sheet":"Sheet1","index":11,"n_rows":7,"n_cols":7,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,{"$f":"1=1","v":true},{"$f":"1=1","v":true},true,true]
[null,null,null,{"$f":"NOT(D3)","v":false},{"$f":"NOT(E3)","v":false},false,false]
[null,null,null,{"$f":"D3*1","v":1},{"$f":"E3*1","v":1},1,1]
[null,null,null,{"$f":"D4*0","v":0},{"$f":"E4*0","v":0},0,0]
[null,null,null,0,0,1000,0]

{"sheet":"PF Model","index":12,"n_rows":136,"n_cols":16384,"rows_kept":136,"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$3)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"H4=1","v":true},{"$f":"I4=1","v":false},false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,{"$f":"NOT(H5)","v":false},{"$f":"NOT(I5)","v":true},true,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,null,null,{"$f":"H5*1","v":1},{"$f":"I5*1","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"H5*1","v":1},{"$f":"I5*1","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"NOT(H5)*1","v":0},{"$f":"NOT(I5)*1","v":1},1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"Price",{"$f":"[0]!price","v":45},"Carry Chg",{"$f":"'PF Model'!F44","v":4.4400000000000002E-2}]
["Operation"]
[null,"Capacity",null,null,"MW",{"$f":"LCOE!G4","v":300000},null,{"$f":"$F$13*H3","v":300000},300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,0,0,{"$f":"$F$13*AN3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capacity Factor",null,null,"%",{"$f":"LCOE!G8","v":0.2},null,{"$f":"$F$14*H3","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0,0,{"$f":"$F$14*AN3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hours ",null,null,"h",8760,null,{"$f":"$F$15","v":8760},{"$f":"$F$15","v":8760},8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760]
[null,"Generation",null,null,"MWh",null,null,{"$f":"H13*H14*H15","v":525600000},{"$f":"I13*I14*I15","v":525600000},525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,525600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["EPC"]
[null,"Cost per kW",null,null,"USD/Kw",{"$f":"LCOE!G10","v":1500}]
[null,"Total Cost",null,null,"USD/1000",{"$f":"F19*F13","v":450000000},{"$f":"'PF Model'!F20","v":450000000}]
[]
["O&M Agreement"]
[null,"Inflation",null,null,"%",{"$f":"LCOE!H16","v":0.02},1,{"$f":"G23*(1+$F$23)","v":1.02},{"$f":"H23*(1+$F$23)","v":1.0404},1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305,1.9222314039431532,1.9606760320220162,1.9998895526624565,2.0398873437157055,2.0806850905900198,2.1222987924018204,2.1647447682498568,2.208039663614854,2.252200456887151,2.2972444660248938,2.343189355345392,2.3900531424522997,2.4378542053013459,2.4866112894073726,2.53634351519552,2.5870703854994304,2.6388117932094191,2.6915880290736074]
[null,"Varying inflation",null,null,null,null,null,{"$f":"LOOKUP(H2,135:135,136:136)","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,{"$f":"LOOKUP(AN2,135:135,136:136)","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"Fixed O&M",null,null,"USD/kWy",{"$f":"LCOE!G23","v":12},null,{"$f":"H23*$F$25*H3","v":12.24},12.4848,12.734496,12.989185920000001,13.2489696384,13.513949031168,13.78422801179136,14.059912572027189,14.341110823467734,14.627933039937087,14.92049170073583,15.218901534750547,15.523279565445556,15.833745156754468,16.150420059889559,16.473428461087352,16.802897030309097,17.138954970915279,17.481734070333587,17.831368751740257,18.187996126775065,18.551756049310569,18.922791170296776,19.301246993702712,19.687271933576767,20.081017372248304,20.482637719693269,20.892290474087137,21.31013628356888,21.736339009240258,0,0,{"$f":"AN23*$F$25*AN3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed O&M",null,null,"USD/1000",null,null,{"$f":"H25*H13","v":3672000},{"$f":"I25*I13","v":3745440},3820348.8,3896755.7760000001,3974690.8915200001,4054184.7093504001,4135268.403537408,4217973.7716081571,4302333.2470403202,4388379.9119811263,4476147.5102207493,4565670.4604251636,4656983.8696336672,4750123.5470263399,4845126.0179668674,4942028.5383262057,5040869.1090927292,5141686.4912745841,5244520.2211000761,5349410.6255220771,5456398.8380325194,5565526.8147931704,5676837.3510890324,5790374.0981108136,5906181.5800730297,6024305.2116744909,6144791.3159079803,6267687.1422261409,6393040.8850706639,6520901.7027720772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable O&M",null,null,"USD/MWh",{"$f":"LCOE!G25","v":0},null,{"$f":"$F$27*H23*H3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$27*AN23*AN3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable O&M",null,null,"USD/1000",null,null,{"$f":"H16*H27/1000","v":0},{"$f":"I16*I27/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Expense",null,"USD/1000",null,null,{"$f":"H28+H26","v":3672000},{"$f":"I28+I26","v":3745440},3820348.8,3896755.7760000001,3974690.8915200001,4054184.7093504001,4135268.403537408,4217973.7716081571,4302333.2470403202,4388379.9119811263,4476147.5102207493,4565670.4604251636,4656983.8696336672,4750123.5470263399,4845126.0179668674,4942028.5383262057,5040869.1090927292,5141686.4912745841,5244520.2211000761,5349410.6255220771,5456398.8380325194,5565526.8147931704,5676837.3510890324,5790374.0981108136,5906181.5800730297,6024305.2116744909,6144791.3159079803,6267687.1422261409,6393040.8850706639,6520901.7027720772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PPA"]
[null,"PPA Price",null,null,"USD/MWh",45,null,{"$f":"$F$32","v":45},{"$f":"$F$32","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45]
[null,"PPA Price with inflation",null,null,"USD/MWh",null,{"$f":"LCOE!H15","v":false},{"$f":"IF($G$33,H32*H23,H32)","v":45},{"$f":"IF($G$33,I32*I23,I32)","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45]
[null,null,"Revenues",null,"USD/1000",null,null,{"$f":"H33*H16/1000","v":23652000},{"$f":"I33*I16/1000","v":23652000},23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,23652000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Free cash flow"]
[null,"EBITDA",null,null,"USD/1000",null,null,{"$f":"H34-H26-H28","v":19980000},{"$f":"I34-I26-I28","v":19906560},19831651.199999999,19755244.223999999,19677309.108479999,19597815.2906496,19516731.596462592,19434026.228391841,19349666.75295968,19263620.088018872,19175852.489779249,19086329.539574835,18995016.130366333,18901876.45297366,18806873.982033134,18709971.461673796,18611130.890907273,18510313.508725416,18407479.778899923,18302589.374477923,18195601.161967479,18086473.185206831,17975162.648910969,17861625.901889186,17745818.419926971,17627694.788325511,17507208.684092019,17384312.857773859,17258959.114929337,17131098.297227923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"less CAPEX",null,null,"USD/1000",null,{"$f":"'PF Model'!G20","v":450000000}]
[null,"Pre-tax free cash flows",null,null,"USD/1000",null,{"$f":"G37-G38","v":-450000000},{"$f":"H37-H38","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,"%",{"$f":"IRR(39:39)","v":1.5220396321576457E-2}]
[null,"Target IRR",null,null,"%",{"$f":"LCOE!H14","v":0.1}]
[null,"NPV at target IRR",null,null,"USD/1000",{"$f":"NPV(F41,39:39)","v":-243790818.30093515}]
[]
[null,"Carry on Charge",null,null,"%",{"$f":"H37/G38","v":4.4400000000000002E-2}]
[]
[null,"NPV of revenues",null,null,null,{"$f":"NPV(F40,34:34)","v":566251900.19224644}]
[null,"NPV of generation",null,null,null,{"$f":"NPV(F40,16:16)","v":12583375559.827698}]
[null,"Computed LCOE",null,null,null,{"$f":"F46/F47*1000","v":45.000000000000007}]
[]
["Debt Inputs"]
[null,null,"Debt Size"]
[null,null,null,"Debt to Capital","%",0.8]
[null,null,null,"DSCR","x",1.35]
[null,null,null,"Development Fee %","%"]
[]
[null,null,null,"Repayment Tenure","Years",5]
[]
[null,null,null,"Interest Rate"]
[null,null,null,"Base Rate","%",2.5000000000000001E-2]
[null,null,null,"Credit Spread","%",0.02]
[]
[null,null,null,"DSRA"]
[]
["Project Finance"]
[null,"Debt Repayment Flag",null,null,null,{"$f":"'PF Model'!F56","v":5},null,{"$f":"H2<=$F$65","v":true},true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AN2<=$F$65","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,{"$f":"H65*1","v":1},{"$f":"I65*1","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Size from DSCR"]
[null,null,"CFADS",null,null,null,null,{"$f":"'PF Model'!H37","v":19980000},{"$f":"'PF Model'!I37","v":19906560},{"$f":"'PF Model'!J37","v":19831651.199999999},{"$f":"'PF Model'!K37","v":19755244.223999999},{"$f":"'PF Model'!L37","v":19677309.108479999},{"$f":"'PF Model'!M37","v":19597815.2906496},{"$f":"'PF Model'!N37","v":19516731.596462592},{"$f":"'PF Model'!O37","v":19434026.228391841},{"$f":"'PF Model'!P37","v":19349666.75295968},{"$f":"'PF Model'!Q37","v":19263620.088018872},{"$f":"'PF Model'!R37","v":19175852.489779249},{"$f":"'PF Model'!S37","v":19086329.539574835},{"$f":"'PF Model'!T37","v":18995016.130366333},{"$f":"'PF Model'!U37","v":18901876.45297366},{"$f":"'PF Model'!V37","v":18806873.982033134},{"$f":"'PF Model'!W37","v":18709971.461673796},{"$f":"'PF Model'!X37","v":18611130.890907273},{"$f":"'PF Model'!Y37","v":18510313.508725416},{"$f":"'PF Model'!Z37","v":18407479.778899923},{"$f":"'PF Model'!AA37","v":18302589.374477923},{"$f":"'PF Model'!AB37","v":18195601.161967479},{"$f":"'PF Model'!AC37","v":18086473.185206831},{"$f":"'PF Model'!AD37","v":17975162.648910969},{"$f":"'PF Model'!AE37","v":17861625.901889186},{"$f":"'PF Model'!AF37","v":17745818.419926971},{"$f":"'PF Model'!AG37","v":17627694.788325511},{"$f":"'PF Model'!AH37","v":17507208.684092019},{"$f":"'PF Model'!AI37","v":17384312.857773859},{"$f":"'PF Model'!AJ37","v":17258959.114929337},{"$f":"'PF Model'!AK37","v":17131098.297227923},{"$f":"'PF Model'!AL37","v":0},{"$f":"'PF Model'!AM37","v":0},{"$f":"'PF Model'!AN37","v":0},{"$f":"'PF Model'!AO37","v":0},{"$f":"'PF Model'!AP37","v":0},{"$f":"'PF Model'!AQ37","v":0},{"$f":"'PF Model'!AR37","v":0},{"$f":"'PF Model'!AS37","v":0},{"$f":"'PF Model'!AT37","v":0},{"$f":"'PF Model'!AU37","v":0},{"$f":"'PF Model'!AV37","v":0},{"$f":"'PF Model'!AW37","v":0},{"$f":"'PF Model'!AX37","v":0},{"$f":"'PF Model'!AY37","v":0},{"$f":"'PF Model'!AZ37","v":0},{"$f":"'PF Model'!BA37","v":0},{"$f":"'PF Model'!BB37","v":0},{"$f":"'PF Model'!BC37","v":0},{"$f":"'PF Model'!BD37","v":0},{"$f":"'PF Model'!BE37","v":0},{"$f":"'PF Model'!BF37","v":0},{"$f":"BG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AHU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AKG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AMS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"APE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ARQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AUC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AWO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BBM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BDY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BGK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BIW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BLI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BNU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BSS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BVE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BXQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CCO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CFA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CJY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CMK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CRI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CTU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CWG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CYS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DBE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DDQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DGC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DIO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DLA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DNM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DPY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DSK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DUW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DXI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ECG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EES37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EHE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EMC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EOO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ERA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ETM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EVY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EYK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FAW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FDI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FFU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FIG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FKS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FNE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FPQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FSC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FUO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FXA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FZM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GBY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GEK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GGW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GJI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GLU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GOG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GTE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GVQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GYC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HAO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HDA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HFM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HHY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HKK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HMW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HPI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HRU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HUG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HWS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HZE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IBQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IEC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IGO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IJA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ILM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IQK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ISW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IVI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IXU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JAG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JCS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JFE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JHQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JKC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JMO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JPA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JRM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JTY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JWK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JYW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KBI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KDU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KGG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KIS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KLE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KNQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KSO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KVA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KXM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KZY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LCK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LEW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LHI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LJU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LMG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LRE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LTQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LWC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LYO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MBA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MDM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MFY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MKW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MNI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MPU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MSG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MUS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MXE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MZQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NCC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NEO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NHA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NJM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NLY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NOK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NTI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NVU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NYG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OAS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ODE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OIC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OKO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ONA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OPM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ORY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OUK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OWW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OZI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PBU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PEG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PGS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PJE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PLQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"POC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PQO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PTA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PVM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PXY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QAK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QCW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QFI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QHU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QKG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QMS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QPE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QRQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QUC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QWO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QZA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RBM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RDY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RGK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RIW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RLI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RNU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RQG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RSS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RVE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RXQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SAC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SCO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SFA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SHM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SJY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SMK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SOW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SRI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"STU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SWG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SYS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TBE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TDQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TGC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TIO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TLA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TNM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TPY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TSK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TUW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TXI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TZU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UCG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UES37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UHE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UJQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UMC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UOO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"URA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UTM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UVY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UYK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VAW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VDI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VFU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VIG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VKS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VNE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VPQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VSC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VUO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VXA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VZM37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WBY37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WEK37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WGW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WJI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WLU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WOG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WQS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WTE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WVQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WYC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XAO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XDA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Target Debt Service",null,null,{"$f":"'PF Model'!F53","v":1.35},null,{"$f":"H65*H37/$F$69","v":14799999.999999998},{"$f":"I65*I37/$F$69","v":14745599.999999998},14690111.999999998,14633514.239999998,14575784.524799999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"NPV of Debt Service",null,null,{"$f":"F59+F60","v":4.4999999999999998E-2},{"$f":"NPV(F70,H69:BE69)","v":64506015.161668576}]
[]
[null,null,"Uses of Funds"]
[null,null,null,"Capital Expenditures",null,null,{"$f":"'PF Model'!F20","v":450000000}]
[null,null,null,"Development Fee"]
[null,null,null,"IDC, Fees, DSRA"]
[null,null,null,"Total Project Cost",null,null,{"$f":"SUM(G73:G75)","v":450000000}]
[]
[null,null,"Sources of Funds",null,null,null,null,"Debt/Cap","Amount","DSCR"]
[null,null,null,"Debt Funding",null,null,{"$f":"MIN(I79:J79)","v":64506015.161668576},{"$f":"'PF Model'!F52","v":0.8},{"$f":"H79*G76","v":360000000},{"$f":"'PF Model'!G70","v":64506015.161668576}]
[null,null,null,"Equity Funding",null,null,{"$f":"G76-G79","v":385493984.8383314}]
[null,null,null,"Total Sources",null,null,{"$f":"G79+G80","v":450000000}]
[]
[null,null,null,"CFADS",null,null,null,{"$f":"H37*H65","v":19980000},{"$f":"I37*I65","v":19906560},19831651.199999999,19755244.223999999,19677309.108479999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PV CFADS",null,{"$f":"'PF Model'!F70","v":4.4999999999999998E-2},{"$f":"NPV(F84,H83:BE83)","v":87083120.468252584}]
[null,null,null,"Debt Applied",null,null,{"$f":"'PF Model'!G79","v":64506015.161668576}]
[null,null,null,"DSCR/LLCR Applied",null,null,{"$f":"G84/G85","v":1.35}]
[null,null,null,"Debt Service Applied",null,{"$f":"NPV(F84,H87:BE87)","v":64506015.161668576},{"$f":"'PF Model'!G86","v":1.35},{"$f":"H37/$G$87*H65","v":14799999.999999998},{"$f":"I37/$G$87*I65","v":14745599.999999998},14690111.999999998,14633514.239999998,14575784.524799999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Schedule"]
[null,null,null,"Opening Balance",null,null,null,{"$f":"'PF Model'!G92","v":64506015.161668576},{"$f":"'PF Model'!H92","v":52608785.843943663},{"$f":"'PF Model'!I92","v":40230581.20692113},{"$f":"'PF Model'!J92","v":27350845.361232582},{"$f":"'PF Model'!K92","v":13948119.162488051},{"$f":"'PF Model'!L92","v":1.4901161193847656E-8},{"$f":"'PF Model'!M92","v":1.55717134475708E-8},{"$f":"'PF Model'!N92","v":1.6272440552711487E-8},{"$f":"'PF Model'!O92","v":1.7004700377583504E-8},{"$f":"'PF Model'!P92","v":1.776991189457476E-8},{"$f":"'PF Model'!Q92","v":1.8569557929830624E-8},{"$f":"'PF Model'!R92","v":1.9405188036673001E-8},{"$f":"'PF Model'!S92","v":2.0278421498323287E-8},{"$f":"'PF Model'!T92","v":2.1190950465747834E-8},{"$f":"'PF Model'!U92","v":2.2144543236706488E-8},{"$f":"'PF Model'!V92","v":2.3141047682358281E-8},{"$f":"'PF Model'!W92","v":2.4182394828064403E-8},{"$f":"'PF Model'!X92","v":2.5270602595327301E-8},{"$f":"'PF Model'!Y92","v":2.640777971211703E-8},{"$f":"'PF Model'!Z92","v":2.7596129799162297E-8},{"$f":"'PF Model'!AA92","v":2.8837955640124601E-8},{"$f":"'PF Model'!AB92","v":3.013566364393021E-8},{"$f":"'PF Model'!AC92","v":3.1491768507907068E-8},{"$f":"'PF Model'!AD92","v":3.2908898090762883E-8},{"$f":"'PF Model'!AE92","v":3.4389798504847215E-8},{"$f":"'PF Model'!AF92","v":3.5937339437565341E-8},{"$f":"'PF Model'!AG92","v":3.7554519712255781E-8},{"$f":"'PF Model'!AH92","v":3.9244473099307293E-8},{"$f":"'PF Model'!AI92","v":4.1010474388776119E-8},{"$f":"'PF Model'!AJ92","v":4.2855945736271044E-8},{"$f":"'PF Model'!AK92","v":4.4784463294403239E-8},{"$f":"'PF Model'!AL92","v":4.6799764142651386E-8},{"$f":"'PF Model'!AM92","v":4.8905753529070701E-8},{"$f":"'PF Model'!AN92","v":5.1106512437878882E-8},{"$f":"'PF Model'!AO92","v":5.3406305497583433E-8},{"$f":"'PF Model'!AP92","v":5.5809589244974686E-8},{"$f":"'PF Model'!AQ92","v":5.832102076099855E-8},{"$f":"'PF Model'!AR92","v":6.0945466695243482E-8},{"$f":"'PF Model'!AS92","v":6.3688012696529445E-8},{"$f":"'PF Model'!AT92","v":6.6553973267873266E-8},{"$f":"'PF Model'!AU92","v":6.9548902064927562E-8},{"$f":"'PF Model'!AV92","v":7.2678602657849301E-8},{"$f":"'PF Model'!AW92","v":7.5949139777452515E-8},{"$f":"'PF Model'!AX92","v":7.9366851067437879E-8},{"$f":"'PF Model'!AY92","v":8.2938359365472578E-8},{"$f":"'PF Model'!AZ92","v":8.6670585536918845E-8},{"$f":"'PF Model'!BA92","v":9.0570761886080191E-8},{"$f":"'PF Model'!BB92","v":9.4646446170953803E-8},{"$f":"'PF Model'!BC92","v":9.890553624864673E-8},{"$f":"'PF Model'!BD92","v":1.0335628537983584E-7}]
[null,null,null,"Less: Repayment",null,null,null,{"$f":"H87-H93","v":11897229.317724913},{"$f":"I87-I93","v":12378204.637022533},12879735.845688548,13402726.198744532,13948119.162488036,-6.7055225372314451E-10,-7.00727105140686E-10,-7.3225982487201692E-10,-7.6521151699125763E-10,-7.9964603525586417E-10,-8.3563010684237802E-10,-8.7323346165028498E-10,-9.1252896742454784E-10,-9.5359277095865244E-10,-9.9650444565179193E-10,-1.0413471457061227E-9,-1.0882077672628981E-9,-1.1371771167897286E-9,-1.1883500870452663E-9,-1.2418258409623034E-9,-1.297708003805607E-9,-1.3561048639768594E-9,-1.4171295828558179E-9,-1.4809004140843297E-9,-1.5475409327181246E-9,-1.6171802746904404E-9,-1.6899533870515101E-9,-1.7660012894688281E-9,-1.8454713474949253E-9,-1.928517558132197E-9,-2.0153008482481457E-9,-2.1059893864193122E-9,-2.2007589088081813E-9,-2.2997930597045497E-9,-2.4032837473912543E-9,-2.5114315160238607E-9,-2.6244459342449348E-9,-2.7425460012859567E-9,-2.865960571343825E-9,-2.9949287970542967E-9,-3.1297005929217401E-9,-3.2705371196032186E-9,-3.417711289985363E-9,-3.5715082980347046E-9,-3.7322261714462655E-9,-3.9001763491613482E-9,-4.0756842848736086E-9,-4.2590900776929209E-9,-4.450749131189103E-9,-4.6510328420926127E-9]
[null,null,null,"Closing Balance",null,null,{"$f":"'PF Model'!G79","v":64506015.161668576},{"$f":"H90-H91","v":52608785.843943663},{"$f":"I90-I91","v":40230581.20692113},27350845.361232582,13948119.162488051,1.4901161193847656E-8,1.55717134475708E-8,1.6272440552711487E-8,1.7004700377583504E-8,1.776991189457476E-8,1.8569557929830624E-8,1.9405188036673001E-8,2.0278421498323287E-8,2.1190950465747834E-8,2.2144543236706488E-8,2.3141047682358281E-8,2.4182394828064403E-8,2.5270602595327301E-8,2.640777971211703E-8,2.7596129799162297E-8,2.8837955640124601E-8,3.013566364393021E-8,3.1491768507907068E-8,3.2908898090762883E-8,3.4389798504847215E-8,3.5937339437565341E-8,3.7554519712255781E-8,3.9244473099307293E-8,4.1010474388776119E-8,4.2855945736271044E-8,4.4784463294403239E-8,4.6799764142651386E-8,4.8905753529070701E-8,5.1106512437878882E-8,5.3406305497583433E-8,5.5809589244974686E-8,5.832102076099855E-8,6.0945466695243482E-8,6.3688012696529445E-8,6.6553973267873266E-8,6.9548902064927562E-8,7.2678602657849301E-8,7.5949139777452515E-8,7.9366851067437879E-8,8.2938359365472578E-8,8.6670585536918845E-8,9.0570761886080191E-8,9.4646446170953803E-8,9.890553624864673E-8,1.0335628537983584E-7,1.0800731822192845E-7]
[null,null,null,"Interest Expense",null,{"$f":"'PF Model'!F84","v":4.4999999999999998E-2},null,{"$f":"$F$93*H90","v":2902770.6822750857},{"$f":"$F$93*I90","v":2367395.3629774647},1810376.1543114509,1230788.0412554662,627665.36231196229,6.7055225372314451E-10,7.00727105140686E-10,7.3225982487201692E-10,7.6521151699125763E-10,7.9964603525586417E-10,8.3563010684237802E-10,8.7323346165028498E-10,9.1252896742454784E-10,9.5359277095865244E-10,9.9650444565179193E-10,1.0413471457061227E-9,1.0882077672628981E-9,1.1371771167897286E-9,1.1883500870452663E-9,1.2418258409623034E-9,1.297708003805607E-9,1.3561048639768594E-9,1.4171295828558179E-9,1.4809004140843297E-9,1.5475409327181246E-9,1.6171802746904404E-9,1.6899533870515101E-9,1.7660012894688281E-9,1.8454713474949253E-9,1.928517558132197E-9,2.0153008482481457E-9,2.1059893864193122E-9,2.2007589088081813E-9,2.2997930597045497E-9,2.4032837473912543E-9,2.5114315160238607E-9,2.6244459342449348E-9,2.7425460012859567E-9,2.865960571343825E-9,2.9949287970542967E-9,3.1297005929217401E-9,3.2705371196032186E-9,3.417711289985363E-9,3.5715082980347046E-9,3.7322261714462655E-9,3.9001763491613482E-9,4.0756842848736086E-9,4.2590900776929209E-9,4.450749131189103E-9,4.6510328420926127E-9]
[]
[null,null,"Cash Flow"]
[null,null,null,"EBITDA/CFADS",null,null,null,{"$f":"'PF Model'!H37","v":19980000},{"$f":"'PF Model'!I37","v":19906560},{"$f":"'PF Model'!J37","v":19831651.199999999},{"$f":"'PF Model'!K37","v":19755244.223999999},{"$f":"'PF Model'!L37","v":19677309.108479999},{"$f":"'PF Model'!M37","v":19597815.2906496},{"$f":"'PF Model'!N37","v":19516731.596462592},{"$f":"'PF Model'!O37","v":19434026.228391841},{"$f":"'PF Model'!P37","v":19349666.75295968},{"$f":"'PF Model'!Q37","v":19263620.088018872},{"$f":"'PF Model'!R37","v":19175852.489779249},{"$f":"'PF Model'!S37","v":19086329.539574835},{"$f":"'PF Model'!T37","v":18995016.130366333},{"$f":"'PF Model'!U37","v":18901876.45297366},{"$f":"'PF Model'!V37","v":18806873.982033134},{"$f":"'PF Model'!W37","v":18709971.461673796},{"$f":"'PF Model'!X37","v":18611130.890907273},{"$f":"'PF Model'!Y37","v":18510313.508725416},{"$f":"'PF Model'!Z37","v":18407479.778899923},{"$f":"'PF Model'!AA37","v":18302589.374477923},{"$f":"'PF Model'!AB37","v":18195601.161967479},{"$f":"'PF Model'!AC37","v":18086473.185206831},{"$f":"'PF Model'!AD37","v":17975162.648910969},{"$f":"'PF Model'!AE37","v":17861625.901889186},{"$f":"'PF Model'!AF37","v":17745818.419926971},{"$f":"'PF Model'!AG37","v":17627694.788325511},{"$f":"'PF Model'!AH37","v":17507208.684092019},{"$f":"'PF Model'!AI37","v":17384312.857773859},{"$f":"'PF Model'!AJ37","v":17258959.114929337},{"$f":"'PF Model'!AK37","v":17131098.297227923},{"$f":"'PF Model'!AL37","v":0},{"$f":"'PF Model'!AM37","v":0},{"$f":"'PF Model'!AN37","v":0},{"$f":"'PF Model'!AO37","v":0},{"$f":"'PF Model'!AP37","v":0},{"$f":"'PF Model'!AQ37","v":0},{"$f":"'PF Model'!AR37","v":0},{"$f":"'PF Model'!AS37","v":0},{"$f":"'PF Model'!AT37","v":0},{"$f":"'PF Model'!AU37","v":0},{"$f":"'PF Model'!AV37","v":0},{"$f":"'PF Model'!AW37","v":0},{"$f":"'PF Model'!AX37","v":0},{"$f":"'PF Model'!AY37","v":0},{"$f":"'PF Model'!AZ37","v":0},{"$f":"'PF Model'!BA37","v":0},{"$f":"'PF Model'!BB37","v":0},{"$f":"'PF Model'!BC37","v":0},{"$f":"'PF Model'!BD37","v":0},{"$f":"'PF Model'!BE37","v":0}]
[null,null,null,"Interest Expense",null,null,null,{"$f":"'PF Model'!H93","v":2902770.6822750857},{"$f":"'PF Model'!I93","v":2367395.3629774647},{"$f":"'PF Model'!J93","v":1810376.1543114509},{"$f":"'PF Model'!K93","v":1230788.0412554662},{"$f":"'PF Model'!L93","v":627665.36231196229},{"$f":"'PF Model'!M93","v":6.7055225372314451E-10},{"$f":"'PF Model'!N93","v":7.00727105140686E-10},{"$f":"'PF Model'!O93","v":7.3225982487201692E-10},{"$f":"'PF Model'!P93","v":7.6521151699125763E-10},{"$f":"'PF Model'!Q93","v":7.9964603525586417E-10},{"$f":"'PF Model'!R93","v":8.3563010684237802E-10},{"$f":"'PF Model'!S93","v":8.7323346165028498E-10},{"$f":"'PF Model'!T93","v":9.1252896742454784E-10},{"$f":"'PF Model'!U93","v":9.5359277095865244E-10},{"$f":"'PF Model'!V93","v":9.9650444565179193E-10},{"$f":"'PF Model'!W93","v":1.0413471457061227E-9},{"$f":"'PF Model'!X93","v":1.0882077672628981E-9},{"$f":"'PF Model'!Y93","v":1.1371771167897286E-9},{"$f":"'PF Model'!Z93","v":1.1883500870452663E-9},{"$f":"'PF Model'!AA93","v":1.2418258409623034E-9},{"$f":"'PF Model'!AB93","v":1.297708003805607E-9},{"$f":"'PF Model'!AC93","v":1.3561048639768594E-9},{"$f":"'PF Model'!AD93","v":1.4171295828558179E-9},{"$f":"'PF Model'!AE93","v":1.4809004140843297E-9},{"$f":"'PF Model'!AF93","v":1.5475409327181246E-9},{"$f":"'PF Model'!AG93","v":1.6171802746904404E-9},{"$f":"'PF Model'!AH93","v":1.6899533870515101E-9},{"$f":"'PF Model'!AI93","v":1.7660012894688281E-9},{"$f":"'PF Model'!AJ93","v":1.8454713474949253E-9},{"$f":"'PF Model'!AK93","v":1.928517558132197E-9},{"$f":"'PF Model'!AL93","v":2.0153008482481457E-9},{"$f":"'PF Model'!AM93","v":2.1059893864193122E-9},{"$f":"'PF Model'!AN93","v":2.2007589088081813E-9},{"$f":"'PF Model'!AO93","v":2.2997930597045497E-9},{"$f":"'PF Model'!AP93","v":2.4032837473912543E-9},{"$f":"'PF Model'!AQ93","v":2.5114315160238607E-9},{"$f":"'PF Model'!AR93","v":2.6244459342449348E-9},{"$f":"'PF Model'!AS93","v":2.7425460012859567E-9},{"$f":"'PF Model'!AT93","v":2.865960571343825E-9},{"$f":"'PF Model'!AU93","v":2.9949287970542967E-9},{"$f":"'PF Model'!AV93","v":3.1297005929217401E-9},{"$f":"'PF Model'!AW93","v":3.2705371196032186E-9},{"$f":"'PF Model'!AX93","v":3.417711289985363E-9},{"$f":"'PF Model'!AY93","v":3.5715082980347046E-9},{"$f":"'PF Model'!AZ93","v":3.7322261714462655E-9},{"$f":"'PF Model'!BA93","v":3.9001763491613482E-9},{"$f":"'PF Model'!BB93","v":4.0756842848736086E-9},{"$f":"'PF Model'!BC93","v":4.2590900776929209E-9},{"$f":"'PF Model'!BD93","v":4.450749131189103E-9},{"$f":"'PF Model'!BE93","v":4.6510328420926127E-9}]
[null,null,null,"Debt Repayment",null,null,null,{"$f":"'PF Model'!H91","v":11897229.317724913},{"$f":"'PF Model'!I91","v":12378204.637022533},{"$f":"'PF Model'!J91","v":12879735.845688548},{"$f":"'PF Model'!K91","v":13402726.198744532},{"$f":"'PF Model'!L91","v":13948119.162488036},{"$f":"'PF Model'!M91","v":-6.7055225372314451E-10},{"$f":"'PF Model'!N91","v":-7.00727105140686E-10},{"$f":"'PF Model'!O91","v":-7.3225982487201692E-10},{"$f":"'PF Model'!P91","v":-7.6521151699125763E-10},{"$f":"'PF Model'!Q91","v":-7.9964603525586417E-10},{"$f":"'PF Model'!R91","v":-8.3563010684237802E-10},{"$f":"'PF Model'!S91","v":-8.7323346165028498E-10},{"$f":"'PF Model'!T91","v":-9.1252896742454784E-10},{"$f":"'PF Model'!U91","v":-9.5359277095865244E-10},{"$f":"'PF Model'!V91","v":-9.9650444565179193E-10},{"$f":"'PF Model'!W91","v":-1.0413471457061227E-9},{"$f":"'PF Model'!X91","v":-1.0882077672628981E-9},{"$f":"'PF Model'!Y91","v":-1.1371771167897286E-9},{"$f":"'PF Model'!Z91","v":-1.1883500870452663E-9},{"$f":"'PF Model'!AA91","v":-1.2418258409623034E-9},{"$f":"'PF Model'!AB91","v":-1.297708003805607E-9},{"$f":"'PF Model'!AC91","v":-1.3561048639768594E-9},{"$f":"'PF Model'!AD91","v":-1.4171295828558179E-9},{"$f":"'PF Model'!AE91","v":-1.4809004140843297E-9},{"$f":"'PF Model'!AF91","v":-1.5475409327181246E-9},{"$f":"'PF Model'!AG91","v":-1.6171802746904404E-9},{"$f":"'PF Model'!AH91","v":-1.6899533870515101E-9},{"$f":"'PF Model'!AI91","v":-1.7660012894688281E-9},{"$f":"'PF Model'!AJ91","v":-1.8454713474949253E-9},{"$f":"'PF Model'!AK91","v":-1.928517558132197E-9},{"$f":"'PF Model'!AL91","v":-2.0153008482481457E-9},{"$f":"'PF Model'!AM91","v":-2.1059893864193122E-9},{"$f":"'PF Model'!AN91","v":-2.2007589088081813E-9},{"$f":"'PF Model'!AO91","v":-2.2997930597045497E-9},{"$f":"'PF Model'!AP91","v":-2.4032837473912543E-9},{"$f":"'PF Model'!AQ91","v":-2.5114315160238607E-9},{"$f":"'PF Model'!AR91","v":-2.6244459342449348E-9},{"$f":"'PF Model'!AS91","v":-2.7425460012859567E-9},{"$f":"'PF Model'!AT91","v":-2.865960571343825E-9},{"$f":"'PF Model'!AU91","v":-2.9949287970542967E-9},{"$f":"'PF Model'!AV91","v":-3.1297005929217401E-9},{"$f":"'PF Model'!AW91","v":-3.2705371196032186E-9},{"$f":"'PF Model'!AX91","v":-3.417711289985363E-9},{"$f":"'PF Model'!AY91","v":-3.5715082980347046E-9},{"$f":"'PF Model'!AZ91","v":-3.7322261714462655E-9},{"$f":"'PF Model'!BA91","v":-3.9001763491613482E-9},{"$f":"'PF Model'!BB91","v":-4.0756842848736086E-9},{"$f":"'PF Model'!BC91","v":-4.2590900776929209E-9},{"$f":"'PF Model'!BD91","v":-4.450749131189103E-9},{"$f":"'PF Model'!BE91","v":-4.6510328420926127E-9}]
[null,null,null,"Equity Cash Flow",null,null,null,{"$f":"H96-H97-H98","v":5180000},{"$f":"I96-I97-I98","v":5160960.0000000037},5141539.1999999993,5121729.9840000011,5101524.5836800002,19597815.2906496,19516731.596462592,19434026.228391841,19349666.75295968,19263620.088018872,19175852.489779249,19086329.539574835,18995016.130366333,18901876.45297366,18806873.982033134,18709971.461673796,18611130.890907273,18510313.508725416,18407479.778899923,18302589.374477923,18195601.161967479,18086473.185206831,17975162.648910969,17861625.901889186,17745818.419926971,17627694.788325511,17507208.684092019,17384312.857773859,17258959.114929337,17131098.297227923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Equity Investment",null,null,{"$f":"-G80","v":-385493984.8383314},{"$f":"'PF Model'!H99","v":5180000},{"$f":"'PF Model'!I99","v":5160960.0000000037},{"$f":"'PF Model'!J99","v":5141539.1999999993},{"$f":"'PF Model'!K99","v":5121729.9840000011},{"$f":"'PF Model'!L99","v":5101524.5836800002},{"$f":"'PF Model'!M99","v":19597815.2906496},{"$f":"'PF Model'!N99","v":19516731.596462592},{"$f":"'PF Model'!O99","v":19434026.228391841},{"$f":"'PF Model'!P99","v":19349666.75295968},{"$f":"'PF Model'!Q99","v":19263620.088018872},{"$f":"'PF Model'!R99","v":19175852.489779249},{"$f":"'PF Model'!S99","v":19086329.539574835},{"$f":"'PF Model'!T99","v":18995016.130366333},{"$f":"'PF Model'!U99","v":18901876.45297366},{"$f":"'PF Model'!V99","v":18806873.982033134},{"$f":"'PF Model'!W99","v":18709971.461673796},{"$f":"'PF Model'!X99","v":18611130.890907273},{"$f":"'PF Model'!Y99","v":18510313.508725416},{"$f":"'PF Model'!Z99","v":18407479.778899923},{"$f":"'PF Model'!AA99","v":18302589.374477923},{"$f":"'PF Model'!AB99","v":18195601.161967479},{"$f":"'PF Model'!AC99","v":18086473.185206831},{"$f":"'PF Model'!AD99","v":17975162.648910969},{"$f":"'PF Model'!AE99","v":17861625.901889186},{"$f":"'PF Model'!AF99","v":17745818.419926971},{"$f":"'PF Model'!AG99","v":17627694.788325511},{"$f":"'PF Model'!AH99","v":17507208.684092019},{"$f":"'PF Model'!AI99","v":17384312.857773859},{"$f":"'PF Model'!AJ99","v":17258959.114929337},{"$f":"'PF Model'!AK99","v":17131098.297227923},{"$f":"'PF Model'!AL99","v":0},{"$f":"'PF Model'!AM99","v":0},{"$f":"'PF Model'!AN99","v":0},{"$f":"'PF Model'!AO99","v":0},{"$f":"'PF Model'!AP99","v":0},{"$f":"'PF Model'!AQ99","v":0},{"$f":"'PF Model'!AR99","v":0},{"$f":"'PF Model'!AS99","v":0},{"$f":"'PF Model'!AT99","v":0},{"$f":"'PF Model'!AU99","v":0},{"$f":"'PF Model'!AV99","v":0},{"$f":"'PF Model'!AW99","v":0},{"$f":"'PF Model'!AX99","v":0},{"$f":"'PF Model'!AY99","v":0},{"$f":"'PF Model'!AZ99","v":0},{"$f":"'PF Model'!BA99","v":0},{"$f":"'PF Model'!BB99","v":0},{"$f":"'PF Model'!BC99","v":0},{"$f":"'PF Model'!BD99","v":0},{"$f":"'PF Model'!BE99","v":0}]
[]
[null,null,null,"Equity IRR",null,null,{"$f":"IRR(100:100)","v":1.4277444737908151E-2}]
[null,null,null,"NPV at Target",null,{"$f":"'PF Model'!F41","v":0.1},{"$f":"NPV(F103,G100:BE100)","v":-235806434.37669039}]
[]
[null,null,null,"Carrying Charge Rate"]
[]
[null,null,null,"CFADS",null,null,null,{"$f":"'PF Model'!H37","v":19980000},{"$f":"'PF Model'!I37","v":19906560},{"$f":"'PF Model'!J37","v":19831651.199999999},{"$f":"'PF Model'!K37","v":19755244.223999999},{"$f":"'PF Model'!L37","v":19677309.108479999},{"$f":"'PF Model'!M37","v":19597815.2906496},{"$f":"'PF Model'!N37","v":19516731.596462592},{"$f":"'PF Model'!O37","v":19434026.228391841},{"$f":"'PF Model'!P37","v":19349666.75295968},{"$f":"'PF Model'!Q37","v":19263620.088018872},{"$f":"'PF Model'!R37","v":19175852.489779249},{"$f":"'PF Model'!S37","v":19086329.539574835},{"$f":"'PF Model'!T37","v":18995016.130366333},{"$f":"'PF Model'!U37","v":18901876.45297366},{"$f":"'PF Model'!V37","v":18806873.982033134},{"$f":"'PF Model'!W37","v":18709971.461673796},{"$f":"'PF Model'!X37","v":18611130.890907273},{"$f":"'PF Model'!Y37","v":18510313.508725416},{"$f":"'PF Model'!Z37","v":18407479.778899923},{"$f":"'PF Model'!AA37","v":18302589.374477923},{"$f":"'PF Model'!AB37","v":18195601.161967479},{"$f":"'PF Model'!AC37","v":18086473.185206831},{"$f":"'PF Model'!AD37","v":17975162.648910969},{"$f":"'PF Model'!AE37","v":17861625.901889186},{"$f":"'PF Model'!AF37","v":17745818.419926971},{"$f":"'PF Model'!AG37","v":17627694.788325511},{"$f":"'PF Model'!AH37","v":17507208.684092019},{"$f":"'PF Model'!AI37","v":17384312.857773859},{"$f":"'PF Model'!AJ37","v":17258959.114929337},{"$f":"'PF Model'!AK37","v":17131098.297227923},{"$f":"'PF Model'!AL37","v":0},{"$f":"'PF Model'!AM37","v":0},{"$f":"'PF Model'!AN37","v":0},{"$f":"'PF Model'!AO37","v":0},{"$f":"'PF Model'!AP37","v":0},{"$f":"'PF Model'!AQ37","v":0},{"$f":"'PF Model'!AR37","v":0},{"$f":"'PF Model'!AS37","v":0},{"$f":"'PF Model'!AT37","v":0},{"$f":"'PF Model'!AU37","v":0},{"$f":"'PF Model'!AV37","v":0},{"$f":"'PF Model'!AW37","v":0},{"$f":"'PF Model'!AX37","v":0},{"$f":"'PF Model'!AY37","v":0},{"$f":"'PF Model'!AZ37","v":0},{"$f":"'PF Model'!BA37","v":0},{"$f":"'PF Model'!BB37","v":0},{"$f":"'PF Model'!BC37","v":0},{"$f":"'PF Model'!BD37","v":0},{"$f":"'PF Model'!BE37","v":0}]
[null,null,null,"Repayment Switch",null,null,null,{"$f":"'PF Model'!H65","v":true},{"$f":"'PF Model'!I65","v":true},{"$f":"'PF Model'!J65","v":true},{"$f":"'PF Model'!K65","v":true},{"$f":"'PF Model'!L65","v":true},{"$f":"'PF Model'!M65","v":false},{"$f":"'PF Model'!N65","v":false},{"$f":"'PF Model'!O65","v":false},{"$f":"'PF Model'!P65","v":false},{"$f":"'PF Model'!Q65","v":false},{"$f":"'PF Model'!R65","v":false},{"$f":"'PF Model'!S65","v":false},{"$f":"'PF Model'!T65","v":false},{"$f":"'PF Model'!U65","v":false},{"$f":"'PF Model'!V65","v":false},{"$f":"'PF Model'!W65","v":false},{"$f":"'PF Model'!X65","v":false},{"$f":"'PF Model'!Y65","v":false},{"$f":"'PF Model'!Z65","v":false},{"$f":"'PF Model'!AA65","v":false},{"$f":"'PF Model'!AB65","v":false},{"$f":"'PF Model'!AC65","v":false},{"$f":"'PF Model'!AD65","v":false},{"$f":"'PF Model'!AE65","v":false},{"$f":"'PF Model'!AF65","v":false},{"$f":"'PF Model'!AG65","v":false},{"$f":"'PF Model'!AH65","v":false},{"$f":"'PF Model'!AI65","v":false},{"$f":"'PF Model'!AJ65","v":false},{"$f":"'PF Model'!AK65","v":false},{"$f":"'PF Model'!AL65","v":false},{"$f":"'PF Model'!AM65","v":false},{"$f":"'PF Model'!AN65","v":false},{"$f":"'PF Model'!AO65","v":false},{"$f":"'PF Model'!AP65","v":false},{"$f":"'PF Model'!AQ65","v":false},{"$f":"'PF Model'!AR65","v":false},{"$f":"'PF Model'!AS65","v":false},{"$f":"'PF Model'!AT65","v":false},{"$f":"'PF Model'!AU65","v":false},{"$f":"'PF Model'!AV65","v":false},{"$f":"'PF Model'!AW65","v":false},{"$f":"'PF Model'!AX65","v":false},{"$f":"'PF Model'!AY65","v":false},{"$f":"'PF Model'!AZ65","v":false},{"$f":"'PF Model'!BA65","v":false},{"$f":"'PF Model'!BB65","v":false},{"$f":"'PF Model'!BC65","v":false},{"$f":"'PF Model'!BD65","v":false},{"$f":"'PF Model'!BE65","v":false}]
[null,null,null,"CFADS over Repayment Period",null,null,null,{"$f":"H108*1","v":1},{"$f":"I108*1","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"DSCR",null,null,null,{"$f":"IF(H97+H98>0.1,H96/(H97+H98))","v":1.35},{"$f":"IF(I97+I98>0.1,I96/(I97+I98))","v":1.3500000000000003},1.35,1.35,1.35,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"LLCR",null,{"$f":"'PF Model'!F84","v":4.4999999999999998E-2}]
[null,null,null,"PLCR",null,{"$f":"'PF Model'!F112","v":4.4999999999999998E-2},{"$f":"NPV(F113,107:107)/G79","v":4.7967757733760337}]
[]
[null,null,null,"Debt Repayment",null,null,null,{"$f":"'PF Model'!H91","v":11897229.317724913},{"$f":"'PF Model'!I91","v":12378204.637022533},{"$f":"'PF Model'!J91","v":12879735.845688548},{"$f":"'PF Model'!K91","v":13402726.198744532},{"$f":"'PF Model'!L91","v":13948119.162488036},{"$f":"'PF Model'!M91","v":-6.7055225372314451E-10},{"$f":"'PF Model'!N91","v":-7.00727105140686E-10},{"$f":"'PF Model'!O91","v":-7.3225982487201692E-10},{"$f":"'PF Model'!P91","v":-7.6521151699125763E-10},{"$f":"'PF Model'!Q91","v":-7.9964603525586417E-10},{"$f":"'PF Model'!R91","v":-8.3563010684237802E-10},{"$f":"'PF Model'!S91","v":-8.7323346165028498E-10},{"$f":"'PF Model'!T91","v":-9.1252896742454784E-10},{"$f":"'PF Model'!U91","v":-9.5359277095865244E-10},{"$f":"'PF Model'!V91","v":-9.9650444565179193E-10},{"$f":"'PF Model'!W91","v":-1.0413471457061227E-9},{"$f":"'PF Model'!X91","v":-1.0882077672628981E-9},{"$f":"'PF Model'!Y91","v":-1.1371771167897286E-9},{"$f":"'PF Model'!Z91","v":-1.1883500870452663E-9},{"$f":"'PF Model'!AA91","v":-1.2418258409623034E-9},{"$f":"'PF Model'!AB91","v":-1.297708003805607E-9},{"$f":"'PF Model'!AC91","v":-1.3561048639768594E-9},{"$f":"'PF Model'!AD91","v":-1.4171295828558179E-9},{"$f":"'PF Model'!AE91","v":-1.4809004140843297E-9},{"$f":"'PF Model'!AF91","v":-1.5475409327181246E-9},{"$f":"'PF Model'!AG91","v":-1.6171802746904404E-9},{"$f":"'PF Model'!AH91","v":-1.6899533870515101E-9},{"$f":"'PF Model'!AI91","v":-1.7660012894688281E-9},{"$f":"'PF Model'!AJ91","v":-1.8454713474949253E-9},{"$f":"'PF Model'!AK91","v":-1.928517558132197E-9},{"$f":"'PF Model'!AL91","v":-2.0153008482481457E-9},{"$f":"'PF Model'!AM91","v":-2.1059893864193122E-9},{"$f":"'PF Model'!AN91","v":-2.2007589088081813E-9},{"$f":"'PF Model'!AO91","v":-2.2997930597045497E-9},{"$f":"'PF Model'!AP91","v":-2.4032837473912543E-9},{"$f":"'PF Model'!AQ91","v":-2.5114315160238607E-9},{"$f":"'PF Model'!AR91","v":-2.6244459342449348E-9},{"$f":"'PF Model'!AS91","v":-2.7425460012859567E-9},{"$f":"'PF Model'!AT91","v":-2.865960571343825E-9},{"$f":"'PF Model'!AU91","v":-2.9949287970542967E-9},{"$f":"'PF Model'!AV91","v":-3.1297005929217401E-9},{"$f":"'PF Model'!AW91","v":-3.2705371196032186E-9},{"$f":"'PF Model'!AX91","v":-3.417711289985363E-9},{"$f":"'PF Model'!AY91","v":-3.5715082980347046E-9},{"$f":"'PF Model'!AZ91","v":-3.7322261714462655E-9},{"$f":"'PF Model'!BA91","v":-3.9001763491613482E-9},{"$f":"'PF Model'!BB91","v":-4.0756842848736086E-9},{"$f":"'PF Model'!BC91","v":-4.2590900776929209E-9},{"$f":"'PF Model'!BD91","v":-4.450749131189103E-9},{"$f":"'PF Model'!BE91","v":-4.6510328420926127E-9}]
[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":13,"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":15,"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":"'Data Inputs'!E12","v":857.14285714285711},null,null,1500,2999,1200,2250,5933,4000,2500,1500,{"$f":"'Data Inputs'!Q9","v":352.94117647058823},1200]
[]
[null,"Carrying charge rate",null,null,"%","Input",{"$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},{"$f":"J10*J12","v":72},null,null,{"$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":48.348106365834006},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,{"$f":"'Data Inputs'!Q16","v":0.84225352112676055},8]
[null,"Fuel Cost",null,null,"USD/MWH",null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"S29*S28","v":14},{"$f":"T29*T28","v":22.75},{"$f":"U29*U28","v":214.77464788732394},{"$f":"V29*V28","v":52}]
[]
[null,"Display",null,null,null,null,null,null,true,true,false,false,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,null,null,null,{"$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},{"$f":"J24+J20+J30","v":48.348106365834006},0,0,78.767123287671239,59.862183478621844,38.692621965873585,47.530095475300953,146.72044647387114,55.124899274778407,42.203062046736505,39.671837228041909,218.75625664686322,65.537469782433519]
[]
[null,null,null,null,null,null,null,null,{"$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},{"$f":"INDEX(35:35,J39)","v":48.348106365834006},78.767123287671239,59.862183478621844,38.692621965873585,47.530095475300953,146.72044647387114,55.124899274778407,42.203062046736505,39.671837228041909,218.75625664686322,65.537469782433519,{"$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":16,"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":18,"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":19,"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":20,"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":21,"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":24,"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 "]