{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Things to Check","Summary","Assumptions","Scenario","Operating Model","Financing Model","Operating Data","Chart1"],"not_rendered":{"charts":8,"images":0,"macros":1,"external_links":0,"defined_names":11,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Chart1","index":7,"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":"Things to Check","index":0,"n_rows":18,"n_cols":5,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Generic Macros"]
[null,"EIS"]
[null,"Date Formatting",null,null,"Shift CNTL B"]
[]
[]
[null,"Other "]
[null,"Find UDF"]
[]
[null,"Check ALT =",null,null,100]
[null,null,null,null,200]
[]
[null,"LOOKUP ",null,"RECHERCHER"]
[null,"INDEX",null,"INDICE"]
[null,"SUMPRODUCT"]
[]
[null,"F2 Key works"]

{"sheet":"Summary","index":1,"n_rows":32,"n_cols":20,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[null,null,"Key Ratios"]
[null,null,"Pre-tax Project IRR",null,null,{"$f":"'Operating Model'!G146","v":0}]
[null,null,"After-tax Project IRR",null,null,{"$f":"'Operating Model'!G166","v":{"$error":"#NUM!"}}]
[null,null,"Debt IRR",null,null,{"$f":"'Financing Model'!G202","v":{"$error":"#NUM!"}}]
[null,null,"Equity IRR",null,null,{"$f":"'Financing Model'!G181","v":0}]
[]
[null,null,"Debt/Capital",null,null,{"$f":"F30/F32","v":0}]
[null,null,"DSCR",null,null,{"$f":"'Financing Model'!G185","v":0}]
[null,null,"PLCR",null,null,{"$f":"'Financing Model'!G193","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Target DSCR",null,null,{"$f":"Assumptions!F129","v":0}]
[null,null,"Tenure",null,null,{"$f":"Assumptions!F137","v":20}]
[null,null,"Cash Sweep",null,null,{"$f":"Assumptions!$F$154","v":0}]
[null,null,"Construction Period",null,null,{"$f":"Assumptions!$F$10","v":5}]
[null,null,"Merchant Case",null,null,{"$f":"Scenario!F20","v":2}]
[null,null,"Merchant Percent",null,null,{"$f":"Assumptions!$F$94","v":1.35}]
[]
[null,null,"Value Drivers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Controls"]
[null,null,"EPC and Dev Cost/kWp (Euro/kW)",null,null,{"$f":"Assumptions!F61+Assumptions!F68","v":577}]
[null,null,"Levelised O&M per kWp (Real)",null,null,{"$f":"Assumptions!F72","v":5},null,null,null,null,null,null,null,null,null,null,null,"Scenario Case"]
[null,null,"Annual Capacity Factor",null,null,{"$f":"Assumptions!J48","v":0}]
[null,null,"Real LCOE (Euro/MWH)",null,null,{"$f":"'Operating Model'!G178","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Uses and Sources",null,null,"Cost","Cost/kW"]
[null,null,"Development Cost",null,null,{"$f":"Assumptions!H68","v":162000},{"$f":"F25/Assumptions!F$20","v":27}]
[null,null,"EPC Cost",null,null,{"$f":"Assumptions!H61","v":3300000},{"$f":"F26/Assumptions!F$20","v":550},null,null,null,null,null,null,null,null,null,null,"Crisis Case"]
[null,null,"Financing Cost",null,null,{"$f":"'Financing Model'!G55+'Financing Model'!G56+'Financing Model'!G57","v":95204.980123601417},{"$f":"F27/Assumptions!F$20","v":15.867496687266902}]
[null,null,"Total Cost",null,null,{"$f":"SUM(F25:F27)","v":3557204.9801236014},{"$f":"F28/Assumptions!F$20","v":592.86749668726691},null,null,null,null,null,null,null,null,null,null,"Probability Case"]
[]
[null,null,"Debt",null,null,{"$f":"'Financing Model'!G61","v":0},null,null,null,null,null,null,null,null,null,null,null,"Start Date"]
[null,null,"Equity",null,null,{"$f":"'Financing Model'!G62","v":6319747.3530049622}]
[null,null,"Total Sources",null,null,{"$f":"SUM(F30:F31)","v":6319747.3530049622}]

{"sheet":"Assumptions","index":2,"n_rows":184,"n_cols":46,"rows_kept":184,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Time Assumptions",null,null,null,null,null,null,null,null,null,"Equity IRR",{"$f":"Summary!$F$5","v":0},null,"DSCR","PLCR",{"$f":"Summary!$F$9","v":{"$error":"#DIV/0!"}}]
[null,null,"Periods per Year in Model Pre-COD",null,"Months",1]
[null,null,"Periods per Year in Model Post-COD",null,"Months",6]
[]
[null,null,"Start of Develompent",null,"Date",{"$f":"Scenario!H99","v":"2015-06-01"}]
[null,null,"Development Periods",null,"Periods",4]
[null,null,"Months",null,"Months"]
[null,null,"Financial Close",null,"Date"]
[null,null,"Construction",null,"Periods",{"$f":"Scenario!I16","v":5}]
[null,null,"Months",null,"Months",{"$f":"F10*F3","v":5}]
[null,null,"Total Pre-COD Periods",null,"Periods",{"$f":"F10+F7","v":9}]
[]
[null,null,"Commercial Operation",null,"Date",{"$f":"EDATE(F9,F10)","v":"1900-05-31"}]
[null,null,"Operation Period",null,"Years",{"$f":"Scenario!J16","v":25}]
[null,null,"Operation Period",null,"Periods",{"$f":"F15*12","v":300}]
[null,null,"Decommissioning",null,"Date"]
[]
[null,"Operating Assumptions"]
[null,null,"Capacity",null,"kW",6000]
[null,null,"Degradation",null,"% p.a.",5.0000000000000001E-3]
[null,null,"Gross kWh/kW",null,"Hrs",null,null,"From Scenario"]
[null,null,"Performance Ratio",null,"%",{"$f":"Scenario!H16/100","v":0.85},null,"From Scenario"]
[null,null,"Net kWh/kW",null,"Hrs",{"$f":"F22*F23","v":0}]
[]
[null,null,"Standard Deviation/Average",null,"%",0.08]
[null,null,"Standard Deviation Amount",null,"Hrs",{"$f":"F24*F26","v":0}]
[null,null,"P50",null,0.5,{"$f":"NORMINV(E28,F24,F27)","v":{"$error":"#NUM!"}}]
[null,null,"P90",null,0.1,{"$f":"_xlfn.NORM.INV(E29,F24,F27)","v":{"$error":"#NUM!"}}]
[null,null,"P99",null,0.01,{"$f":"_xlfn.NORM.INV(E30,F24,F27)","v":{"$error":"#NUM!"}}]
[]
[null,null,"Applied",null,1]
[null,null,"Net Capacity Factor",null,"%",{"$f":"F32/8760","v":0}]
[]
[null,null,"Gross Production (P50)",null,"Month #","Percent","kWh/m2","Days","Hours","% CF"]
[null,null,null,"January",1,5.3999999999999999E-2,{"$f":"$F$32*F36","v":0},31,{"$f":"H36*24","v":744},{"$f":"G36/I36","v":0}]
[null,null,null,"February",2,6.3E-2,0,28,672,0]
[null,null,null,"March",3,8.8999999999999996E-2,0,31,744,0]
[null,null,null,"April",4,9.4E-2,0,30,720,0]
[null,null,null,"May",5,0.106,0,31,744,0]
[null,null,null,"June",6,0.109,0,30,720,0]
[null,null,null,"July",7,0.12,0,31,744,0]
[null,null,null,"August",8,0.107,0,31,744,0]
[null,null,null,"September",9,9.4500000000000001E-2,0,30,720,0]
[null,null,null,"October",10,7.1499999999999994E-2,0,31,744,0]
[null,null,null,"November",11,4.9000000000000002E-2,0,30,720,0]
[null,null,null,"December",12,4.2999999999999997E-2,0,31,744,0]
[null,null,null,"Total",null,1,{"$f":"SUM(G36:G47)","v":0},{"$f":"SUM(H36:H47)","v":365},{"$f":"SUM(I36:I47)","v":8760},0]
[]
[]
[null,"Capital Expenditure Assumptions"]
[null,null,null,null,null,"Euro/kW","kWp","Euro"]
[null,null,"Engineering, Procurement and Construction"]
[null,null,null,"Panel Cost",null,null,{"$f":"$F$20","v":6000},{"$f":"F54*G54","v":0}]
[null,null,null,"Racking and Tracking",null,340,6000,2040000]
[null,null,null,"Balance of System and Inverter",null,{"$f":"Scenario!F16","v":100},6000,600000]
[null,null,null,"Site Work (assume ineligible)",null,30,6000,180000]
[null,null,null,"Special Ineligible ",null,0,6000,0]
[null,null,null,"Battery ",null,0,6000,0]
[null,null,null,"Misc. (Tax, Margin, Other)",null,80,6000,480000]
[null,null,null,"Total EPC",null,{"$f":"SUM(F54:F60)","v":550},6000,3300000]
[]
[null,null,"Development Costs"]
[null,null,null,"Legal",null,15,{"$f":"$F$20","v":6000},{"$f":"F64*G64","v":90000}]
[null,null,null,"Accounting/Model/Appr",null,5,{"$f":"$F$20","v":6000},{"$f":"F65*G65","v":30000}]
[null,null,null,"Independent Eng",null,3,{"$f":"$F$20","v":6000},{"$f":"F66*G66","v":18000}]
[null,null,null,"Misc.               ",null,4,{"$f":"$F$20","v":6000},{"$f":"F67*G67","v":24000}]
[null,null,null,"Total Transaction Costs",null,{"$f":"SUM(F64:F67)","v":27},{"$f":"$F$20","v":6000},{"$f":"SUM(H64:H67)","v":162000}]
[]
[]
[null,"Operating Expense Assumptions",null,null,null,"Amount","Inflation","Inflation Start"]
[null,null,"O&M Fee ",null,"Euro/kW-yr",{"$f":"Scenario!M16/10","v":5},1.4999999999999999E-2,{"$f":"F14","v":"1900-05-31"}]
[null,null,"Battery O&M",null,"Euro/kW-yr",0,1.4999999999999999E-2,{"$f":"$H$72","v":"1900-05-31"}]
[null,null,"Administration Accounting Etc",null,"Euro/kW-yr",4.5,5.0000000000000001E-3,"1900-05-31"]
[null,null,"Insurance Cost",null,"Euro/kW-yr",2.8,0,"1900-05-31"]
[null,null,"Rent/Lease Expense ",null,"Euro/Yr",30000,0,"1900-05-31"]
[null,null,"Property Taxes",null,"Euro/Yr",0,0,"1900-05-31"]
[null,null,"Utility Connection Cost",null,"Euro/Yr",0,0,"1900-05-31"]
[null,null,"Consumpation of Project",null,"%",0,0,"1900-05-31"]
[]
[null,null,"Inverter Replacement"]
[null,null,null,"First Inverter Replacement","Years",80,15]
[null,null,null,"Second Inverter Replacement","Years",80,30]
[]
[null,null,null,"First Inverter Replacement Date","Date",{"$f":"EDATE(F14,F82*12)","v":"1980-05-31"}]
[null,null,null,"Second Inverter Replacement Date","Date",{"$f":"EDATE(F14,F83*12)","v":"1980-05-31"}]
[]
[null,null,null,"First Inverter Replacement  ","Euro/kW",34,0,{"$f":"$H$72","v":"1900-05-31"}]
[null,null,null,"Second Inverter Replacement ","Euro/kW",25,0,{"$f":"$H$72","v":"1900-05-31"}]
[]
[null,"Revenues"]
[null,null,null,"Fixed Revenue per MWH","Euro/MWH",45]
[]
[null,null,null,"Merchant Sensitivity",null,{"$f":"Scenario!$K$16/100","v":1.35}]
[]
[null,null,null,null,null,{"$f":"Scenario!F23","v":2015},{"$f":"Scenario!G23","v":2019},{"$f":"Scenario!H23","v":2020},{"$f":"Scenario!I23","v":2021},{"$f":"Scenario!J23","v":2022},{"$f":"Scenario!K23","v":2023},{"$f":"Scenario!L23","v":2024},{"$f":"Scenario!M23","v":2025},{"$f":"Scenario!N23","v":2026},{"$f":"Scenario!O23","v":2027},{"$f":"Scenario!P23","v":2028},{"$f":"Scenario!Q23","v":2029},{"$f":"Scenario!R23","v":2030},{"$f":"Scenario!S23","v":2031},{"$f":"Scenario!T23","v":2032},{"$f":"Scenario!U23","v":2033},{"$f":"Scenario!V23","v":2034},{"$f":"Scenario!W23","v":2035},{"$f":"Scenario!X23","v":2036},{"$f":"Scenario!Y23","v":2037},{"$f":"Scenario!Z23","v":2038},{"$f":"Scenario!AA23","v":2039},{"$f":"Scenario!AB23","v":2040},{"$f":"Scenario!AC23","v":2041},{"$f":"Scenario!AD23","v":2042},{"$f":"Scenario!AE23","v":2043},{"$f":"Scenario!AF23","v":2044},{"$f":"Scenario!AG23","v":2045},{"$f":"Scenario!AH23","v":2046},{"$f":"Scenario!AI23","v":2047},{"$f":"Scenario!AJ23","v":2048},{"$f":"Scenario!AK23","v":2049},{"$f":"Scenario!AL23","v":2050},{"$f":"Scenario!AM23","v":2051},{"$f":"Scenario!AN23","v":2052},{"$f":"Scenario!AO23","v":2053},{"$f":"Scenario!AP23","v":2054},{"$f":"Scenario!AQ23","v":2055},{"$f":"Scenario!AR23","v":2056},{"$f":"Scenario!AS23","v":2057},{"$f":"Scenario!AT23","v":2058}]
[null,null,null,{"$f":"Scenario!$D$31","v":"Flat Case"},"Euro/MWH",{"$f":"Scenario!F31","v":0},{"$f":"Scenario!G31","v":0},{"$f":"Scenario!H31","v":0},{"$f":"Scenario!I31","v":0},{"$f":"Scenario!J31","v":0},{"$f":"Scenario!K31","v":0},{"$f":"Scenario!L31","v":0},{"$f":"Scenario!M31","v":0},{"$f":"Scenario!N31","v":0},{"$f":"Scenario!O31","v":0},{"$f":"Scenario!P31","v":0},{"$f":"Scenario!Q31","v":0},{"$f":"Scenario!R31","v":0},{"$f":"Scenario!S31","v":0},{"$f":"Scenario!T31","v":0},{"$f":"Scenario!U31","v":0},{"$f":"Scenario!V31","v":0},{"$f":"Scenario!W31","v":0},{"$f":"Scenario!X31","v":0},{"$f":"Scenario!Y31","v":0},{"$f":"Scenario!Z31","v":0},{"$f":"Scenario!AA31","v":0},{"$f":"Scenario!AB31","v":0},{"$f":"Scenario!AC31","v":0},{"$f":"Scenario!AD31","v":0},{"$f":"Scenario!AE31","v":0},{"$f":"Scenario!AF31","v":0},{"$f":"Scenario!AG31","v":0},{"$f":"Scenario!AH31","v":0},{"$f":"Scenario!AI31","v":0},{"$f":"Scenario!AJ31","v":0},{"$f":"Scenario!AK31","v":0},{"$f":"Scenario!AL31","v":0},{"$f":"Scenario!AM31","v":0},{"$f":"Scenario!AN31","v":0},{"$f":"Scenario!AO31","v":0},{"$f":"Scenario!AP31","v":0},{"$f":"Scenario!AQ31","v":0},{"$f":"Scenario!AR31","v":0},{"$f":"Scenario!AS31","v":0},{"$f":"Scenario!AT31","v":0}]
[null,null,null,{"$f":"Scenario!$D$31","v":"Flat Case"},"Euro/MWH",{"$f":"$F$94*F97","v":0},{"$f":"$F$94*G97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"LCOE Nominal Discout Rate","%",7.0000000000000007E-2]
[null,null,null,"Inflation for LOCE","%",0.02]
[]
[null,null,"Crisis Over-ride"]
[null,null,null,"Apply Crisis Assumptions","Flag",false]
[null,null,null,"Crisis Start","Date","2020-03-01"]
[null,null,null,"Crisis End","Date","2022-03-01"]
[]
[null,null,null,null,{"$f":"Scenario!E34","v":1}]
[null,null,null,null,{"$f":"YEAR(Assumptions!F6)","v":2015},2020,{"$f":"F109+1","v":2021},{"$f":"G109+1","v":2022},2023,2024]
[null,null,null,"January",null,{"$f":"CHOOSE($E$108,Scenario!F38,Scenario!F54,Scenario!F70)","v":1},{"$f":"CHOOSE($E$108,Scenario!G38,Scenario!G54,Scenario!G70)","v":0.15},{"$f":"CHOOSE($E$108,Scenario!H38,Scenario!H54,Scenario!H70)","v":0.5},{"$f":"CHOOSE($E$108,Scenario!I38,Scenario!I54,Scenario!I70)","v":0.9},{"$f":"CHOOSE($E$108,Scenario!J38,Scenario!J54,Scenario!J70)","v":1}]
[null,null,null,"February",{"$f":"CHOOSE($E$108,Scenario!E39,Scenario!E55,Scenario!E71)","v":1},{"$f":"CHOOSE($E$108,Scenario!F39,Scenario!F55,Scenario!F71)","v":1},{"$f":"CHOOSE($E$108,Scenario!G39,Scenario!G55,Scenario!G71)","v":0.15},{"$f":"CHOOSE($E$108,Scenario!H39,Scenario!H55,Scenario!H71)","v":0.5},{"$f":"CHOOSE($E$108,Scenario!I39,Scenario!I55,Scenario!I71)","v":0.9},{"$f":"CHOOSE($E$108,Scenario!J39,Scenario!J55,Scenario!J71)","v":1}]
[null,null,null,"March",{"$f":"CHOOSE($E$108,Scenario!E40,Scenario!E56,Scenario!E72)","v":1},{"$f":"CHOOSE($E$108,Scenario!F40,Scenario!F56,Scenario!F72)","v":0.5},{"$f":"CHOOSE($E$108,Scenario!G40,Scenario!G56,Scenario!G72)","v":0.15},{"$f":"CHOOSE($E$108,Scenario!H40,Scenario!H56,Scenario!H72)","v":0.5},{"$f":"CHOOSE($E$108,Scenario!I40,Scenario!I56,Scenario!I72)","v":0.9},{"$f":"CHOOSE($E$108,Scenario!J40,Scenario!J56,Scenario!J72)","v":1}]
[null,null,null,"April",{"$f":"CHOOSE($E$108,Scenario!E41,Scenario!E57,Scenario!E73)","v":1},{"$f":"CHOOSE($E$108,Scenario!F41,Scenario!F57,Scenario!F73)","v":0.1},{"$f":"CHOOSE($E$108,Scenario!G41,Scenario!G57,Scenario!G73)","v":0.15},{"$f":"CHOOSE($E$108,Scenario!H41,Scenario!H57,Scenario!H73)","v":0.5},{"$f":"CHOOSE($E$108,Scenario!I41,Scenario!I57,Scenario!I73)","v":0.9},{"$f":"CHOOSE($E$108,Scenario!J41,Scenario!J57,Scenario!J73)","v":1}]
[null,null,null,"May",{"$f":"CHOOSE($E$108,Scenario!E42,Scenario!E58,Scenario!E74)","v":1},{"$f":"CHOOSE($E$108,Scenario!F42,Scenario!F58,Scenario!F74)","v":0.1},{"$f":"CHOOSE($E$108,Scenario!G42,Scenario!G58,Scenario!G74)","v":0.25},{"$f":"CHOOSE($E$108,Scenario!H42,Scenario!H58,Scenario!H74)","v":0.8},{"$f":"CHOOSE($E$108,Scenario!I42,Scenario!I58,Scenario!I74)","v":1},{"$f":"CHOOSE($E$108,Scenario!J42,Scenario!J58,Scenario!J74)","v":1}]
[null,null,null,"June",{"$f":"CHOOSE($E$108,Scenario!E43,Scenario!E59,Scenario!E75)","v":1},{"$f":"CHOOSE($E$108,Scenario!F43,Scenario!F59,Scenario!F75)","v":0.1},{"$f":"CHOOSE($E$108,Scenario!G43,Scenario!G59,Scenario!G75)","v":0.25},{"$f":"CHOOSE($E$108,Scenario!H43,Scenario!H59,Scenario!H75)","v":0.8},{"$f":"CHOOSE($E$108,Scenario!I43,Scenario!I59,Scenario!I75)","v":1},{"$f":"CHOOSE($E$108,Scenario!J43,Scenario!J59,Scenario!J75)","v":1}]
[null,null,null,"July",{"$f":"CHOOSE($E$108,Scenario!E44,Scenario!E60,Scenario!E76)","v":1},{"$f":"CHOOSE($E$108,Scenario!F44,Scenario!F60,Scenario!F76)","v":0.1},{"$f":"CHOOSE($E$108,Scenario!G44,Scenario!G60,Scenario!G76)","v":0.25},{"$f":"CHOOSE($E$108,Scenario!H44,Scenario!H60,Scenario!H76)","v":0.8},{"$f":"CHOOSE($E$108,Scenario!I44,Scenario!I60,Scenario!I76)","v":1},{"$f":"CHOOSE($E$108,Scenario!J44,Scenario!J60,Scenario!J76)","v":1}]
[null,null,null,"August",{"$f":"CHOOSE($E$108,Scenario!E45,Scenario!E61,Scenario!E77)","v":1},{"$f":"CHOOSE($E$108,Scenario!F45,Scenario!F61,Scenario!F77)","v":0.15},{"$f":"CHOOSE($E$108,Scenario!G45,Scenario!G61,Scenario!G77)","v":0.25},{"$f":"CHOOSE($E$108,Scenario!H45,Scenario!H61,Scenario!H77)","v":0.8},{"$f":"CHOOSE($E$108,Scenario!I45,Scenario!I61,Scenario!I77)","v":1},{"$f":"CHOOSE($E$108,Scenario!J45,Scenario!J61,Scenario!J77)","v":1}]
[null,null,null,"September",{"$f":"CHOOSE($E$108,Scenario!E46,Scenario!E62,Scenario!E78)","v":1},{"$f":"CHOOSE($E$108,Scenario!F46,Scenario!F62,Scenario!F78)","v":0.15},{"$f":"CHOOSE($E$108,Scenario!G46,Scenario!G62,Scenario!G78)","v":0.25},{"$f":"CHOOSE($E$108,Scenario!H46,Scenario!H62,Scenario!H78)","v":0.8},{"$f":"CHOOSE($E$108,Scenario!I46,Scenario!I62,Scenario!I78)","v":1},{"$f":"CHOOSE($E$108,Scenario!J46,Scenario!J62,Scenario!J78)","v":1}]
[null,null,null,"October",{"$f":"CHOOSE($E$108,Scenario!E47,Scenario!E63,Scenario!E79)","v":1},{"$f":"CHOOSE($E$108,Scenario!F47,Scenario!F63,Scenario!F79)","v":0.15},{"$f":"CHOOSE($E$108,Scenario!G47,Scenario!G63,Scenario!G79)","v":0.45},{"$f":"CHOOSE($E$108,Scenario!H47,Scenario!H63,Scenario!H79)","v":0.9},{"$f":"CHOOSE($E$108,Scenario!I47,Scenario!I63,Scenario!I79)","v":1},{"$f":"CHOOSE($E$108,Scenario!J47,Scenario!J63,Scenario!J79)","v":1}]
[null,null,null,"November",{"$f":"CHOOSE($E$108,Scenario!E48,Scenario!E64,Scenario!E80)","v":1},{"$f":"CHOOSE($E$108,Scenario!F48,Scenario!F64,Scenario!F80)","v":0.15},{"$f":"CHOOSE($E$108,Scenario!G48,Scenario!G64,Scenario!G80)","v":0.45},{"$f":"CHOOSE($E$108,Scenario!H48,Scenario!H64,Scenario!H80)","v":0.9},{"$f":"CHOOSE($E$108,Scenario!I48,Scenario!I64,Scenario!I80)","v":1},{"$f":"CHOOSE($E$108,Scenario!J48,Scenario!J64,Scenario!J80)","v":1}]
[null,null,null,"December",{"$f":"CHOOSE($E$108,Scenario!E49,Scenario!E65,Scenario!E81)","v":1},{"$f":"CHOOSE($E$108,Scenario!F49,Scenario!F65,Scenario!F81)","v":0.15},{"$f":"CHOOSE($E$108,Scenario!G49,Scenario!G65,Scenario!G81)","v":0.45},{"$f":"CHOOSE($E$108,Scenario!H49,Scenario!H65,Scenario!H81)","v":0.9},{"$f":"CHOOSE($E$108,Scenario!I49,Scenario!I65,Scenario!I81)","v":1},{"$f":"CHOOSE($E$108,Scenario!J49,Scenario!J65,Scenario!J81)","v":1}]
[]
[null,"Tax and Depreciation"]
[null,null,"Depreciation Life",null,"Years",10]
[null,null,"Tax Rate",null,"%",0.3]
[]
[null,"Financing"]
[null,null,"Debt Size"]
[null,null,null,"Minimum DSCR","x",null,141]
[null,null,null,"Maximum Debt to Capital","%",0.8]
[]
[null,null,"Funding"]
[null,null,null,"Equity Up-Front Funding","%",1]
[null,null,null,"Equity Pro-Rata","%",{"$f":"1-F133","v":0}]
[]
[null,null,"Repayment"]
[null,null,null,"Tenor","Years",{"$f":"G137","v":20},20]
[null,null,null,"Start of Repayment","Date",{"$f":"F14","v":"1900-05-31"}]
[null,null,null,"Maturity Date","Date",{"$f":"EDATE(F14,F137*12)","v":"1920-05-31"}]
[null,null,null,"Fixed Repayments","Flag",true]
[]
[null,null,"Interest and Fees"]
[null,null,null,"Base Rate","% p.a",1.7999999999999999E-2,2.1999999999999999E-2]
[null,null,null,null,null,{"$f":"F6","v":"2015-06-01"},{"$f":"F14","v":"1900-05-31"},{"$f":"EDATE(G144,60)","v":"1905-05-31"},{"$f":"EDATE(H144,60)","v":"1910-05-31"},"1915-05-31"]
[null,null,null,"Credit Spread","% p.a",1.4999999999999999E-2,1.6E-2,1.6500000000000001E-2,1.67E-2,1.7000000000000001E-2]
[null,null,null,"Credit Spread","% p.a",1.4999999999999999E-2,1.6E-2,1.7000000000000001E-2,1.7999999999999999E-2,1.9E-2]
[]
[null,null,null,"Up-Front Fee","%",1.4999999999999999E-2]
[null,null,null,"Commitment Fee","%",7.0000000000000001E-3]
[]
[null,null,"DSRA Months",null,"Months",6]
[]
[null,null,"Cash Sweep Start Date",null,"Date",{"$f":"F14","v":"1900-05-31"}]
[null,null,"Cash Sweep",null,"%",{"$f":"G154/100","v":0},0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"D36","v":"January"},{"$f":"J36","v":0}]
[null,null,null,null,null,"February",0]
[null,null,null,null,null,"March",0]
[null,null,null,null,null,"April",0]
[null,null,null,null,null,"May",0]
[null,null,null,null,null,"June",0]
[null,null,null,null,null,"July",0]
[null,null,null,null,null,"August",0]
[null,null,null,null,null,"September",0]
[null,null,null,null,null,"October",0]
[null,null,null,null,null,"November",0]
[null,null,null,null,null,"December",0]
[null,null,null,null,null,"Total",0]

{"sheet":"Scenario","index":3,"n_rows":107,"n_cols":66,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
[]
[null,"General Assumptions"]
[null,null,"Scenario Number",null,1]
[]
[null,null,null,null,"Panel Cost","Balance","Yield","Performace","Construction","Operating","Merchant","Merchant","O&M per","Lease"]
[null,null,null,null,"Euro/kW","of System","kWh/kWp","Ratio","Periods","Life","Multiplier","Code","kWy","Expense",null,null,"Equity Irr",{"$f":"Summary!F5","v":0}]
[null,null,"Base Case",null,190,100,2588,0.85,5,25,1.35,2,5,20000]
[null,null,"Downside Case",null,220,150,2400,0.82,5,22,1.25,1,8,30000]
[null,null,"Delay Case",null,190,100,2588,0.85,29,25,1.2,2,5,20000]
[null,null,"California",null,400,330,2500,0.85,5,30,1.5,3,7.5,40000]
[null,null,"Mexico",null,190,100,2600,0.83,5,30,1.1000000000000001,2,5,10000]
[null,null,"Middle East",null,180,100,2700,0.8,5,30,1.1000000000000001,2,5,0]
[]
[null,null,{"$f":"INDEX(C7:C12,$E$3)","v":"Base Case"},null,{"$f":"INDEX(E7:E12,$E$3)","v":190},{"$f":"INDEX(F7:F12,$E$3)","v":100},{"$f":"INDEX(G7:G12,$E$3)","v":2588},{"$f":"INDEX(H7:H12,$E$3)","v":0.85},{"$f":"INDEX(I7:I12,$E$3)","v":5},{"$f":"INDEX(J7:J12,$E$3)","v":25},{"$f":"INDEX(K7:K12,$E$3)","v":1.35},{"$f":"INDEX(L7:L12,$E$3)","v":2},{"$f":"INDEX(M7:M12,$E$3)","v":5},{"$f":"INDEX(N7:N12,$E$3)","v":20000},"Index"]
[]
[null,null,"Applied",null,190,100,2588,85,5,25,135,2,50,20000,"Applied"]
[]
[null,"Revenue Assumptions - Price per MWH"]
[]
[null,null,"Revenue Scenario Code",null,null,{"$f":"L16","v":2}]
[]
[null,null,null,"Scenarios ","Euro/MWH"]
[null,null,null,null,null,{"$f":"YEAR(Assumptions!F6)","v":2015},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058]
[null,null,null,"Scenario 1",null,21.99,22.74,23.26,23.36,25.07,28.07,28.97,29.12,30.45,32.049999999999997,34.17,36.17,37.520000000000003,38.25,40.380000000000003,41.76,44.81,47.35,50.16,52.83,53.61,54.04,54.52,55.38,55.64,55.91,56.6,58.73,58.15,59.83,61.026600000000002,62.247132000000001,63.492074639999998,64.761916132799996,66.057154455456001,67.378297544565129,68.725863495456437,70.100380765365571,71.502388380672883,72.932436148286342,74.391084871252076]
[null,null,null,"Flat Case",null,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31]
[null,null,null,"Scenario 2",null,29.09,30,30.92,30.7,33.25,35.979999999999997,36.94,37.35,38.93,40.619999999999997,42.57,45.12,46.06,46.55,48.52,50.18,54.06,55.7,58.63,61.87,62.43,62.46,62.61,64.09,63.99,64.61,64.930000000000007,66.81,67.010000000000005,68.459999999999994,69.8292,71.225784000000004,72.650299680000003,74.103305673600005,75.585371787072006,77.097079222813448,78.639020807269716,80.211801223415108,81.816037247883415,83.452357992841087,85.121405152697903]
[null,null,null,"Scenario 3",null,29.09,30,30.8,30.54,33.11,36.15,37.31,38.17,40.119999999999997,42.01,44.68,47.16,48.79,50.1,52.69,54.09,57.33,60.38,63.61,67.430000000000007,71.349999999999994,71.010000000000005,71.569999999999993,72.37,73.63,73.38,71.69,72.31,71.67,72.19,73.633799999999994,75.106476000000001,76.608605519999998,78.140777630399995,79.703593183007996,81.297665046668158,82.923618347601519,84.582090714553544,86.273732528844619,87.999207179421518,89.759191323009944]
[null,null,null,"Scenario 4",null,36.130000000000003,37.35,38.26,38.130000000000003,40.6,44.32,45.25,46.24,48.7,50.6,53.35,56.14,57.59,59.01,61.69,63.41,66.739999999999995,69.56,72.45,76.31,80.099999999999994,79.489999999999995,79.849999999999994,80.62,82,81.180000000000007,79.87,80,79.37,80.13,81.732599999999991,83.367251999999993,85.034597039999994,86.735288980799993,88.469994760416,90.239394655624324,92.044182548736813,93.885066199711545,95.762767523705776,97.678022874179888,99.631583331663492]
[null,null,null,"Scenario 5",null,29.09,29.671800000000001,30.265236000000002,30.870540720000001,31.4879515344,32.117710565088004,32.760064776389761,33.415266071917557,34.083571393355911,34.765242821223026,35.46054767764749,36.169758631200438,36.893153803824447,37.631016879900933,38.383637217498951,39.151309961848931,39.934336161085909,40.73302288430763,41.547683341993782,42.378637008833657,43.22620974901033,44.090733943990536,44.972548622870349,45.871999595327758,46.789439587234313,47.725228378978997,48.67973294655858,49.65332760548975,50.646394157599545,51.659322040751533,52.692508481566563,53.746358651197895,54.821285824221853,55.917711540706293,57.03606577152042,58.176787086950831,59.34032282868985,60.527129285263648,61.737671870968924,62.972425308388303,64.231873814556067]
[]
[null,null,null,{"$f":"INDEX(D24:D29,$F$20)","v":"Flat Case"},{"$f":"K14","v":1.35}]
[]
[null,"Crisis Assumptions"]
[null,null,"Crisis Scenario Code",null,1]
[]
[null,null,"Crisis Scenario 1"]
[null,null,null,null,2016,2020,{"$f":"F37+1","v":2021},{"$f":"G37+1","v":2022},2023,2024,null,null,"Base Rebound"]
[null,null,null,"January",1,1,0.15,0.5,0.9,1,null,null,"Longer Case"]
[null,null,null,"February",1,1,0.15,0.5,0.9,1,null,null,"Worst Case"]
[null,null,null,"March",1,0.5,0.15,0.5,0.9,1]
[null,null,null,"April",1,0.1,0.15,0.5,0.9,1]
[null,null,null,"May",1,0.1,0.25,0.8,1,1]
[null,null,null,"June",1,0.1,0.25,0.8,1,1]
[null,null,null,"July",1,0.1,0.25,0.8,1,1]
[null,null,null,"August",1,0.15,0.25,0.8,1,1]
[null,null,null,"September",1,0.15,0.25,0.8,1,1]
[null,null,null,"October",1,0.15,0.45,0.9,1,1]
[null,null,null,"November",1,0.15,0.45,0.9,1,1]
[null,null,null,"December",1,0.15,0.45,0.9,1,1]
[]
[]
[null,null,"Crisis Scenario 2"]
[null,null,null,null,2016,2020,{"$f":"F53+1","v":2021},{"$f":"G53+1","v":2022},2023,2024]
[null,null,null,"January",1,1,0.15,0.3,0.5,1]
[null,null,null,"February",1,1,0.15,0.3,0.5,1]
[null,null,null,"March",1,0.5,0.15,0.3,0.5,1]
[null,null,null,"April",1,0.1,0.15,0.3,0.5,1]
[null,null,null,"May",1,0.1,0.25,0.4,0.5,1]
[null,null,null,"June",1,0.1,0.25,0.4,0.6,1]
[null,null,null,"July",1,0.1,0.25,0.4,0.6,1]
[null,null,null,"August",1,0.15,0.25,0.4,0.8,1]
[null,null,null,"September",1,0.15,0.25,0.4,0.8,1]
[null,null,null,"October",1,0.15,0.3,0.5,0.8,1]
[null,null,null,"November",1,0.15,0.3,0.5,0.8,1]
[null,null,null,"December",1,0.15,0.3,0.5,0.8,1]
[]
[]
[null,null,"Crisis Scenario 3"]
[null,null,null,null,2016,2020,{"$f":"F69+1","v":2021},{"$f":"G69+1","v":2022},2023,2024]
[null,null,null,"January",1,1,0.1,0.2,0.45,1]
[null,null,null,"February",1,1,0.1,0.2,0.45,1]
[null,null,null,"March",1,0.5,0.1,0.2,0.45,1]
[null,null,null,"April",1,0.02,0.1,0.2,0.45,1]
[null,null,null,"May",1,0.02,0.1,0.2,0.45,1]
[null,null,null,"June",1,0.02,0.1,0.2,0.45,1]
[null,null,null,"July",1,0.02,0.1,0.3,0.45,1]
[null,null,null,"August",1,0.02,0.1,0.3,0.5,1]
[null,null,null,"September",1,0.05,0.15,0.3,0.6,1]
[null,null,null,"October",1,0.1,0.15,0.3,0.7,1]
[null,null,null,"November",1,0.1,0.15,0.4,0.9,1]
[null,null,null,"December",1,0.1,0.15,0.4,0.9,1]
[]
[]
[]
[]
[null,null,null,null,null,1,{"$f":"IF(F86=12,1,F86+1)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"IF(AL86=12,1,AL86+1)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1]
[null,null,null,null,null,{"$f":"YEAR(Assumptions!F6)","v":2015},{"$f":"IF(G86=1,F87+1,F87)","v":2015},2015,2015,2015,2015,2015,2015,2015,2015,2015,2015,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2017,2017,2017,2017,2017,2017,2017,2017,2017,{"$f":"IF(AM86=1,AL87+1,AL87)","v":2017},2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020]
[null,null,null,null,null,{"$f":"DATE(F87,F86,1)","v":"2015-01-01"},"2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01",{"$f":"DATE(AL87,AL86,1)","v":"2017-09-01"},"2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01"]
[null,null,null,"Percent Reduction in Price",null,{"$f":"TRANSPOSE(Assumptions!E110:E121)","v":0},1,1,1,1,1,1,1,1,1,1,1,{"$f":"TRANSPOSE(Assumptions!F110:F121)","v":1},1,0.5,0.1,0.1,0.1,0.1,0.15,0.15,0.15,0.15,0.15,{"$f":"TRANSPOSE(Assumptions!G110:G121)","v":0.15},0.15,0.15,0.15,0.25,0.25,0.25,0.25,0.25,0.45,0.45,0.45,{"$f":"TRANSPOSE(Assumptions!H110:H121)","v":0.5},0.5,0.5,0.5,0.8,0.8,0.8,0.8,0.8,0.9,0.9,0.9,{"$f":"TRANSPOSE(Assumptions!I110:I121)","v":0.9},0.9,0.9,0.9,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"M37","v":"Base Rebound"},1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,0.5,0.1,0.1,0.1,0.1,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.25,0.25,0.25,0.25,0.45,0.45,0.45,0.5,0.5,0.5,0.5,0.8,0.8,0.8,0.8,0.8,0.9,0.9,0.9,0.9,0.9,0.9,0.9,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"M38","v":"Longer Case"},2,0,1,1,1,1,1,1,1,1,1,1,1,1,1,0.5,0.1,0.1,0.1,0.1,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.25,0.25,0.25,0.25,0.25,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.4,0.4,0.4,0.4,0.4,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.6,0.6,0.8,0.8,0.8,0.8,0.8]
[null,null,null,"Worst Case",3,0,1,1,1,1,1,1,1,1,1,1,1,1,1,0.5,0.02,0.02,0.02,0.02,0.02,0.05,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.15,0.15,0.15,0.15,0.2,0.2,0.2,0.2,0.2,0.2,0.3,0.3,0.3,0.3,0.4,0.4,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.5,0.6,0.7,0.9,0.9]
[]
[]
[null,null,null,"Start Date"]
[null,null,null,null,null,"2015-01-01"]
[null,null,null,null,null,{"$f":"EDATE(F96,1)","v":"2015-02-01"},null,null,null,6]
[null,null,null,null,null,{"$f":"EDATE(F97,1)","v":"2015-03-01"}]
[null,null,null,null,null,"2015-04-01",null,{"$f":"INDEX(F96:F107,J97)","v":"2015-06-01"}]
[null,null,null,null,null,"2015-05-01"]
[null,null,null,null,null,"2015-06-01"]
[null,null,null,null,null,"2015-07-01"]
[null,null,null,null,null,"2015-08-01"]
[null,null,null,null,null,"2015-09-01"]
[null,null,null,null,null,"2015-10-01"]
[null,null,null,null,null,"2015-11-01"]
[null,null,null,null,null,"2015-12-01"]

{"sheet":"Operating Model","index":4,"n_rows":201,"n_cols":121,"rows_kept":201,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Unit","Driver","Driver","Sum","Start"]
[null,"Timeline"]
[null,null,"Period",null,null,"Period",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111]
[null,null,"Pre-COD/Post COD",null,null,"Flag",null,null,{"$f":"SUM(K4:DQ4)","v":0}]
[null,null,"Months in Period",null,null,"Months"]
[null,null,"Start of Period",null,null,"Date",null,null,null,null,{"$f":"J7+1","v":"2015-06-01"},{"$f":"K7+1","v":"1900-01-01"},"1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01",{"$f":"BW7+1","v":"1900-01-01"},"1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01","1900-01-01"]
[null,null,"End of Period",null,null,"Date",null,null,null,{"$f":"Assumptions!$F$6-1","v":"2015-05-31"}]
[null,null,"Development Period",null,null,"Flag",{"$f":"Assumptions!$F$7","v":4},null,{"$f":"SUM(K8:BR8)","v":4},null,{"$f":"(K3<=$G$8)*1","v":1},{"$f":"(L3<=$G$8)*1","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BS3<=$G$8)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CM3<=$G$8)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DA3<=$G$8)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction Period",null,null,"Flag",{"$f":"Assumptions!$F$9","v":"00:00:00"},{"$f":"Assumptions!$F$14","v":"1900-05-31"},{"$f":"SUM(K9:BR9)","v":59},null,{"$f":"AND(K$6>=$G9,K$6<$H9)*1","v":0},{"$f":"AND(L$6>=$G9,L$6<$H9)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BT$6>=$G9,BT$6<$H9)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(CN$6>=$G9,CN$6<$H9)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(DC$6>=$G9,DC$6<$H9)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Operating Period",null,null,"Flag",{"$f":"Assumptions!$F$14","v":"1900-05-31"},{"$f":"Assumptions!$F$17","v":"00:00:00"},{"$f":"SUM(K10:ZQ10)","v":0}]
[]
[null,"Operations"]
[null,null,"Capacity",null,null,"kW",{"$f":"Assumptions!F20","v":6000}]
[null,null,"Degradation Rate",null,null,"% p.p.",{"$f":"Assumptions!F21","v":5.0000000000000001E-3},null,null,null,{"$f":"(1+$G$14)^(K5/12)-1","v":0},{"$f":"(1+$G$14)^(L5/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$G$14)^(BS5/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$G$14)^(CM5/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$G$14)^(DA5/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Degradation Index",null,null,"Index",null,null,null,1,{"$f":"J15*(1+K14*K10)","v":1},{"$f":"K15*(1+L14*L10)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BR15*(1+BS14*BS10)","v":1},{"$f":"BS15*(1+BT14*BT10)","v":1},{"$f":"BT15*(1+BU14*BU10)","v":1},{"$f":"BU15*(1+BV14*BV10)","v":1},{"$f":"BV15*(1+BW14*BW10)","v":1},{"$f":"BW15*(1+BX14*BX10)","v":1},{"$f":"BX15*(1+BY14*BY10)","v":1},{"$f":"BY15*(1+BZ14*BZ10)","v":1},{"$f":"BZ15*(1+CA14*CA10)","v":1},{"$f":"CA15*(1+CB14*CB10)","v":1},{"$f":"CB15*(1+CC14*CC10)","v":1},{"$f":"CC15*(1+CD14*CD10)","v":1},{"$f":"CD15*(1+CE14*CE10)","v":1},{"$f":"CE15*(1+CF14*CF10)","v":1},{"$f":"CF15*(1+CG14*CG10)","v":1},{"$f":"CG15*(1+CH14*CH10)","v":1},{"$f":"CH15*(1+CI14*CI10)","v":1},{"$f":"CI15*(1+CJ14*CJ10)","v":1},{"$f":"CJ15*(1+CK14*CK10)","v":1},{"$f":"CK15*(1+CL14*CL10)","v":1},{"$f":"CL15*(1+CM14*CM10)","v":1},{"$f":"CM15*(1+CN14*CN10)","v":1},{"$f":"CN15*(1+CO14*CO10)","v":1},{"$f":"CO15*(1+CP14*CP10)","v":1},{"$f":"CP15*(1+CQ14*CQ10)","v":1},{"$f":"CQ15*(1+CR14*CR10)","v":1},{"$f":"CR15*(1+CS14*CS10)","v":1},{"$f":"CS15*(1+CT14*CT10)","v":1},{"$f":"CT15*(1+CU14*CU10)","v":1},{"$f":"CU15*(1+CV14*CV10)","v":1},{"$f":"CV15*(1+CW14*CW10)","v":1},{"$f":"CW15*(1+CX14*CX10)","v":1},{"$f":"CX15*(1+CY14*CY10)","v":1},{"$f":"CY15*(1+CZ14*CZ10)","v":1},{"$f":"CZ15*(1+DA14*DA10)","v":1},{"$f":"DA15*(1+DB14*DB10)","v":1},{"$f":"DB15*(1+DC14*DC10)","v":1},{"$f":"DC15*(1+DD14*DD10)","v":1},{"$f":"DD15*(1+DE14*DE10)","v":1},{"$f":"DE15*(1+DF14*DF10)","v":1},{"$f":"DF15*(1+DG14*DG10)","v":1},{"$f":"DG15*(1+DH14*DH10)","v":1},{"$f":"DH15*(1+DI14*DI10)","v":1},{"$f":"DI15*(1+DJ14*DJ10)","v":1},{"$f":"DJ15*(1+DK14*DK10)","v":1},{"$f":"DK15*(1+DL14*DL10)","v":1},{"$f":"DL15*(1+DM14*DM10)","v":1},{"$f":"DM15*(1+DN14*DN10)","v":1},{"$f":"DN15*(1+DO14*DO10)","v":1},{"$f":"DO15*(1+DP14*DP10)","v":1},{"$f":"DP15*(1+DQ14*DQ10)","v":1}]
[null,null,"Capacity After Degradation",null,null,"kW",null,null,null,null,{"$f":"K13/K15","v":0},{"$f":"L13/L15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS13/BS15","v":0},{"$f":"BT13/BT15","v":0},{"$f":"BU13/BU15","v":0},{"$f":"BV13/BV15","v":0},{"$f":"BW13/BW15","v":0},{"$f":"BX13/BX15","v":0},{"$f":"BY13/BY15","v":0},{"$f":"BZ13/BZ15","v":0},{"$f":"CA13/CA15","v":0},{"$f":"CB13/CB15","v":0},{"$f":"CC13/CC15","v":0},{"$f":"CD13/CD15","v":0},{"$f":"CE13/CE15","v":0},{"$f":"CF13/CF15","v":0},{"$f":"CG13/CG15","v":0},{"$f":"CH13/CH15","v":0},{"$f":"CI13/CI15","v":0},{"$f":"CJ13/CJ15","v":0},{"$f":"CK13/CK15","v":0},{"$f":"CL13/CL15","v":0},{"$f":"CM13/CM15","v":0},{"$f":"CN13/CN15","v":0},{"$f":"CO13/CO15","v":0},{"$f":"CP13/CP15","v":0},{"$f":"CQ13/CQ15","v":0},{"$f":"CR13/CR15","v":0},{"$f":"CS13/CS15","v":0},{"$f":"CT13/CT15","v":0},{"$f":"CU13/CU15","v":0},{"$f":"CV13/CV15","v":0},{"$f":"CW13/CW15","v":0},{"$f":"CX13/CX15","v":0},{"$f":"CY13/CY15","v":0},{"$f":"CZ13/CZ15","v":0},{"$f":"DA13/DA15","v":0},{"$f":"DB13/DB15","v":0},{"$f":"DC13/DC15","v":0},{"$f":"DD13/DD15","v":0},{"$f":"DE13/DE15","v":0},{"$f":"DF13/DF15","v":0},{"$f":"DG13/DG15","v":0},{"$f":"DH13/DH15","v":0},{"$f":"DI13/DI15","v":0},{"$f":"DJ13/DJ15","v":0},{"$f":"DK13/DK15","v":0},{"$f":"DL13/DL15","v":0},{"$f":"DM13/DM15","v":0},{"$f":"DN13/DN15","v":0},{"$f":"DO13/DO15","v":0},{"$f":"DP13/DP15","v":0},{"$f":"DQ13/DQ15","v":0}]
[]
[null,null,"January Month",null,null,"No",{"$f":"Assumptions!E36","v":1},"find_month"]
[null,null,"February Month",null,null,"No",{"$f":"Assumptions!E37","v":2}]
[null,null,"March Month",null,null,"No",{"$f":"Assumptions!E38","v":3}]
[null,null,"April Month",null,null,"No",{"$f":"Assumptions!E39","v":4}]
[null,null,"May Month",null,null,"No",{"$f":"Assumptions!E40","v":5}]
[null,null,"June Month",null,null,"No",{"$f":"Assumptions!E41","v":6}]
[null,null,"July Month",null,null,"No",{"$f":"Assumptions!E42","v":7}]
[null,null,"August Month",null,null,"No",{"$f":"Assumptions!E43","v":8}]
[null,null,"September Month",null,null,"No",{"$f":"Assumptions!E44","v":9}]
[null,null,"October Month",null,null,"No",{"$f":"Assumptions!E45","v":10}]
[null,null,"November Month",null,null,"No",{"$f":"Assumptions!E46","v":11}]
[null,null,"December Month",null,null,"No",{"$f":"Assumptions!E47","v":12}]
[]
[null,null,"January Generation (Divide by 1000)",null,null,"MWH",{"$f":"Assumptions!J36","v":0},{"$f":"Assumptions!I36","v":744},{"$f":"SUM(K31:BR31)","v":0}]
[null,null,"February Generation",null,null,"MWH",{"$f":"Assumptions!J37","v":0},{"$f":"Assumptions!I37","v":672},{"$f":"SUM(K32:BR32)","v":0}]
[null,null,"March Generation",null,null,"MWH",{"$f":"Assumptions!J38","v":0},{"$f":"Assumptions!I38","v":744},0]
[null,null,"April Generation",null,null,"MWH",{"$f":"Assumptions!J39","v":0},{"$f":"Assumptions!I39","v":720},0]
[null,null,"May Generation",null,null,"MWH",{"$f":"Assumptions!J40","v":0},{"$f":"Assumptions!I40","v":744},0]
[null,null,"June Generation",null,null,"MWH",{"$f":"Assumptions!J41","v":0},{"$f":"Assumptions!I41","v":720},0]
[null,null,"July Generation",null,null,"MWH",{"$f":"Assumptions!J42","v":0},{"$f":"Assumptions!I42","v":744},0]
[null,null,"August Generation",null,null,"MWH",{"$f":"Assumptions!J43","v":0},{"$f":"Assumptions!I43","v":744},0]
[null,null,"September Generation",null,null,"MWH",{"$f":"Assumptions!J44","v":0},{"$f":"Assumptions!I44","v":720},0]
[null,null,"October Generation",null,null,"MWH",{"$f":"Assumptions!J45","v":0},{"$f":"Assumptions!I45","v":744},0]
[null,null,"November Generation",null,null,"MWH",{"$f":"Assumptions!J46","v":0},{"$f":"Assumptions!I46","v":720},0]
[null,null,"December Generation",null,null,"MWH",{"$f":"Assumptions!J47","v":0},{"$f":"Assumptions!I47","v":744},0]
[null,null,null,"Total Generation",null,"MWH",null,null,0,null,{"$f":"SUM(K31:K42)","v":0},{"$f":"SUM(L31:L42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX31:BX42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capital Expenditures"]
[null,null,null,"Development Cost"]
[null,null,null,null,"Legal","Euro",{"$f":"Assumptions!H64","v":90000},{"$f":"1/$I$8","v":0.25},{"$f":"SUM(K47:DQ47)","v":0}]
[null,null,null,null,"Accounting/Model/Appr","Euro",{"$f":"Assumptions!H65","v":30000},{"$f":"1/$I$8","v":0.25},{"$f":"SUM(K48:DQ48)","v":30000},null,{"$f":"$G48*$H48*K$8","v":7500},7500,7500,7500,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G48*$H48*AA$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G48*$H48*BS$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G48*$H48*CM$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G48*$H48*DA$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Independent Eng","Euro",{"$f":"Assumptions!H66","v":18000},0.25,18000,null,4500,4500,4500,4500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Misc.               ","Euro",{"$f":"Assumptions!H67","v":24000},0.25,24000,null,6000,6000,6000,6000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","Euro",null,null,{"$f":"SUM(K51:BR51)","v":72000},null,{"$f":"SUM(K47:K50)","v":18000},{"$f":"SUM(L47:L50)","v":18000},18000,18000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS47:BS50)","v":0},{"$f":"SUM(BT47:BT50)","v":0},{"$f":"SUM(BU47:BU50)","v":0},{"$f":"SUM(BV47:BV50)","v":0},{"$f":"SUM(BW47:BW50)","v":0},{"$f":"SUM(BX47:BX50)","v":0},{"$f":"SUM(BY47:BY50)","v":0},{"$f":"SUM(BZ47:BZ50)","v":0},{"$f":"SUM(CA47:CA50)","v":0},{"$f":"SUM(CB47:CB50)","v":0},{"$f":"SUM(CC47:CC50)","v":0},{"$f":"SUM(CD47:CD50)","v":0},{"$f":"SUM(CE47:CE50)","v":0},{"$f":"SUM(CF47:CF50)","v":0},{"$f":"SUM(CG47:CG50)","v":0},{"$f":"SUM(CH47:CH50)","v":0},{"$f":"SUM(CI47:CI50)","v":0},{"$f":"SUM(CJ47:CJ50)","v":0},{"$f":"SUM(CK47:CK50)","v":0},{"$f":"SUM(CL47:CL50)","v":0},{"$f":"SUM(CM47:CM50)","v":0},{"$f":"SUM(CN47:CN50)","v":0},{"$f":"SUM(CO47:CO50)","v":0},{"$f":"SUM(CP47:CP50)","v":0},{"$f":"SUM(CQ47:CQ50)","v":0},{"$f":"SUM(CR47:CR50)","v":0},{"$f":"SUM(CS47:CS50)","v":0},{"$f":"SUM(CT47:CT50)","v":0},{"$f":"SUM(CU47:CU50)","v":0},{"$f":"SUM(CV47:CV50)","v":0},{"$f":"SUM(CW47:CW50)","v":0},{"$f":"SUM(CX47:CX50)","v":0},{"$f":"SUM(CY47:CY50)","v":0},{"$f":"SUM(CZ47:CZ50)","v":0},{"$f":"SUM(DA47:DA50)","v":0},{"$f":"SUM(DB47:DB50)","v":0},{"$f":"SUM(DC47:DC50)","v":0},{"$f":"SUM(DD47:DD50)","v":0},{"$f":"SUM(DE47:DE50)","v":0},{"$f":"SUM(DF47:DF50)","v":0},{"$f":"SUM(DG47:DG50)","v":0},{"$f":"SUM(DH47:DH50)","v":0},{"$f":"SUM(DI47:DI50)","v":0},{"$f":"SUM(DJ47:DJ50)","v":0},{"$f":"SUM(DK47:DK50)","v":0},{"$f":"SUM(DL47:DL50)","v":0},{"$f":"SUM(DM47:DM50)","v":0},{"$f":"SUM(DN47:DN50)","v":0},{"$f":"SUM(DO47:DO50)","v":0},{"$f":"SUM(DP47:DP50)","v":0},{"$f":"SUM(DQ47:DQ50)","v":0}]
[]
[null,null,null,"EPC Cost"]
[null,null,null,null,"Panel Price","Euro",{"$f":"Assumptions!H54","v":0},{"$f":"1/$I$9","v":1.6949152542372881E-2},{"$f":"SUM(K54:DQ54)","v":0},null,{"$f":"$G54*$H54*K$9","v":0},{"$f":"$G54*$H54*L$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G54*$H54*BX$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G54*$H54*DB$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Racking and Tracking","Euro",{"$f":"Assumptions!H55","v":2040000},{"$f":"1/$I$9","v":1.6949152542372881E-2},{"$f":"SUM(K55:DQ55)","v":3803389.830508478},null,{"$f":"$G55*$H55*K$9","v":0},34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681,34576.271186440681]
[null,null,null,null,"Balance of System and Inverter","Euro",{"$f":"Assumptions!H56","v":600000},1.6949152542372881E-2,1118644.0677966091,null,0,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729,10169.491525423729]
[null,null,null,null,"Site Work (assume ineligible)","Euro",{"$f":"Assumptions!H57","v":180000},1.6949152542372881E-2,335593.22033898364,null,0,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187,3050.8474576271187]
[null,null,null,null,"Special Ineligible ","Euro",{"$f":"Assumptions!H58","v":0},1.6949152542372881E-2,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G58*$H58*BS$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Battery ","Euro",{"$f":"Assumptions!H59","v":0},1.6949152542372881E-2,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G59*$H59*AA$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Misc. (Tax, Margin, Other)","Euro",{"$f":"Assumptions!H60","v":480000},1.6949152542372881E-2,894915.2542372907,null,0,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983,8135.593220338983]
[null,null,null,null,"Total","Euro",{"$f":"Assumptions!H61","v":3300000},1.6949152542372881E-2,{"$f":"SUM(K61:DQ61)","v":6152542.372881365},null,0,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509]
[]
[null,null,null,null,"Grand Total Capital Expenditure","Euro",null,null,{"$f":"SUM(K63:DQ63)","v":6224542.372881365},null,{"$f":"K51+K61","v":18000},{"$f":"L51+L61","v":73932.203389830509},73932.203389830509,73932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,{"$f":"BX51+BX61","v":55932.203389830509},55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509,55932.203389830509]
[]
[null,"Operating Expense"]
[null,null,null,"Inflation Indices"]
[null,null,null,null,"Inflation Applies","Flag",{"$f":"Assumptions!H72","v":"1900-05-31"}]
[null,null,null,null,"Periodic O&M Inflation","% p.p.",{"$f":"Assumptions!G72","v":1.4999999999999999E-2},null,null,null,{"$f":"(1+$G68)^(K$5/12)-1","v":0},{"$f":"(1+$G68)^(L$5/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$G68)^(BX$5/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$G68)^(DB$5/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Periodic Admin Inflation","% p.p.",{"$f":"Assumptions!G74","v":5.0000000000000001E-3},null,null,null,{"$f":"(1+$G69)^(K$5/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Periodic Other Inflation","% p.p.",{"$f":"Assumptions!G75","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"O&M","Index",null,null,null,1]
[null,null,null,null,"Administrative and Asset Mgmt","Index",null,null,null,1,{"$f":"J73*(1+K69*K$67)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Z73*(1+AA69*AA$67)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW73*(1+BX69*BX$67)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"CZ73*(1+DA69*DA$67)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Other No Inflation","Index",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"CZ74*(1+DA70*DA$67)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Inflated O&M per Unit",null,"Months",null,{"$f":"H5","v":0}]
[null,null,null,null,"O&M Fee ","Euro/kW-yr",{"$f":"Assumptions!F72","v":5},{"$f":"G77/12*$H$76","v":0}]
[null,null,null,null,"Battery O&M","Euro/kW-yr",{"$f":"Assumptions!F73","v":0},{"$f":"G78/12*$H$76","v":0},null,null,{"$f":"$G78*K$5/12*K$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G78*U$5/12*U$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G78*AE$5/12*AE$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G78*AO$5/12*AO$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G78*AY$5/12*AY$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G78*BI$5/12*BI$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G78*BS$5/12*BS$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G78*CC$5/12*CC$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G78*CM$5/12*CM$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G78*CW$5/12*CW$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G78*DG$5/12*DG$72","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Administration Accounting Etc","Euro/kW-yr",{"$f":"Assumptions!F74","v":4.5},0,null,null,{"$f":"$G79*K$5/12*K$73","v":0},{"$f":"$G79*L$5/12*L$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G79*BX$5/12*BX$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Insurance Cost","Euro/kW-yr",{"$f":"Assumptions!F75","v":2.8},0,null,null,{"$f":"$G80*K$5/12*K74","v":0},{"$f":"$G80*L$5/12*L74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G80*BX$5/12*BX74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G80*DA$5/12*DA74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rent/Lease Expense ","Euro/Yr",{"$f":"Assumptions!F76","v":30000},0,null,null,{"$f":"$G81*K$5/12","v":0},{"$f":"$G81*L$5/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G81*BX$5/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Property Taxes","Euro/Yr",{"$f":"Assumptions!F77","v":0},0,null,null,{"$f":"$G82*K$5/12*K$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G82*U$5/12*U$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G82*AE$5/12*AE$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G82*AO$5/12*AO$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G82*AY$5/12*AY$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G82*BI$5/12*BI$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G82*BS$5/12*BS$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G82*CC$5/12*CC$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G82*CM$5/12*CM$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G82*CW$5/12*CW$72","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$G82*DG$5/12*DG$72","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility Connection Cost","Euro/Yr",{"$f":"Assumptions!F78","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Consumption of Project","%",{"$f":"Assumptions!F79","v":0},0,null,null,{"$f":"$G84*K$5/12*K$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G84*AQ$5/12*AQ$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G84*BV$5/12*BV$72","v":0},0,{"$f":"$G84*BX$5/12*BX$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Operating Expense",null,"Months"]
[null,null,null,null,"Capacity ","kWp",null,null,null,null,{"$f":"K13","v":0},{"$f":"L13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"O&M Fee ","Euro",null,null,{"$f":"SUM(K88:DQ88)","v":0},null,{"$f":"K$87*K77","v":0},{"$f":"L$87*L77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX$87*BX77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA$87*DA77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Battery O&M","Euro",null,null,{"$f":"SUM(K89:DQ89)","v":0},null,{"$f":"K$87*K78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA$87*DA78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Administration Accounting Etc","Euro",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA$87*DA79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Insurance Cost","Euro",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA$87*DA80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rent/Lease Expense ","Euro",null,null,0,null,{"$f":"K81*K10","v":0},{"$f":"L81*L10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX81*BX10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA81*DA10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Property Taxes","Euro",null,null,0,null,{"$f":"K82*K10","v":0},{"$f":"L82*L10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX82*BX10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA82*DA10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility Connection Cost","Euro",null,null,0,null,{"$f":"K83","v":0},{"$f":"L83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Consumption of Project","Euro",null,null,0,null,{"$f":"K84","v":0},{"$f":"L84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total O&M","Euro",null,null,{"$f":"SUM(K96:DQ96)","v":0},null,{"$f":"SUM(K87:K95)","v":0},{"$f":"SUM(L87:L95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX87:BX95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DA87:DA95)","v":0},{"$f":"SUM(DB87:DB95)","v":0},{"$f":"SUM(DC87:DC95)","v":0},{"$f":"SUM(DD87:DD95)","v":0},{"$f":"SUM(DE87:DE95)","v":0},{"$f":"SUM(DF87:DF95)","v":0},{"$f":"SUM(DG87:DG95)","v":0},{"$f":"SUM(DH87:DH95)","v":0},{"$f":"SUM(DI87:DI95)","v":0},{"$f":"SUM(DJ87:DJ95)","v":0},{"$f":"SUM(DK87:DK95)","v":0},{"$f":"SUM(DL87:DL95)","v":0},{"$f":"SUM(DM87:DM95)","v":0},{"$f":"SUM(DN87:DN95)","v":0},{"$f":"SUM(DO87:DO95)","v":0},{"$f":"SUM(DP87:DP95)","v":0},{"$f":"SUM(DQ87:DQ95)","v":0}]
[]
[null,null,null,"Inverter Replacement"]
[null,null,null,null,"Inverter Replacement Period","Flag",{"$f":"Assumptions!F85","v":"1980-05-31"},{"$f":"Assumptions!F86","v":"1980-05-31"},null,null,{"$f":"OR(K6=$G$99,K6=$H$99)","v":false},{"$f":"OR(L6=$G$99,L6=$H$99)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OR(BX6=$G$99,BX6=$H$99)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,"First Inverter Replacement  ","Euro",{"$f":"Assumptions!F88","v":34},null,{"$f":"SUM(K100:DQ100)","v":0},null,{"$f":"$G100*K$99*K87","v":0},{"$f":"$G100*L$99*L87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G100*BX$99*BX87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Second Inverter Replacement ","Euro",{"$f":"Assumptions!F89","v":25},null,{"$f":"SUM(K101:DQ101)","v":0},null,{"$f":"$G101*K$99*K87","v":0},{"$f":"$G101*L$99*L87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G101*BX$99*BX87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Inverter Cost","Euro",null,null,{"$f":"SUM(K102:DQ102)","v":0},null,{"$f":"SUM(K100:K101)","v":0},{"$f":"SUM(L100:L101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX100:BX101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total O&M and Inverter","Euro",null,null,null,null,{"$f":"K102+K96","v":0},{"$f":"L102+L96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX102+BX96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Revenues",null,null,null,null,null,null,null,{"$f":"Scenario!$F$20","v":2}]
[null,null,null,"Year",null,"Year",null,null,null,null,{"$f":"YEAR(K7)","v":1900},{"$f":"YEAR(L7)","v":1900},1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,{"$f":"YEAR(BX7)","v":1900},1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900]
[null,null,null,"Price (Non Crisis)",null,"Euro/MWH","Lookup"]
[null,null,null,"Revenues without Crisis",null,"Euro",null,null,null,null,{"$f":"K108*K43","v":0},{"$f":"L108*L43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX108*BX43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"January","Euro/MWH",null,null,null,null,{"$f":"LOOKUP(K$107,Assumptions!$109:$109,Assumptions!110:110)*K$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(L$107,Assumptions!$109:$109,Assumptions!110:110)*L$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M$107,Assumptions!$109:$109,Assumptions!110:110)*M$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N$107,Assumptions!$109:$109,Assumptions!110:110)*N$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O$107,Assumptions!$109:$109,Assumptions!110:110)*O$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(P$107,Assumptions!$109:$109,Assumptions!110:110)*P$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Q$107,Assumptions!$109:$109,Assumptions!110:110)*Q$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(R$107,Assumptions!$109:$109,Assumptions!110:110)*R$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(S$107,Assumptions!$109:$109,Assumptions!110:110)*S$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(T$107,Assumptions!$109:$109,Assumptions!110:110)*T$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(U$107,Assumptions!$109:$109,Assumptions!110:110)*U$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(V$107,Assumptions!$109:$109,Assumptions!110:110)*V$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(W$107,Assumptions!$109:$109,Assumptions!110:110)*W$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(X$107,Assumptions!$109:$109,Assumptions!110:110)*X$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Y$107,Assumptions!$109:$109,Assumptions!110:110)*Y$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Z$107,Assumptions!$109:$109,Assumptions!110:110)*Z$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AA$107,Assumptions!$109:$109,Assumptions!110:110)*AA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AB$107,Assumptions!$109:$109,Assumptions!110:110)*AB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AC$107,Assumptions!$109:$109,Assumptions!110:110)*AC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AD$107,Assumptions!$109:$109,Assumptions!110:110)*AD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AE$107,Assumptions!$109:$109,Assumptions!110:110)*AE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AF$107,Assumptions!$109:$109,Assumptions!110:110)*AF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AG$107,Assumptions!$109:$109,Assumptions!110:110)*AG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AH$107,Assumptions!$109:$109,Assumptions!110:110)*AH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AI$107,Assumptions!$109:$109,Assumptions!110:110)*AI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AJ$107,Assumptions!$109:$109,Assumptions!110:110)*AJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AK$107,Assumptions!$109:$109,Assumptions!110:110)*AK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AL$107,Assumptions!$109:$109,Assumptions!110:110)*AL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AM$107,Assumptions!$109:$109,Assumptions!110:110)*AM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AN$107,Assumptions!$109:$109,Assumptions!110:110)*AN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AO$107,Assumptions!$109:$109,Assumptions!110:110)*AO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP$107,Assumptions!$109:$109,Assumptions!110:110)*AP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ$107,Assumptions!$109:$109,Assumptions!110:110)*AQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR$107,Assumptions!$109:$109,Assumptions!110:110)*AR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS$107,Assumptions!$109:$109,Assumptions!110:110)*AS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT$107,Assumptions!$109:$109,Assumptions!110:110)*AT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU$107,Assumptions!$109:$109,Assumptions!110:110)*AU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV$107,Assumptions!$109:$109,Assumptions!110:110)*AV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW$107,Assumptions!$109:$109,Assumptions!110:110)*AW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX$107,Assumptions!$109:$109,Assumptions!110:110)*AX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY$107,Assumptions!$109:$109,Assumptions!110:110)*AY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ$107,Assumptions!$109:$109,Assumptions!110:110)*AZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA$107,Assumptions!$109:$109,Assumptions!110:110)*BA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB$107,Assumptions!$109:$109,Assumptions!110:110)*BB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC$107,Assumptions!$109:$109,Assumptions!110:110)*BC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BD$107,Assumptions!$109:$109,Assumptions!110:110)*BD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BE$107,Assumptions!$109:$109,Assumptions!110:110)*BE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BF$107,Assumptions!$109:$109,Assumptions!110:110)*BF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BG$107,Assumptions!$109:$109,Assumptions!110:110)*BG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BH$107,Assumptions!$109:$109,Assumptions!110:110)*BH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BI$107,Assumptions!$109:$109,Assumptions!110:110)*BI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BJ$107,Assumptions!$109:$109,Assumptions!110:110)*BJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BK$107,Assumptions!$109:$109,Assumptions!110:110)*BK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BL$107,Assumptions!$109:$109,Assumptions!110:110)*BL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BM$107,Assumptions!$109:$109,Assumptions!110:110)*BM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BN$107,Assumptions!$109:$109,Assumptions!110:110)*BN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BO$107,Assumptions!$109:$109,Assumptions!110:110)*BO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BP$107,Assumptions!$109:$109,Assumptions!110:110)*BP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BQ$107,Assumptions!$109:$109,Assumptions!110:110)*BQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BR$107,Assumptions!$109:$109,Assumptions!110:110)*BR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BS$107,Assumptions!$109:$109,Assumptions!110:110)*BS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BT$107,Assumptions!$109:$109,Assumptions!110:110)*BT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BU$107,Assumptions!$109:$109,Assumptions!110:110)*BU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BV$107,Assumptions!$109:$109,Assumptions!110:110)*BV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BW$107,Assumptions!$109:$109,Assumptions!110:110)*BW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BX$107,Assumptions!$109:$109,Assumptions!110:110)*BX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BY$107,Assumptions!$109:$109,Assumptions!110:110)*BY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BZ$107,Assumptions!$109:$109,Assumptions!110:110)*BZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CA$107,Assumptions!$109:$109,Assumptions!110:110)*CA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CB$107,Assumptions!$109:$109,Assumptions!110:110)*CB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CC$107,Assumptions!$109:$109,Assumptions!110:110)*CC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CD$107,Assumptions!$109:$109,Assumptions!110:110)*CD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CE$107,Assumptions!$109:$109,Assumptions!110:110)*CE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CF$107,Assumptions!$109:$109,Assumptions!110:110)*CF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CG$107,Assumptions!$109:$109,Assumptions!110:110)*CG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CH$107,Assumptions!$109:$109,Assumptions!110:110)*CH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CI$107,Assumptions!$109:$109,Assumptions!110:110)*CI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CJ$107,Assumptions!$109:$109,Assumptions!110:110)*CJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CK$107,Assumptions!$109:$109,Assumptions!110:110)*CK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CL$107,Assumptions!$109:$109,Assumptions!110:110)*CL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CM$107,Assumptions!$109:$109,Assumptions!110:110)*CM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CN$107,Assumptions!$109:$109,Assumptions!110:110)*CN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CO$107,Assumptions!$109:$109,Assumptions!110:110)*CO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CP$107,Assumptions!$109:$109,Assumptions!110:110)*CP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CQ$107,Assumptions!$109:$109,Assumptions!110:110)*CQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CR$107,Assumptions!$109:$109,Assumptions!110:110)*CR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CS$107,Assumptions!$109:$109,Assumptions!110:110)*CS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CT$107,Assumptions!$109:$109,Assumptions!110:110)*CT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CU$107,Assumptions!$109:$109,Assumptions!110:110)*CU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CV$107,Assumptions!$109:$109,Assumptions!110:110)*CV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CW$107,Assumptions!$109:$109,Assumptions!110:110)*CW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CX$107,Assumptions!$109:$109,Assumptions!110:110)*CX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CY$107,Assumptions!$109:$109,Assumptions!110:110)*CY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CZ$107,Assumptions!$109:$109,Assumptions!110:110)*CZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DA$107,Assumptions!$109:$109,Assumptions!110:110)*DA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DB$107,Assumptions!$109:$109,Assumptions!110:110)*DB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DC$107,Assumptions!$109:$109,Assumptions!110:110)*DC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DD$107,Assumptions!$109:$109,Assumptions!110:110)*DD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DE$107,Assumptions!$109:$109,Assumptions!110:110)*DE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DF$107,Assumptions!$109:$109,Assumptions!110:110)*DF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DG$107,Assumptions!$109:$109,Assumptions!110:110)*DG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DH$107,Assumptions!$109:$109,Assumptions!110:110)*DH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DI$107,Assumptions!$109:$109,Assumptions!110:110)*DI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DJ$107,Assumptions!$109:$109,Assumptions!110:110)*DJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DK$107,Assumptions!$109:$109,Assumptions!110:110)*DK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DL$107,Assumptions!$109:$109,Assumptions!110:110)*DL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DM$107,Assumptions!$109:$109,Assumptions!110:110)*DM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DN$107,Assumptions!$109:$109,Assumptions!110:110)*DN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DO$107,Assumptions!$109:$109,Assumptions!110:110)*DO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DP$107,Assumptions!$109:$109,Assumptions!110:110)*DP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DQ$107,Assumptions!$109:$109,Assumptions!110:110)*DQ$108","v":{"$error":"#N/A"}}]
[null,null,null,null,"February","Euro/MWH",null,null,null,null,{"$f":"LOOKUP(K$107,Assumptions!$109:$109,Assumptions!111:111)*K$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(L$107,Assumptions!$109:$109,Assumptions!111:111)*L$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M$107,Assumptions!$109:$109,Assumptions!111:111)*M$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N$107,Assumptions!$109:$109,Assumptions!111:111)*N$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O$107,Assumptions!$109:$109,Assumptions!111:111)*O$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(P$107,Assumptions!$109:$109,Assumptions!111:111)*P$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Q$107,Assumptions!$109:$109,Assumptions!111:111)*Q$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(R$107,Assumptions!$109:$109,Assumptions!111:111)*R$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(S$107,Assumptions!$109:$109,Assumptions!111:111)*S$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(T$107,Assumptions!$109:$109,Assumptions!111:111)*T$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(U$107,Assumptions!$109:$109,Assumptions!111:111)*U$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(V$107,Assumptions!$109:$109,Assumptions!111:111)*V$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(W$107,Assumptions!$109:$109,Assumptions!111:111)*W$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(X$107,Assumptions!$109:$109,Assumptions!111:111)*X$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Y$107,Assumptions!$109:$109,Assumptions!111:111)*Y$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Z$107,Assumptions!$109:$109,Assumptions!111:111)*Z$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AA$107,Assumptions!$109:$109,Assumptions!111:111)*AA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AB$107,Assumptions!$109:$109,Assumptions!111:111)*AB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AC$107,Assumptions!$109:$109,Assumptions!111:111)*AC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AD$107,Assumptions!$109:$109,Assumptions!111:111)*AD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AE$107,Assumptions!$109:$109,Assumptions!111:111)*AE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AF$107,Assumptions!$109:$109,Assumptions!111:111)*AF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AG$107,Assumptions!$109:$109,Assumptions!111:111)*AG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AH$107,Assumptions!$109:$109,Assumptions!111:111)*AH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AI$107,Assumptions!$109:$109,Assumptions!111:111)*AI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AJ$107,Assumptions!$109:$109,Assumptions!111:111)*AJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AK$107,Assumptions!$109:$109,Assumptions!111:111)*AK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AL$107,Assumptions!$109:$109,Assumptions!111:111)*AL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AM$107,Assumptions!$109:$109,Assumptions!111:111)*AM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AN$107,Assumptions!$109:$109,Assumptions!111:111)*AN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AO$107,Assumptions!$109:$109,Assumptions!111:111)*AO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP$107,Assumptions!$109:$109,Assumptions!111:111)*AP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ$107,Assumptions!$109:$109,Assumptions!111:111)*AQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR$107,Assumptions!$109:$109,Assumptions!111:111)*AR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS$107,Assumptions!$109:$109,Assumptions!111:111)*AS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT$107,Assumptions!$109:$109,Assumptions!111:111)*AT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU$107,Assumptions!$109:$109,Assumptions!111:111)*AU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV$107,Assumptions!$109:$109,Assumptions!111:111)*AV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW$107,Assumptions!$109:$109,Assumptions!111:111)*AW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX$107,Assumptions!$109:$109,Assumptions!111:111)*AX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY$107,Assumptions!$109:$109,Assumptions!111:111)*AY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ$107,Assumptions!$109:$109,Assumptions!111:111)*AZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA$107,Assumptions!$109:$109,Assumptions!111:111)*BA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB$107,Assumptions!$109:$109,Assumptions!111:111)*BB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC$107,Assumptions!$109:$109,Assumptions!111:111)*BC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BD$107,Assumptions!$109:$109,Assumptions!111:111)*BD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BE$107,Assumptions!$109:$109,Assumptions!111:111)*BE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BF$107,Assumptions!$109:$109,Assumptions!111:111)*BF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BG$107,Assumptions!$109:$109,Assumptions!111:111)*BG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BH$107,Assumptions!$109:$109,Assumptions!111:111)*BH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BI$107,Assumptions!$109:$109,Assumptions!111:111)*BI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BJ$107,Assumptions!$109:$109,Assumptions!111:111)*BJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BK$107,Assumptions!$109:$109,Assumptions!111:111)*BK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BL$107,Assumptions!$109:$109,Assumptions!111:111)*BL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BM$107,Assumptions!$109:$109,Assumptions!111:111)*BM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BN$107,Assumptions!$109:$109,Assumptions!111:111)*BN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BO$107,Assumptions!$109:$109,Assumptions!111:111)*BO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BP$107,Assumptions!$109:$109,Assumptions!111:111)*BP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BQ$107,Assumptions!$109:$109,Assumptions!111:111)*BQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BR$107,Assumptions!$109:$109,Assumptions!111:111)*BR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BS$107,Assumptions!$109:$109,Assumptions!111:111)*BS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BT$107,Assumptions!$109:$109,Assumptions!111:111)*BT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BU$107,Assumptions!$109:$109,Assumptions!111:111)*BU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BV$107,Assumptions!$109:$109,Assumptions!111:111)*BV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BW$107,Assumptions!$109:$109,Assumptions!111:111)*BW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BX$107,Assumptions!$109:$109,Assumptions!111:111)*BX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BY$107,Assumptions!$109:$109,Assumptions!111:111)*BY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BZ$107,Assumptions!$109:$109,Assumptions!111:111)*BZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CA$107,Assumptions!$109:$109,Assumptions!111:111)*CA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CB$107,Assumptions!$109:$109,Assumptions!111:111)*CB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CC$107,Assumptions!$109:$109,Assumptions!111:111)*CC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CD$107,Assumptions!$109:$109,Assumptions!111:111)*CD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CE$107,Assumptions!$109:$109,Assumptions!111:111)*CE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CF$107,Assumptions!$109:$109,Assumptions!111:111)*CF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CG$107,Assumptions!$109:$109,Assumptions!111:111)*CG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CH$107,Assumptions!$109:$109,Assumptions!111:111)*CH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CI$107,Assumptions!$109:$109,Assumptions!111:111)*CI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CJ$107,Assumptions!$109:$109,Assumptions!111:111)*CJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CK$107,Assumptions!$109:$109,Assumptions!111:111)*CK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CL$107,Assumptions!$109:$109,Assumptions!111:111)*CL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CM$107,Assumptions!$109:$109,Assumptions!111:111)*CM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CN$107,Assumptions!$109:$109,Assumptions!111:111)*CN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CO$107,Assumptions!$109:$109,Assumptions!111:111)*CO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CP$107,Assumptions!$109:$109,Assumptions!111:111)*CP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CQ$107,Assumptions!$109:$109,Assumptions!111:111)*CQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CR$107,Assumptions!$109:$109,Assumptions!111:111)*CR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CS$107,Assumptions!$109:$109,Assumptions!111:111)*CS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CT$107,Assumptions!$109:$109,Assumptions!111:111)*CT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CU$107,Assumptions!$109:$109,Assumptions!111:111)*CU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CV$107,Assumptions!$109:$109,Assumptions!111:111)*CV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CW$107,Assumptions!$109:$109,Assumptions!111:111)*CW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CX$107,Assumptions!$109:$109,Assumptions!111:111)*CX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CY$107,Assumptions!$109:$109,Assumptions!111:111)*CY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CZ$107,Assumptions!$109:$109,Assumptions!111:111)*CZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DA$107,Assumptions!$109:$109,Assumptions!111:111)*DA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DB$107,Assumptions!$109:$109,Assumptions!111:111)*DB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DC$107,Assumptions!$109:$109,Assumptions!111:111)*DC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DD$107,Assumptions!$109:$109,Assumptions!111:111)*DD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DE$107,Assumptions!$109:$109,Assumptions!111:111)*DE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DF$107,Assumptions!$109:$109,Assumptions!111:111)*DF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DG$107,Assumptions!$109:$109,Assumptions!111:111)*DG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DH$107,Assumptions!$109:$109,Assumptions!111:111)*DH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DI$107,Assumptions!$109:$109,Assumptions!111:111)*DI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DJ$107,Assumptions!$109:$109,Assumptions!111:111)*DJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DK$107,Assumptions!$109:$109,Assumptions!111:111)*DK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DL$107,Assumptions!$109:$109,Assumptions!111:111)*DL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DM$107,Assumptions!$109:$109,Assumptions!111:111)*DM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DN$107,Assumptions!$109:$109,Assumptions!111:111)*DN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DO$107,Assumptions!$109:$109,Assumptions!111:111)*DO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DP$107,Assumptions!$109:$109,Assumptions!111:111)*DP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DQ$107,Assumptions!$109:$109,Assumptions!111:111)*DQ$108","v":{"$error":"#N/A"}}]
[null,null,null,null,"March","Euro/MWH",null,null,null,null,{"$f":"LOOKUP(K$107,Assumptions!$109:$109,Assumptions!112:112)*K$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(L$107,Assumptions!$109:$109,Assumptions!112:112)*L$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M$107,Assumptions!$109:$109,Assumptions!112:112)*M$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N$107,Assumptions!$109:$109,Assumptions!112:112)*N$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O$107,Assumptions!$109:$109,Assumptions!112:112)*O$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(P$107,Assumptions!$109:$109,Assumptions!112:112)*P$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Q$107,Assumptions!$109:$109,Assumptions!112:112)*Q$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(R$107,Assumptions!$109:$109,Assumptions!112:112)*R$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(S$107,Assumptions!$109:$109,Assumptions!112:112)*S$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(T$107,Assumptions!$109:$109,Assumptions!112:112)*T$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(U$107,Assumptions!$109:$109,Assumptions!112:112)*U$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(V$107,Assumptions!$109:$109,Assumptions!112:112)*V$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(W$107,Assumptions!$109:$109,Assumptions!112:112)*W$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(X$107,Assumptions!$109:$109,Assumptions!112:112)*X$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Y$107,Assumptions!$109:$109,Assumptions!112:112)*Y$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Z$107,Assumptions!$109:$109,Assumptions!112:112)*Z$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AA$107,Assumptions!$109:$109,Assumptions!112:112)*AA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AB$107,Assumptions!$109:$109,Assumptions!112:112)*AB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AC$107,Assumptions!$109:$109,Assumptions!112:112)*AC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AD$107,Assumptions!$109:$109,Assumptions!112:112)*AD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AE$107,Assumptions!$109:$109,Assumptions!112:112)*AE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AF$107,Assumptions!$109:$109,Assumptions!112:112)*AF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AG$107,Assumptions!$109:$109,Assumptions!112:112)*AG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AH$107,Assumptions!$109:$109,Assumptions!112:112)*AH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AI$107,Assumptions!$109:$109,Assumptions!112:112)*AI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AJ$107,Assumptions!$109:$109,Assumptions!112:112)*AJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AK$107,Assumptions!$109:$109,Assumptions!112:112)*AK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AL$107,Assumptions!$109:$109,Assumptions!112:112)*AL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AM$107,Assumptions!$109:$109,Assumptions!112:112)*AM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AN$107,Assumptions!$109:$109,Assumptions!112:112)*AN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AO$107,Assumptions!$109:$109,Assumptions!112:112)*AO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP$107,Assumptions!$109:$109,Assumptions!112:112)*AP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ$107,Assumptions!$109:$109,Assumptions!112:112)*AQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR$107,Assumptions!$109:$109,Assumptions!112:112)*AR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS$107,Assumptions!$109:$109,Assumptions!112:112)*AS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT$107,Assumptions!$109:$109,Assumptions!112:112)*AT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU$107,Assumptions!$109:$109,Assumptions!112:112)*AU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV$107,Assumptions!$109:$109,Assumptions!112:112)*AV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW$107,Assumptions!$109:$109,Assumptions!112:112)*AW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX$107,Assumptions!$109:$109,Assumptions!112:112)*AX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY$107,Assumptions!$109:$109,Assumptions!112:112)*AY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ$107,Assumptions!$109:$109,Assumptions!112:112)*AZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA$107,Assumptions!$109:$109,Assumptions!112:112)*BA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB$107,Assumptions!$109:$109,Assumptions!112:112)*BB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC$107,Assumptions!$109:$109,Assumptions!112:112)*BC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BD$107,Assumptions!$109:$109,Assumptions!112:112)*BD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BE$107,Assumptions!$109:$109,Assumptions!112:112)*BE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BF$107,Assumptions!$109:$109,Assumptions!112:112)*BF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BG$107,Assumptions!$109:$109,Assumptions!112:112)*BG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BH$107,Assumptions!$109:$109,Assumptions!112:112)*BH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BI$107,Assumptions!$109:$109,Assumptions!112:112)*BI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BJ$107,Assumptions!$109:$109,Assumptions!112:112)*BJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BK$107,Assumptions!$109:$109,Assumptions!112:112)*BK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BL$107,Assumptions!$109:$109,Assumptions!112:112)*BL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BM$107,Assumptions!$109:$109,Assumptions!112:112)*BM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BN$107,Assumptions!$109:$109,Assumptions!112:112)*BN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BO$107,Assumptions!$109:$109,Assumptions!112:112)*BO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BP$107,Assumptions!$109:$109,Assumptions!112:112)*BP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BQ$107,Assumptions!$109:$109,Assumptions!112:112)*BQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BR$107,Assumptions!$109:$109,Assumptions!112:112)*BR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BS$107,Assumptions!$109:$109,Assumptions!112:112)*BS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BT$107,Assumptions!$109:$109,Assumptions!112:112)*BT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BU$107,Assumptions!$109:$109,Assumptions!112:112)*BU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BV$107,Assumptions!$109:$109,Assumptions!112:112)*BV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BW$107,Assumptions!$109:$109,Assumptions!112:112)*BW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BX$107,Assumptions!$109:$109,Assumptions!112:112)*BX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BY$107,Assumptions!$109:$109,Assumptions!112:112)*BY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BZ$107,Assumptions!$109:$109,Assumptions!112:112)*BZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CA$107,Assumptions!$109:$109,Assumptions!112:112)*CA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CB$107,Assumptions!$109:$109,Assumptions!112:112)*CB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CC$107,Assumptions!$109:$109,Assumptions!112:112)*CC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CD$107,Assumptions!$109:$109,Assumptions!112:112)*CD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CE$107,Assumptions!$109:$109,Assumptions!112:112)*CE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CF$107,Assumptions!$109:$109,Assumptions!112:112)*CF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CG$107,Assumptions!$109:$109,Assumptions!112:112)*CG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CH$107,Assumptions!$109:$109,Assumptions!112:112)*CH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CI$107,Assumptions!$109:$109,Assumptions!112:112)*CI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CJ$107,Assumptions!$109:$109,Assumptions!112:112)*CJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CK$107,Assumptions!$109:$109,Assumptions!112:112)*CK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CL$107,Assumptions!$109:$109,Assumptions!112:112)*CL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CM$107,Assumptions!$109:$109,Assumptions!112:112)*CM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CN$107,Assumptions!$109:$109,Assumptions!112:112)*CN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CO$107,Assumptions!$109:$109,Assumptions!112:112)*CO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CP$107,Assumptions!$109:$109,Assumptions!112:112)*CP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CQ$107,Assumptions!$109:$109,Assumptions!112:112)*CQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CR$107,Assumptions!$109:$109,Assumptions!112:112)*CR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CS$107,Assumptions!$109:$109,Assumptions!112:112)*CS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CT$107,Assumptions!$109:$109,Assumptions!112:112)*CT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CU$107,Assumptions!$109:$109,Assumptions!112:112)*CU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CV$107,Assumptions!$109:$109,Assumptions!112:112)*CV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CW$107,Assumptions!$109:$109,Assumptions!112:112)*CW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CX$107,Assumptions!$109:$109,Assumptions!112:112)*CX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CY$107,Assumptions!$109:$109,Assumptions!112:112)*CY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CZ$107,Assumptions!$109:$109,Assumptions!112:112)*CZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DA$107,Assumptions!$109:$109,Assumptions!112:112)*DA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DB$107,Assumptions!$109:$109,Assumptions!112:112)*DB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DC$107,Assumptions!$109:$109,Assumptions!112:112)*DC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DD$107,Assumptions!$109:$109,Assumptions!112:112)*DD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DE$107,Assumptions!$109:$109,Assumptions!112:112)*DE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DF$107,Assumptions!$109:$109,Assumptions!112:112)*DF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DG$107,Assumptions!$109:$109,Assumptions!112:112)*DG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DH$107,Assumptions!$109:$109,Assumptions!112:112)*DH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DI$107,Assumptions!$109:$109,Assumptions!112:112)*DI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DJ$107,Assumptions!$109:$109,Assumptions!112:112)*DJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DK$107,Assumptions!$109:$109,Assumptions!112:112)*DK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DL$107,Assumptions!$109:$109,Assumptions!112:112)*DL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DM$107,Assumptions!$109:$109,Assumptions!112:112)*DM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DN$107,Assumptions!$109:$109,Assumptions!112:112)*DN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DO$107,Assumptions!$109:$109,Assumptions!112:112)*DO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DP$107,Assumptions!$109:$109,Assumptions!112:112)*DP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DQ$107,Assumptions!$109:$109,Assumptions!112:112)*DQ$108","v":{"$error":"#N/A"}}]
[null,null,null,null,"April","Euro/MWH",null,null,null,null,{"$f":"LOOKUP(K$107,Assumptions!$109:$109,Assumptions!113:113)*K$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(L$107,Assumptions!$109:$109,Assumptions!113:113)*L$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M$107,Assumptions!$109:$109,Assumptions!113:113)*M$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N$107,Assumptions!$109:$109,Assumptions!113:113)*N$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O$107,Assumptions!$109:$109,Assumptions!113:113)*O$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(P$107,Assumptions!$109:$109,Assumptions!113:113)*P$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Q$107,Assumptions!$109:$109,Assumptions!113:113)*Q$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(R$107,Assumptions!$109:$109,Assumptions!113:113)*R$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(S$107,Assumptions!$109:$109,Assumptions!113:113)*S$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(T$107,Assumptions!$109:$109,Assumptions!113:113)*T$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(U$107,Assumptions!$109:$109,Assumptions!113:113)*U$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(V$107,Assumptions!$109:$109,Assumptions!113:113)*V$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(W$107,Assumptions!$109:$109,Assumptions!113:113)*W$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(X$107,Assumptions!$109:$109,Assumptions!113:113)*X$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Y$107,Assumptions!$109:$109,Assumptions!113:113)*Y$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Z$107,Assumptions!$109:$109,Assumptions!113:113)*Z$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AA$107,Assumptions!$109:$109,Assumptions!113:113)*AA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AB$107,Assumptions!$109:$109,Assumptions!113:113)*AB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AC$107,Assumptions!$109:$109,Assumptions!113:113)*AC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AD$107,Assumptions!$109:$109,Assumptions!113:113)*AD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AE$107,Assumptions!$109:$109,Assumptions!113:113)*AE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AF$107,Assumptions!$109:$109,Assumptions!113:113)*AF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AG$107,Assumptions!$109:$109,Assumptions!113:113)*AG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AH$107,Assumptions!$109:$109,Assumptions!113:113)*AH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AI$107,Assumptions!$109:$109,Assumptions!113:113)*AI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AJ$107,Assumptions!$109:$109,Assumptions!113:113)*AJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AK$107,Assumptions!$109:$109,Assumptions!113:113)*AK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AL$107,Assumptions!$109:$109,Assumptions!113:113)*AL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AM$107,Assumptions!$109:$109,Assumptions!113:113)*AM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AN$107,Assumptions!$109:$109,Assumptions!113:113)*AN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AO$107,Assumptions!$109:$109,Assumptions!113:113)*AO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP$107,Assumptions!$109:$109,Assumptions!113:113)*AP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ$107,Assumptions!$109:$109,Assumptions!113:113)*AQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR$107,Assumptions!$109:$109,Assumptions!113:113)*AR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS$107,Assumptions!$109:$109,Assumptions!113:113)*AS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT$107,Assumptions!$109:$109,Assumptions!113:113)*AT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU$107,Assumptions!$109:$109,Assumptions!113:113)*AU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV$107,Assumptions!$109:$109,Assumptions!113:113)*AV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW$107,Assumptions!$109:$109,Assumptions!113:113)*AW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX$107,Assumptions!$109:$109,Assumptions!113:113)*AX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY$107,Assumptions!$109:$109,Assumptions!113:113)*AY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ$107,Assumptions!$109:$109,Assumptions!113:113)*AZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA$107,Assumptions!$109:$109,Assumptions!113:113)*BA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB$107,Assumptions!$109:$109,Assumptions!113:113)*BB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC$107,Assumptions!$109:$109,Assumptions!113:113)*BC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BD$107,Assumptions!$109:$109,Assumptions!113:113)*BD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BE$107,Assumptions!$109:$109,Assumptions!113:113)*BE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BF$107,Assumptions!$109:$109,Assumptions!113:113)*BF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BG$107,Assumptions!$109:$109,Assumptions!113:113)*BG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BH$107,Assumptions!$109:$109,Assumptions!113:113)*BH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BI$107,Assumptions!$109:$109,Assumptions!113:113)*BI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BJ$107,Assumptions!$109:$109,Assumptions!113:113)*BJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BK$107,Assumptions!$109:$109,Assumptions!113:113)*BK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BL$107,Assumptions!$109:$109,Assumptions!113:113)*BL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BM$107,Assumptions!$109:$109,Assumptions!113:113)*BM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BN$107,Assumptions!$109:$109,Assumptions!113:113)*BN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BO$107,Assumptions!$109:$109,Assumptions!113:113)*BO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BP$107,Assumptions!$109:$109,Assumptions!113:113)*BP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BQ$107,Assumptions!$109:$109,Assumptions!113:113)*BQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BR$107,Assumptions!$109:$109,Assumptions!113:113)*BR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BS$107,Assumptions!$109:$109,Assumptions!113:113)*BS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BT$107,Assumptions!$109:$109,Assumptions!113:113)*BT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BU$107,Assumptions!$109:$109,Assumptions!113:113)*BU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BV$107,Assumptions!$109:$109,Assumptions!113:113)*BV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BW$107,Assumptions!$109:$109,Assumptions!113:113)*BW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BX$107,Assumptions!$109:$109,Assumptions!113:113)*BX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BY$107,Assumptions!$109:$109,Assumptions!113:113)*BY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BZ$107,Assumptions!$109:$109,Assumptions!113:113)*BZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CA$107,Assumptions!$109:$109,Assumptions!113:113)*CA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CB$107,Assumptions!$109:$109,Assumptions!113:113)*CB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CC$107,Assumptions!$109:$109,Assumptions!113:113)*CC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CD$107,Assumptions!$109:$109,Assumptions!113:113)*CD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CE$107,Assumptions!$109:$109,Assumptions!113:113)*CE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CF$107,Assumptions!$109:$109,Assumptions!113:113)*CF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CG$107,Assumptions!$109:$109,Assumptions!113:113)*CG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CH$107,Assumptions!$109:$109,Assumptions!113:113)*CH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CI$107,Assumptions!$109:$109,Assumptions!113:113)*CI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CJ$107,Assumptions!$109:$109,Assumptions!113:113)*CJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CK$107,Assumptions!$109:$109,Assumptions!113:113)*CK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CL$107,Assumptions!$109:$109,Assumptions!113:113)*CL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CM$107,Assumptions!$109:$109,Assumptions!113:113)*CM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CN$107,Assumptions!$109:$109,Assumptions!113:113)*CN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CO$107,Assumptions!$109:$109,Assumptions!113:113)*CO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CP$107,Assumptions!$109:$109,Assumptions!113:113)*CP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CQ$107,Assumptions!$109:$109,Assumptions!113:113)*CQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CR$107,Assumptions!$109:$109,Assumptions!113:113)*CR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CS$107,Assumptions!$109:$109,Assumptions!113:113)*CS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CT$107,Assumptions!$109:$109,Assumptions!113:113)*CT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CU$107,Assumptions!$109:$109,Assumptions!113:113)*CU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CV$107,Assumptions!$109:$109,Assumptions!113:113)*CV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CW$107,Assumptions!$109:$109,Assumptions!113:113)*CW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CX$107,Assumptions!$109:$109,Assumptions!113:113)*CX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CY$107,Assumptions!$109:$109,Assumptions!113:113)*CY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CZ$107,Assumptions!$109:$109,Assumptions!113:113)*CZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DA$107,Assumptions!$109:$109,Assumptions!113:113)*DA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DB$107,Assumptions!$109:$109,Assumptions!113:113)*DB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DC$107,Assumptions!$109:$109,Assumptions!113:113)*DC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DD$107,Assumptions!$109:$109,Assumptions!113:113)*DD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DE$107,Assumptions!$109:$109,Assumptions!113:113)*DE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DF$107,Assumptions!$109:$109,Assumptions!113:113)*DF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DG$107,Assumptions!$109:$109,Assumptions!113:113)*DG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DH$107,Assumptions!$109:$109,Assumptions!113:113)*DH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DI$107,Assumptions!$109:$109,Assumptions!113:113)*DI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DJ$107,Assumptions!$109:$109,Assumptions!113:113)*DJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DK$107,Assumptions!$109:$109,Assumptions!113:113)*DK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DL$107,Assumptions!$109:$109,Assumptions!113:113)*DL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DM$107,Assumptions!$109:$109,Assumptions!113:113)*DM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DN$107,Assumptions!$109:$109,Assumptions!113:113)*DN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DO$107,Assumptions!$109:$109,Assumptions!113:113)*DO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DP$107,Assumptions!$109:$109,Assumptions!113:113)*DP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DQ$107,Assumptions!$109:$109,Assumptions!113:113)*DQ$108","v":{"$error":"#N/A"}}]
[null,null,null,null,"May","Euro/MWH",null,null,null,null,{"$f":"LOOKUP(K$107,Assumptions!$109:$109,Assumptions!114:114)*K$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(L$107,Assumptions!$109:$109,Assumptions!114:114)*L$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M$107,Assumptions!$109:$109,Assumptions!114:114)*M$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N$107,Assumptions!$109:$109,Assumptions!114:114)*N$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O$107,Assumptions!$109:$109,Assumptions!114:114)*O$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(P$107,Assumptions!$109:$109,Assumptions!114:114)*P$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Q$107,Assumptions!$109:$109,Assumptions!114:114)*Q$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(R$107,Assumptions!$109:$109,Assumptions!114:114)*R$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(S$107,Assumptions!$109:$109,Assumptions!114:114)*S$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(T$107,Assumptions!$109:$109,Assumptions!114:114)*T$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(U$107,Assumptions!$109:$109,Assumptions!114:114)*U$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(V$107,Assumptions!$109:$109,Assumptions!114:114)*V$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(W$107,Assumptions!$109:$109,Assumptions!114:114)*W$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(X$107,Assumptions!$109:$109,Assumptions!114:114)*X$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Y$107,Assumptions!$109:$109,Assumptions!114:114)*Y$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Z$107,Assumptions!$109:$109,Assumptions!114:114)*Z$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AA$107,Assumptions!$109:$109,Assumptions!114:114)*AA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AB$107,Assumptions!$109:$109,Assumptions!114:114)*AB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AC$107,Assumptions!$109:$109,Assumptions!114:114)*AC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AD$107,Assumptions!$109:$109,Assumptions!114:114)*AD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AE$107,Assumptions!$109:$109,Assumptions!114:114)*AE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AF$107,Assumptions!$109:$109,Assumptions!114:114)*AF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AG$107,Assumptions!$109:$109,Assumptions!114:114)*AG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AH$107,Assumptions!$109:$109,Assumptions!114:114)*AH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AI$107,Assumptions!$109:$109,Assumptions!114:114)*AI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AJ$107,Assumptions!$109:$109,Assumptions!114:114)*AJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AK$107,Assumptions!$109:$109,Assumptions!114:114)*AK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AL$107,Assumptions!$109:$109,Assumptions!114:114)*AL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AM$107,Assumptions!$109:$109,Assumptions!114:114)*AM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AN$107,Assumptions!$109:$109,Assumptions!114:114)*AN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AO$107,Assumptions!$109:$109,Assumptions!114:114)*AO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP$107,Assumptions!$109:$109,Assumptions!114:114)*AP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ$107,Assumptions!$109:$109,Assumptions!114:114)*AQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR$107,Assumptions!$109:$109,Assumptions!114:114)*AR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS$107,Assumptions!$109:$109,Assumptions!114:114)*AS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT$107,Assumptions!$109:$109,Assumptions!114:114)*AT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU$107,Assumptions!$109:$109,Assumptions!114:114)*AU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV$107,Assumptions!$109:$109,Assumptions!114:114)*AV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW$107,Assumptions!$109:$109,Assumptions!114:114)*AW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX$107,Assumptions!$109:$109,Assumptions!114:114)*AX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY$107,Assumptions!$109:$109,Assumptions!114:114)*AY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ$107,Assumptions!$109:$109,Assumptions!114:114)*AZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA$107,Assumptions!$109:$109,Assumptions!114:114)*BA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB$107,Assumptions!$109:$109,Assumptions!114:114)*BB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC$107,Assumptions!$109:$109,Assumptions!114:114)*BC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BD$107,Assumptions!$109:$109,Assumptions!114:114)*BD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BE$107,Assumptions!$109:$109,Assumptions!114:114)*BE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BF$107,Assumptions!$109:$109,Assumptions!114:114)*BF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BG$107,Assumptions!$109:$109,Assumptions!114:114)*BG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BH$107,Assumptions!$109:$109,Assumptions!114:114)*BH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BI$107,Assumptions!$109:$109,Assumptions!114:114)*BI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BJ$107,Assumptions!$109:$109,Assumptions!114:114)*BJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BK$107,Assumptions!$109:$109,Assumptions!114:114)*BK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BL$107,Assumptions!$109:$109,Assumptions!114:114)*BL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BM$107,Assumptions!$109:$109,Assumptions!114:114)*BM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BN$107,Assumptions!$109:$109,Assumptions!114:114)*BN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BO$107,Assumptions!$109:$109,Assumptions!114:114)*BO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BP$107,Assumptions!$109:$109,Assumptions!114:114)*BP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BQ$107,Assumptions!$109:$109,Assumptions!114:114)*BQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BR$107,Assumptions!$109:$109,Assumptions!114:114)*BR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BS$107,Assumptions!$109:$109,Assumptions!114:114)*BS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BT$107,Assumptions!$109:$109,Assumptions!114:114)*BT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BU$107,Assumptions!$109:$109,Assumptions!114:114)*BU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BV$107,Assumptions!$109:$109,Assumptions!114:114)*BV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BW$107,Assumptions!$109:$109,Assumptions!114:114)*BW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BX$107,Assumptions!$109:$109,Assumptions!114:114)*BX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BY$107,Assumptions!$109:$109,Assumptions!114:114)*BY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BZ$107,Assumptions!$109:$109,Assumptions!114:114)*BZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CA$107,Assumptions!$109:$109,Assumptions!114:114)*CA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CB$107,Assumptions!$109:$109,Assumptions!114:114)*CB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CC$107,Assumptions!$109:$109,Assumptions!114:114)*CC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CD$107,Assumptions!$109:$109,Assumptions!114:114)*CD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CE$107,Assumptions!$109:$109,Assumptions!114:114)*CE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CF$107,Assumptions!$109:$109,Assumptions!114:114)*CF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CG$107,Assumptions!$109:$109,Assumptions!114:114)*CG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CH$107,Assumptions!$109:$109,Assumptions!114:114)*CH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CI$107,Assumptions!$109:$109,Assumptions!114:114)*CI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CJ$107,Assumptions!$109:$109,Assumptions!114:114)*CJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CK$107,Assumptions!$109:$109,Assumptions!114:114)*CK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CL$107,Assumptions!$109:$109,Assumptions!114:114)*CL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CM$107,Assumptions!$109:$109,Assumptions!114:114)*CM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CN$107,Assumptions!$109:$109,Assumptions!114:114)*CN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CO$107,Assumptions!$109:$109,Assumptions!114:114)*CO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CP$107,Assumptions!$109:$109,Assumptions!114:114)*CP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CQ$107,Assumptions!$109:$109,Assumptions!114:114)*CQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CR$107,Assumptions!$109:$109,Assumptions!114:114)*CR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CS$107,Assumptions!$109:$109,Assumptions!114:114)*CS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CT$107,Assumptions!$109:$109,Assumptions!114:114)*CT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CU$107,Assumptions!$109:$109,Assumptions!114:114)*CU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CV$107,Assumptions!$109:$109,Assumptions!114:114)*CV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CW$107,Assumptions!$109:$109,Assumptions!114:114)*CW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CX$107,Assumptions!$109:$109,Assumptions!114:114)*CX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CY$107,Assumptions!$109:$109,Assumptions!114:114)*CY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CZ$107,Assumptions!$109:$109,Assumptions!114:114)*CZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DA$107,Assumptions!$109:$109,Assumptions!114:114)*DA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DB$107,Assumptions!$109:$109,Assumptions!114:114)*DB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DC$107,Assumptions!$109:$109,Assumptions!114:114)*DC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DD$107,Assumptions!$109:$109,Assumptions!114:114)*DD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DE$107,Assumptions!$109:$109,Assumptions!114:114)*DE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DF$107,Assumptions!$109:$109,Assumptions!114:114)*DF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DG$107,Assumptions!$109:$109,Assumptions!114:114)*DG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DH$107,Assumptions!$109:$109,Assumptions!114:114)*DH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DI$107,Assumptions!$109:$109,Assumptions!114:114)*DI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DJ$107,Assumptions!$109:$109,Assumptions!114:114)*DJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DK$107,Assumptions!$109:$109,Assumptions!114:114)*DK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DL$107,Assumptions!$109:$109,Assumptions!114:114)*DL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DM$107,Assumptions!$109:$109,Assumptions!114:114)*DM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DN$107,Assumptions!$109:$109,Assumptions!114:114)*DN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DO$107,Assumptions!$109:$109,Assumptions!114:114)*DO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DP$107,Assumptions!$109:$109,Assumptions!114:114)*DP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DQ$107,Assumptions!$109:$109,Assumptions!114:114)*DQ$108","v":{"$error":"#N/A"}}]
[null,null,null,null,"June","Euro/MWH",null,null,null,null,{"$f":"LOOKUP(K$107,Assumptions!$109:$109,Assumptions!115:115)*K$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(L$107,Assumptions!$109:$109,Assumptions!115:115)*L$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M$107,Assumptions!$109:$109,Assumptions!115:115)*M$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N$107,Assumptions!$109:$109,Assumptions!115:115)*N$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O$107,Assumptions!$109:$109,Assumptions!115:115)*O$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(P$107,Assumptions!$109:$109,Assumptions!115:115)*P$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Q$107,Assumptions!$109:$109,Assumptions!115:115)*Q$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(R$107,Assumptions!$109:$109,Assumptions!115:115)*R$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(S$107,Assumptions!$109:$109,Assumptions!115:115)*S$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(T$107,Assumptions!$109:$109,Assumptions!115:115)*T$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(U$107,Assumptions!$109:$109,Assumptions!115:115)*U$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(V$107,Assumptions!$109:$109,Assumptions!115:115)*V$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(W$107,Assumptions!$109:$109,Assumptions!115:115)*W$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(X$107,Assumptions!$109:$109,Assumptions!115:115)*X$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Y$107,Assumptions!$109:$109,Assumptions!115:115)*Y$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Z$107,Assumptions!$109:$109,Assumptions!115:115)*Z$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AA$107,Assumptions!$109:$109,Assumptions!115:115)*AA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AB$107,Assumptions!$109:$109,Assumptions!115:115)*AB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AC$107,Assumptions!$109:$109,Assumptions!115:115)*AC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AD$107,Assumptions!$109:$109,Assumptions!115:115)*AD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AE$107,Assumptions!$109:$109,Assumptions!115:115)*AE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AF$107,Assumptions!$109:$109,Assumptions!115:115)*AF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AG$107,Assumptions!$109:$109,Assumptions!115:115)*AG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AH$107,Assumptions!$109:$109,Assumptions!115:115)*AH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AI$107,Assumptions!$109:$109,Assumptions!115:115)*AI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AJ$107,Assumptions!$109:$109,Assumptions!115:115)*AJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AK$107,Assumptions!$109:$109,Assumptions!115:115)*AK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AL$107,Assumptions!$109:$109,Assumptions!115:115)*AL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AM$107,Assumptions!$109:$109,Assumptions!115:115)*AM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AN$107,Assumptions!$109:$109,Assumptions!115:115)*AN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AO$107,Assumptions!$109:$109,Assumptions!115:115)*AO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP$107,Assumptions!$109:$109,Assumptions!115:115)*AP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ$107,Assumptions!$109:$109,Assumptions!115:115)*AQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR$107,Assumptions!$109:$109,Assumptions!115:115)*AR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS$107,Assumptions!$109:$109,Assumptions!115:115)*AS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT$107,Assumptions!$109:$109,Assumptions!115:115)*AT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU$107,Assumptions!$109:$109,Assumptions!115:115)*AU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV$107,Assumptions!$109:$109,Assumptions!115:115)*AV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW$107,Assumptions!$109:$109,Assumptions!115:115)*AW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX$107,Assumptions!$109:$109,Assumptions!115:115)*AX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY$107,Assumptions!$109:$109,Assumptions!115:115)*AY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ$107,Assumptions!$109:$109,Assumptions!115:115)*AZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA$107,Assumptions!$109:$109,Assumptions!115:115)*BA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB$107,Assumptions!$109:$109,Assumptions!115:115)*BB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC$107,Assumptions!$109:$109,Assumptions!115:115)*BC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BD$107,Assumptions!$109:$109,Assumptions!115:115)*BD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BE$107,Assumptions!$109:$109,Assumptions!115:115)*BE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BF$107,Assumptions!$109:$109,Assumptions!115:115)*BF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BG$107,Assumptions!$109:$109,Assumptions!115:115)*BG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BH$107,Assumptions!$109:$109,Assumptions!115:115)*BH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BI$107,Assumptions!$109:$109,Assumptions!115:115)*BI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BJ$107,Assumptions!$109:$109,Assumptions!115:115)*BJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BK$107,Assumptions!$109:$109,Assumptions!115:115)*BK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BL$107,Assumptions!$109:$109,Assumptions!115:115)*BL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BM$107,Assumptions!$109:$109,Assumptions!115:115)*BM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BN$107,Assumptions!$109:$109,Assumptions!115:115)*BN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BO$107,Assumptions!$109:$109,Assumptions!115:115)*BO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BP$107,Assumptions!$109:$109,Assumptions!115:115)*BP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BQ$107,Assumptions!$109:$109,Assumptions!115:115)*BQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BR$107,Assumptions!$109:$109,Assumptions!115:115)*BR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BS$107,Assumptions!$109:$109,Assumptions!115:115)*BS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BT$107,Assumptions!$109:$109,Assumptions!115:115)*BT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BU$107,Assumptions!$109:$109,Assumptions!115:115)*BU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BV$107,Assumptions!$109:$109,Assumptions!115:115)*BV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BW$107,Assumptions!$109:$109,Assumptions!115:115)*BW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BX$107,Assumptions!$109:$109,Assumptions!115:115)*BX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BY$107,Assumptions!$109:$109,Assumptions!115:115)*BY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BZ$107,Assumptions!$109:$109,Assumptions!115:115)*BZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CA$107,Assumptions!$109:$109,Assumptions!115:115)*CA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CB$107,Assumptions!$109:$109,Assumptions!115:115)*CB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CC$107,Assumptions!$109:$109,Assumptions!115:115)*CC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CD$107,Assumptions!$109:$109,Assumptions!115:115)*CD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CE$107,Assumptions!$109:$109,Assumptions!115:115)*CE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CF$107,Assumptions!$109:$109,Assumptions!115:115)*CF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CG$107,Assumptions!$109:$109,Assumptions!115:115)*CG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CH$107,Assumptions!$109:$109,Assumptions!115:115)*CH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CI$107,Assumptions!$109:$109,Assumptions!115:115)*CI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CJ$107,Assumptions!$109:$109,Assumptions!115:115)*CJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CK$107,Assumptions!$109:$109,Assumptions!115:115)*CK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CL$107,Assumptions!$109:$109,Assumptions!115:115)*CL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CM$107,Assumptions!$109:$109,Assumptions!115:115)*CM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CN$107,Assumptions!$109:$109,Assumptions!115:115)*CN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CO$107,Assumptions!$109:$109,Assumptions!115:115)*CO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CP$107,Assumptions!$109:$109,Assumptions!115:115)*CP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CQ$107,Assumptions!$109:$109,Assumptions!115:115)*CQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CR$107,Assumptions!$109:$109,Assumptions!115:115)*CR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CS$107,Assumptions!$109:$109,Assumptions!115:115)*CS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CT$107,Assumptions!$109:$109,Assumptions!115:115)*CT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CU$107,Assumptions!$109:$109,Assumptions!115:115)*CU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CV$107,Assumptions!$109:$109,Assumptions!115:115)*CV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CW$107,Assumptions!$109:$109,Assumptions!115:115)*CW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CX$107,Assumptions!$109:$109,Assumptions!115:115)*CX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CY$107,Assumptions!$109:$109,Assumptions!115:115)*CY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CZ$107,Assumptions!$109:$109,Assumptions!115:115)*CZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DA$107,Assumptions!$109:$109,Assumptions!115:115)*DA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DB$107,Assumptions!$109:$109,Assumptions!115:115)*DB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DC$107,Assumptions!$109:$109,Assumptions!115:115)*DC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DD$107,Assumptions!$109:$109,Assumptions!115:115)*DD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DE$107,Assumptions!$109:$109,Assumptions!115:115)*DE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DF$107,Assumptions!$109:$109,Assumptions!115:115)*DF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DG$107,Assumptions!$109:$109,Assumptions!115:115)*DG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DH$107,Assumptions!$109:$109,Assumptions!115:115)*DH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DI$107,Assumptions!$109:$109,Assumptions!115:115)*DI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DJ$107,Assumptions!$109:$109,Assumptions!115:115)*DJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DK$107,Assumptions!$109:$109,Assumptions!115:115)*DK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DL$107,Assumptions!$109:$109,Assumptions!115:115)*DL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DM$107,Assumptions!$109:$109,Assumptions!115:115)*DM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DN$107,Assumptions!$109:$109,Assumptions!115:115)*DN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DO$107,Assumptions!$109:$109,Assumptions!115:115)*DO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DP$107,Assumptions!$109:$109,Assumptions!115:115)*DP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DQ$107,Assumptions!$109:$109,Assumptions!115:115)*DQ$108","v":{"$error":"#N/A"}}]
[null,null,null,null,"July","Euro/MWH",null,null,null,null,{"$f":"LOOKUP(K$107,Assumptions!$109:$109,Assumptions!116:116)*K$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(L$107,Assumptions!$109:$109,Assumptions!116:116)*L$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M$107,Assumptions!$109:$109,Assumptions!116:116)*M$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N$107,Assumptions!$109:$109,Assumptions!116:116)*N$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O$107,Assumptions!$109:$109,Assumptions!116:116)*O$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(P$107,Assumptions!$109:$109,Assumptions!116:116)*P$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Q$107,Assumptions!$109:$109,Assumptions!116:116)*Q$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(R$107,Assumptions!$109:$109,Assumptions!116:116)*R$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(S$107,Assumptions!$109:$109,Assumptions!116:116)*S$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(T$107,Assumptions!$109:$109,Assumptions!116:116)*T$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(U$107,Assumptions!$109:$109,Assumptions!116:116)*U$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(V$107,Assumptions!$109:$109,Assumptions!116:116)*V$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(W$107,Assumptions!$109:$109,Assumptions!116:116)*W$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(X$107,Assumptions!$109:$109,Assumptions!116:116)*X$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Y$107,Assumptions!$109:$109,Assumptions!116:116)*Y$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Z$107,Assumptions!$109:$109,Assumptions!116:116)*Z$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AA$107,Assumptions!$109:$109,Assumptions!116:116)*AA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AB$107,Assumptions!$109:$109,Assumptions!116:116)*AB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AC$107,Assumptions!$109:$109,Assumptions!116:116)*AC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AD$107,Assumptions!$109:$109,Assumptions!116:116)*AD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AE$107,Assumptions!$109:$109,Assumptions!116:116)*AE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AF$107,Assumptions!$109:$109,Assumptions!116:116)*AF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AG$107,Assumptions!$109:$109,Assumptions!116:116)*AG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AH$107,Assumptions!$109:$109,Assumptions!116:116)*AH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AI$107,Assumptions!$109:$109,Assumptions!116:116)*AI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AJ$107,Assumptions!$109:$109,Assumptions!116:116)*AJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AK$107,Assumptions!$109:$109,Assumptions!116:116)*AK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AL$107,Assumptions!$109:$109,Assumptions!116:116)*AL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AM$107,Assumptions!$109:$109,Assumptions!116:116)*AM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AN$107,Assumptions!$109:$109,Assumptions!116:116)*AN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AO$107,Assumptions!$109:$109,Assumptions!116:116)*AO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP$107,Assumptions!$109:$109,Assumptions!116:116)*AP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ$107,Assumptions!$109:$109,Assumptions!116:116)*AQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR$107,Assumptions!$109:$109,Assumptions!116:116)*AR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS$107,Assumptions!$109:$109,Assumptions!116:116)*AS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT$107,Assumptions!$109:$109,Assumptions!116:116)*AT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU$107,Assumptions!$109:$109,Assumptions!116:116)*AU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV$107,Assumptions!$109:$109,Assumptions!116:116)*AV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW$107,Assumptions!$109:$109,Assumptions!116:116)*AW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX$107,Assumptions!$109:$109,Assumptions!116:116)*AX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY$107,Assumptions!$109:$109,Assumptions!116:116)*AY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ$107,Assumptions!$109:$109,Assumptions!116:116)*AZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA$107,Assumptions!$109:$109,Assumptions!116:116)*BA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB$107,Assumptions!$109:$109,Assumptions!116:116)*BB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC$107,Assumptions!$109:$109,Assumptions!116:116)*BC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BD$107,Assumptions!$109:$109,Assumptions!116:116)*BD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BE$107,Assumptions!$109:$109,Assumptions!116:116)*BE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BF$107,Assumptions!$109:$109,Assumptions!116:116)*BF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BG$107,Assumptions!$109:$109,Assumptions!116:116)*BG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BH$107,Assumptions!$109:$109,Assumptions!116:116)*BH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BI$107,Assumptions!$109:$109,Assumptions!116:116)*BI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BJ$107,Assumptions!$109:$109,Assumptions!116:116)*BJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BK$107,Assumptions!$109:$109,Assumptions!116:116)*BK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BL$107,Assumptions!$109:$109,Assumptions!116:116)*BL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BM$107,Assumptions!$109:$109,Assumptions!116:116)*BM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BN$107,Assumptions!$109:$109,Assumptions!116:116)*BN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BO$107,Assumptions!$109:$109,Assumptions!116:116)*BO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BP$107,Assumptions!$109:$109,Assumptions!116:116)*BP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BQ$107,Assumptions!$109:$109,Assumptions!116:116)*BQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BR$107,Assumptions!$109:$109,Assumptions!116:116)*BR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BS$107,Assumptions!$109:$109,Assumptions!116:116)*BS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BT$107,Assumptions!$109:$109,Assumptions!116:116)*BT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BU$107,Assumptions!$109:$109,Assumptions!116:116)*BU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BV$107,Assumptions!$109:$109,Assumptions!116:116)*BV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BW$107,Assumptions!$109:$109,Assumptions!116:116)*BW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BX$107,Assumptions!$109:$109,Assumptions!116:116)*BX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BY$107,Assumptions!$109:$109,Assumptions!116:116)*BY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BZ$107,Assumptions!$109:$109,Assumptions!116:116)*BZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CA$107,Assumptions!$109:$109,Assumptions!116:116)*CA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CB$107,Assumptions!$109:$109,Assumptions!116:116)*CB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CC$107,Assumptions!$109:$109,Assumptions!116:116)*CC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CD$107,Assumptions!$109:$109,Assumptions!116:116)*CD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CE$107,Assumptions!$109:$109,Assumptions!116:116)*CE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CF$107,Assumptions!$109:$109,Assumptions!116:116)*CF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CG$107,Assumptions!$109:$109,Assumptions!116:116)*CG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CH$107,Assumptions!$109:$109,Assumptions!116:116)*CH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CI$107,Assumptions!$109:$109,Assumptions!116:116)*CI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CJ$107,Assumptions!$109:$109,Assumptions!116:116)*CJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CK$107,Assumptions!$109:$109,Assumptions!116:116)*CK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CL$107,Assumptions!$109:$109,Assumptions!116:116)*CL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CM$107,Assumptions!$109:$109,Assumptions!116:116)*CM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CN$107,Assumptions!$109:$109,Assumptions!116:116)*CN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CO$107,Assumptions!$109:$109,Assumptions!116:116)*CO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CP$107,Assumptions!$109:$109,Assumptions!116:116)*CP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CQ$107,Assumptions!$109:$109,Assumptions!116:116)*CQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CR$107,Assumptions!$109:$109,Assumptions!116:116)*CR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CS$107,Assumptions!$109:$109,Assumptions!116:116)*CS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CT$107,Assumptions!$109:$109,Assumptions!116:116)*CT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CU$107,Assumptions!$109:$109,Assumptions!116:116)*CU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CV$107,Assumptions!$109:$109,Assumptions!116:116)*CV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CW$107,Assumptions!$109:$109,Assumptions!116:116)*CW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CX$107,Assumptions!$109:$109,Assumptions!116:116)*CX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CY$107,Assumptions!$109:$109,Assumptions!116:116)*CY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CZ$107,Assumptions!$109:$109,Assumptions!116:116)*CZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DA$107,Assumptions!$109:$109,Assumptions!116:116)*DA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DB$107,Assumptions!$109:$109,Assumptions!116:116)*DB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DC$107,Assumptions!$109:$109,Assumptions!116:116)*DC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DD$107,Assumptions!$109:$109,Assumptions!116:116)*DD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DE$107,Assumptions!$109:$109,Assumptions!116:116)*DE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DF$107,Assumptions!$109:$109,Assumptions!116:116)*DF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DG$107,Assumptions!$109:$109,Assumptions!116:116)*DG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DH$107,Assumptions!$109:$109,Assumptions!116:116)*DH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DI$107,Assumptions!$109:$109,Assumptions!116:116)*DI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DJ$107,Assumptions!$109:$109,Assumptions!116:116)*DJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DK$107,Assumptions!$109:$109,Assumptions!116:116)*DK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DL$107,Assumptions!$109:$109,Assumptions!116:116)*DL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DM$107,Assumptions!$109:$109,Assumptions!116:116)*DM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DN$107,Assumptions!$109:$109,Assumptions!116:116)*DN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DO$107,Assumptions!$109:$109,Assumptions!116:116)*DO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DP$107,Assumptions!$109:$109,Assumptions!116:116)*DP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DQ$107,Assumptions!$109:$109,Assumptions!116:116)*DQ$108","v":{"$error":"#N/A"}}]
[null,null,null,null,"August","Euro/MWH",null,null,null,null,{"$f":"LOOKUP(K$107,Assumptions!$109:$109,Assumptions!117:117)*K$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(L$107,Assumptions!$109:$109,Assumptions!117:117)*L$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M$107,Assumptions!$109:$109,Assumptions!117:117)*M$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N$107,Assumptions!$109:$109,Assumptions!117:117)*N$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O$107,Assumptions!$109:$109,Assumptions!117:117)*O$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(P$107,Assumptions!$109:$109,Assumptions!117:117)*P$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Q$107,Assumptions!$109:$109,Assumptions!117:117)*Q$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(R$107,Assumptions!$109:$109,Assumptions!117:117)*R$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(S$107,Assumptions!$109:$109,Assumptions!117:117)*S$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(T$107,Assumptions!$109:$109,Assumptions!117:117)*T$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(U$107,Assumptions!$109:$109,Assumptions!117:117)*U$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(V$107,Assumptions!$109:$109,Assumptions!117:117)*V$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(W$107,Assumptions!$109:$109,Assumptions!117:117)*W$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(X$107,Assumptions!$109:$109,Assumptions!117:117)*X$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Y$107,Assumptions!$109:$109,Assumptions!117:117)*Y$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Z$107,Assumptions!$109:$109,Assumptions!117:117)*Z$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AA$107,Assumptions!$109:$109,Assumptions!117:117)*AA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AB$107,Assumptions!$109:$109,Assumptions!117:117)*AB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AC$107,Assumptions!$109:$109,Assumptions!117:117)*AC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AD$107,Assumptions!$109:$109,Assumptions!117:117)*AD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AE$107,Assumptions!$109:$109,Assumptions!117:117)*AE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AF$107,Assumptions!$109:$109,Assumptions!117:117)*AF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AG$107,Assumptions!$109:$109,Assumptions!117:117)*AG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AH$107,Assumptions!$109:$109,Assumptions!117:117)*AH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AI$107,Assumptions!$109:$109,Assumptions!117:117)*AI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AJ$107,Assumptions!$109:$109,Assumptions!117:117)*AJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AK$107,Assumptions!$109:$109,Assumptions!117:117)*AK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AL$107,Assumptions!$109:$109,Assumptions!117:117)*AL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AM$107,Assumptions!$109:$109,Assumptions!117:117)*AM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AN$107,Assumptions!$109:$109,Assumptions!117:117)*AN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AO$107,Assumptions!$109:$109,Assumptions!117:117)*AO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP$107,Assumptions!$109:$109,Assumptions!117:117)*AP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ$107,Assumptions!$109:$109,Assumptions!117:117)*AQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR$107,Assumptions!$109:$109,Assumptions!117:117)*AR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS$107,Assumptions!$109:$109,Assumptions!117:117)*AS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT$107,Assumptions!$109:$109,Assumptions!117:117)*AT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU$107,Assumptions!$109:$109,Assumptions!117:117)*AU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV$107,Assumptions!$109:$109,Assumptions!117:117)*AV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW$107,Assumptions!$109:$109,Assumptions!117:117)*AW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX$107,Assumptions!$109:$109,Assumptions!117:117)*AX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY$107,Assumptions!$109:$109,Assumptions!117:117)*AY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ$107,Assumptions!$109:$109,Assumptions!117:117)*AZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA$107,Assumptions!$109:$109,Assumptions!117:117)*BA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB$107,Assumptions!$109:$109,Assumptions!117:117)*BB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC$107,Assumptions!$109:$109,Assumptions!117:117)*BC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BD$107,Assumptions!$109:$109,Assumptions!117:117)*BD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BE$107,Assumptions!$109:$109,Assumptions!117:117)*BE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BF$107,Assumptions!$109:$109,Assumptions!117:117)*BF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BG$107,Assumptions!$109:$109,Assumptions!117:117)*BG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BH$107,Assumptions!$109:$109,Assumptions!117:117)*BH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BI$107,Assumptions!$109:$109,Assumptions!117:117)*BI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BJ$107,Assumptions!$109:$109,Assumptions!117:117)*BJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BK$107,Assumptions!$109:$109,Assumptions!117:117)*BK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BL$107,Assumptions!$109:$109,Assumptions!117:117)*BL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BM$107,Assumptions!$109:$109,Assumptions!117:117)*BM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BN$107,Assumptions!$109:$109,Assumptions!117:117)*BN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BO$107,Assumptions!$109:$109,Assumptions!117:117)*BO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BP$107,Assumptions!$109:$109,Assumptions!117:117)*BP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BQ$107,Assumptions!$109:$109,Assumptions!117:117)*BQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BR$107,Assumptions!$109:$109,Assumptions!117:117)*BR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BS$107,Assumptions!$109:$109,Assumptions!117:117)*BS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BT$107,Assumptions!$109:$109,Assumptions!117:117)*BT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BU$107,Assumptions!$109:$109,Assumptions!117:117)*BU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BV$107,Assumptions!$109:$109,Assumptions!117:117)*BV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BW$107,Assumptions!$109:$109,Assumptions!117:117)*BW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BX$107,Assumptions!$109:$109,Assumptions!117:117)*BX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BY$107,Assumptions!$109:$109,Assumptions!117:117)*BY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BZ$107,Assumptions!$109:$109,Assumptions!117:117)*BZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CA$107,Assumptions!$109:$109,Assumptions!117:117)*CA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CB$107,Assumptions!$109:$109,Assumptions!117:117)*CB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CC$107,Assumptions!$109:$109,Assumptions!117:117)*CC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CD$107,Assumptions!$109:$109,Assumptions!117:117)*CD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CE$107,Assumptions!$109:$109,Assumptions!117:117)*CE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CF$107,Assumptions!$109:$109,Assumptions!117:117)*CF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CG$107,Assumptions!$109:$109,Assumptions!117:117)*CG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CH$107,Assumptions!$109:$109,Assumptions!117:117)*CH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CI$107,Assumptions!$109:$109,Assumptions!117:117)*CI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CJ$107,Assumptions!$109:$109,Assumptions!117:117)*CJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CK$107,Assumptions!$109:$109,Assumptions!117:117)*CK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CL$107,Assumptions!$109:$109,Assumptions!117:117)*CL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CM$107,Assumptions!$109:$109,Assumptions!117:117)*CM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CN$107,Assumptions!$109:$109,Assumptions!117:117)*CN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CO$107,Assumptions!$109:$109,Assumptions!117:117)*CO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CP$107,Assumptions!$109:$109,Assumptions!117:117)*CP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CQ$107,Assumptions!$109:$109,Assumptions!117:117)*CQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CR$107,Assumptions!$109:$109,Assumptions!117:117)*CR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CS$107,Assumptions!$109:$109,Assumptions!117:117)*CS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CT$107,Assumptions!$109:$109,Assumptions!117:117)*CT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CU$107,Assumptions!$109:$109,Assumptions!117:117)*CU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CV$107,Assumptions!$109:$109,Assumptions!117:117)*CV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CW$107,Assumptions!$109:$109,Assumptions!117:117)*CW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CX$107,Assumptions!$109:$109,Assumptions!117:117)*CX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CY$107,Assumptions!$109:$109,Assumptions!117:117)*CY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CZ$107,Assumptions!$109:$109,Assumptions!117:117)*CZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DA$107,Assumptions!$109:$109,Assumptions!117:117)*DA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DB$107,Assumptions!$109:$109,Assumptions!117:117)*DB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DC$107,Assumptions!$109:$109,Assumptions!117:117)*DC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DD$107,Assumptions!$109:$109,Assumptions!117:117)*DD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DE$107,Assumptions!$109:$109,Assumptions!117:117)*DE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DF$107,Assumptions!$109:$109,Assumptions!117:117)*DF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DG$107,Assumptions!$109:$109,Assumptions!117:117)*DG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DH$107,Assumptions!$109:$109,Assumptions!117:117)*DH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DI$107,Assumptions!$109:$109,Assumptions!117:117)*DI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DJ$107,Assumptions!$109:$109,Assumptions!117:117)*DJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DK$107,Assumptions!$109:$109,Assumptions!117:117)*DK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DL$107,Assumptions!$109:$109,Assumptions!117:117)*DL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DM$107,Assumptions!$109:$109,Assumptions!117:117)*DM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DN$107,Assumptions!$109:$109,Assumptions!117:117)*DN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DO$107,Assumptions!$109:$109,Assumptions!117:117)*DO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DP$107,Assumptions!$109:$109,Assumptions!117:117)*DP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DQ$107,Assumptions!$109:$109,Assumptions!117:117)*DQ$108","v":{"$error":"#N/A"}}]
[null,null,null,null,"September","Euro/MWH",null,null,null,null,{"$f":"LOOKUP(K$107,Assumptions!$109:$109,Assumptions!118:118)*K$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(L$107,Assumptions!$109:$109,Assumptions!118:118)*L$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M$107,Assumptions!$109:$109,Assumptions!118:118)*M$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N$107,Assumptions!$109:$109,Assumptions!118:118)*N$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O$107,Assumptions!$109:$109,Assumptions!118:118)*O$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(P$107,Assumptions!$109:$109,Assumptions!118:118)*P$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Q$107,Assumptions!$109:$109,Assumptions!118:118)*Q$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(R$107,Assumptions!$109:$109,Assumptions!118:118)*R$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(S$107,Assumptions!$109:$109,Assumptions!118:118)*S$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(T$107,Assumptions!$109:$109,Assumptions!118:118)*T$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(U$107,Assumptions!$109:$109,Assumptions!118:118)*U$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(V$107,Assumptions!$109:$109,Assumptions!118:118)*V$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(W$107,Assumptions!$109:$109,Assumptions!118:118)*W$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(X$107,Assumptions!$109:$109,Assumptions!118:118)*X$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Y$107,Assumptions!$109:$109,Assumptions!118:118)*Y$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Z$107,Assumptions!$109:$109,Assumptions!118:118)*Z$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AA$107,Assumptions!$109:$109,Assumptions!118:118)*AA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AB$107,Assumptions!$109:$109,Assumptions!118:118)*AB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AC$107,Assumptions!$109:$109,Assumptions!118:118)*AC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AD$107,Assumptions!$109:$109,Assumptions!118:118)*AD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AE$107,Assumptions!$109:$109,Assumptions!118:118)*AE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AF$107,Assumptions!$109:$109,Assumptions!118:118)*AF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AG$107,Assumptions!$109:$109,Assumptions!118:118)*AG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AH$107,Assumptions!$109:$109,Assumptions!118:118)*AH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AI$107,Assumptions!$109:$109,Assumptions!118:118)*AI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AJ$107,Assumptions!$109:$109,Assumptions!118:118)*AJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AK$107,Assumptions!$109:$109,Assumptions!118:118)*AK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AL$107,Assumptions!$109:$109,Assumptions!118:118)*AL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AM$107,Assumptions!$109:$109,Assumptions!118:118)*AM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AN$107,Assumptions!$109:$109,Assumptions!118:118)*AN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AO$107,Assumptions!$109:$109,Assumptions!118:118)*AO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP$107,Assumptions!$109:$109,Assumptions!118:118)*AP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ$107,Assumptions!$109:$109,Assumptions!118:118)*AQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR$107,Assumptions!$109:$109,Assumptions!118:118)*AR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS$107,Assumptions!$109:$109,Assumptions!118:118)*AS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT$107,Assumptions!$109:$109,Assumptions!118:118)*AT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU$107,Assumptions!$109:$109,Assumptions!118:118)*AU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV$107,Assumptions!$109:$109,Assumptions!118:118)*AV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW$107,Assumptions!$109:$109,Assumptions!118:118)*AW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX$107,Assumptions!$109:$109,Assumptions!118:118)*AX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY$107,Assumptions!$109:$109,Assumptions!118:118)*AY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ$107,Assumptions!$109:$109,Assumptions!118:118)*AZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA$107,Assumptions!$109:$109,Assumptions!118:118)*BA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB$107,Assumptions!$109:$109,Assumptions!118:118)*BB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC$107,Assumptions!$109:$109,Assumptions!118:118)*BC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BD$107,Assumptions!$109:$109,Assumptions!118:118)*BD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BE$107,Assumptions!$109:$109,Assumptions!118:118)*BE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BF$107,Assumptions!$109:$109,Assumptions!118:118)*BF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BG$107,Assumptions!$109:$109,Assumptions!118:118)*BG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BH$107,Assumptions!$109:$109,Assumptions!118:118)*BH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BI$107,Assumptions!$109:$109,Assumptions!118:118)*BI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BJ$107,Assumptions!$109:$109,Assumptions!118:118)*BJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BK$107,Assumptions!$109:$109,Assumptions!118:118)*BK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BL$107,Assumptions!$109:$109,Assumptions!118:118)*BL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BM$107,Assumptions!$109:$109,Assumptions!118:118)*BM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BN$107,Assumptions!$109:$109,Assumptions!118:118)*BN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BO$107,Assumptions!$109:$109,Assumptions!118:118)*BO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BP$107,Assumptions!$109:$109,Assumptions!118:118)*BP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BQ$107,Assumptions!$109:$109,Assumptions!118:118)*BQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BR$107,Assumptions!$109:$109,Assumptions!118:118)*BR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BS$107,Assumptions!$109:$109,Assumptions!118:118)*BS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BT$107,Assumptions!$109:$109,Assumptions!118:118)*BT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BU$107,Assumptions!$109:$109,Assumptions!118:118)*BU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BV$107,Assumptions!$109:$109,Assumptions!118:118)*BV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BW$107,Assumptions!$109:$109,Assumptions!118:118)*BW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BX$107,Assumptions!$109:$109,Assumptions!118:118)*BX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BY$107,Assumptions!$109:$109,Assumptions!118:118)*BY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BZ$107,Assumptions!$109:$109,Assumptions!118:118)*BZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CA$107,Assumptions!$109:$109,Assumptions!118:118)*CA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CB$107,Assumptions!$109:$109,Assumptions!118:118)*CB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CC$107,Assumptions!$109:$109,Assumptions!118:118)*CC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CD$107,Assumptions!$109:$109,Assumptions!118:118)*CD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CE$107,Assumptions!$109:$109,Assumptions!118:118)*CE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CF$107,Assumptions!$109:$109,Assumptions!118:118)*CF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CG$107,Assumptions!$109:$109,Assumptions!118:118)*CG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CH$107,Assumptions!$109:$109,Assumptions!118:118)*CH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CI$107,Assumptions!$109:$109,Assumptions!118:118)*CI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CJ$107,Assumptions!$109:$109,Assumptions!118:118)*CJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CK$107,Assumptions!$109:$109,Assumptions!118:118)*CK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CL$107,Assumptions!$109:$109,Assumptions!118:118)*CL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CM$107,Assumptions!$109:$109,Assumptions!118:118)*CM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CN$107,Assumptions!$109:$109,Assumptions!118:118)*CN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CO$107,Assumptions!$109:$109,Assumptions!118:118)*CO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CP$107,Assumptions!$109:$109,Assumptions!118:118)*CP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CQ$107,Assumptions!$109:$109,Assumptions!118:118)*CQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CR$107,Assumptions!$109:$109,Assumptions!118:118)*CR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CS$107,Assumptions!$109:$109,Assumptions!118:118)*CS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CT$107,Assumptions!$109:$109,Assumptions!118:118)*CT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CU$107,Assumptions!$109:$109,Assumptions!118:118)*CU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CV$107,Assumptions!$109:$109,Assumptions!118:118)*CV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CW$107,Assumptions!$109:$109,Assumptions!118:118)*CW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CX$107,Assumptions!$109:$109,Assumptions!118:118)*CX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CY$107,Assumptions!$109:$109,Assumptions!118:118)*CY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CZ$107,Assumptions!$109:$109,Assumptions!118:118)*CZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DA$107,Assumptions!$109:$109,Assumptions!118:118)*DA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DB$107,Assumptions!$109:$109,Assumptions!118:118)*DB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DC$107,Assumptions!$109:$109,Assumptions!118:118)*DC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DD$107,Assumptions!$109:$109,Assumptions!118:118)*DD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DE$107,Assumptions!$109:$109,Assumptions!118:118)*DE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DF$107,Assumptions!$109:$109,Assumptions!118:118)*DF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DG$107,Assumptions!$109:$109,Assumptions!118:118)*DG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DH$107,Assumptions!$109:$109,Assumptions!118:118)*DH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DI$107,Assumptions!$109:$109,Assumptions!118:118)*DI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DJ$107,Assumptions!$109:$109,Assumptions!118:118)*DJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DK$107,Assumptions!$109:$109,Assumptions!118:118)*DK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DL$107,Assumptions!$109:$109,Assumptions!118:118)*DL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DM$107,Assumptions!$109:$109,Assumptions!118:118)*DM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DN$107,Assumptions!$109:$109,Assumptions!118:118)*DN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DO$107,Assumptions!$109:$109,Assumptions!118:118)*DO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DP$107,Assumptions!$109:$109,Assumptions!118:118)*DP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DQ$107,Assumptions!$109:$109,Assumptions!118:118)*DQ$108","v":{"$error":"#N/A"}}]
[null,null,null,null,"October","Euro/MWH",null,null,null,null,{"$f":"LOOKUP(K$107,Assumptions!$109:$109,Assumptions!119:119)*K$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(L$107,Assumptions!$109:$109,Assumptions!119:119)*L$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M$107,Assumptions!$109:$109,Assumptions!119:119)*M$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N$107,Assumptions!$109:$109,Assumptions!119:119)*N$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O$107,Assumptions!$109:$109,Assumptions!119:119)*O$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(P$107,Assumptions!$109:$109,Assumptions!119:119)*P$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Q$107,Assumptions!$109:$109,Assumptions!119:119)*Q$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(R$107,Assumptions!$109:$109,Assumptions!119:119)*R$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(S$107,Assumptions!$109:$109,Assumptions!119:119)*S$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(T$107,Assumptions!$109:$109,Assumptions!119:119)*T$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(U$107,Assumptions!$109:$109,Assumptions!119:119)*U$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(V$107,Assumptions!$109:$109,Assumptions!119:119)*V$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(W$107,Assumptions!$109:$109,Assumptions!119:119)*W$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(X$107,Assumptions!$109:$109,Assumptions!119:119)*X$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Y$107,Assumptions!$109:$109,Assumptions!119:119)*Y$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Z$107,Assumptions!$109:$109,Assumptions!119:119)*Z$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AA$107,Assumptions!$109:$109,Assumptions!119:119)*AA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AB$107,Assumptions!$109:$109,Assumptions!119:119)*AB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AC$107,Assumptions!$109:$109,Assumptions!119:119)*AC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AD$107,Assumptions!$109:$109,Assumptions!119:119)*AD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AE$107,Assumptions!$109:$109,Assumptions!119:119)*AE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AF$107,Assumptions!$109:$109,Assumptions!119:119)*AF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AG$107,Assumptions!$109:$109,Assumptions!119:119)*AG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AH$107,Assumptions!$109:$109,Assumptions!119:119)*AH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AI$107,Assumptions!$109:$109,Assumptions!119:119)*AI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AJ$107,Assumptions!$109:$109,Assumptions!119:119)*AJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AK$107,Assumptions!$109:$109,Assumptions!119:119)*AK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AL$107,Assumptions!$109:$109,Assumptions!119:119)*AL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AM$107,Assumptions!$109:$109,Assumptions!119:119)*AM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AN$107,Assumptions!$109:$109,Assumptions!119:119)*AN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AO$107,Assumptions!$109:$109,Assumptions!119:119)*AO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP$107,Assumptions!$109:$109,Assumptions!119:119)*AP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ$107,Assumptions!$109:$109,Assumptions!119:119)*AQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR$107,Assumptions!$109:$109,Assumptions!119:119)*AR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS$107,Assumptions!$109:$109,Assumptions!119:119)*AS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT$107,Assumptions!$109:$109,Assumptions!119:119)*AT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU$107,Assumptions!$109:$109,Assumptions!119:119)*AU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV$107,Assumptions!$109:$109,Assumptions!119:119)*AV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW$107,Assumptions!$109:$109,Assumptions!119:119)*AW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX$107,Assumptions!$109:$109,Assumptions!119:119)*AX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY$107,Assumptions!$109:$109,Assumptions!119:119)*AY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ$107,Assumptions!$109:$109,Assumptions!119:119)*AZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA$107,Assumptions!$109:$109,Assumptions!119:119)*BA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB$107,Assumptions!$109:$109,Assumptions!119:119)*BB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC$107,Assumptions!$109:$109,Assumptions!119:119)*BC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BD$107,Assumptions!$109:$109,Assumptions!119:119)*BD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BE$107,Assumptions!$109:$109,Assumptions!119:119)*BE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BF$107,Assumptions!$109:$109,Assumptions!119:119)*BF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BG$107,Assumptions!$109:$109,Assumptions!119:119)*BG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BH$107,Assumptions!$109:$109,Assumptions!119:119)*BH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BI$107,Assumptions!$109:$109,Assumptions!119:119)*BI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BJ$107,Assumptions!$109:$109,Assumptions!119:119)*BJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BK$107,Assumptions!$109:$109,Assumptions!119:119)*BK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BL$107,Assumptions!$109:$109,Assumptions!119:119)*BL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BM$107,Assumptions!$109:$109,Assumptions!119:119)*BM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BN$107,Assumptions!$109:$109,Assumptions!119:119)*BN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BO$107,Assumptions!$109:$109,Assumptions!119:119)*BO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BP$107,Assumptions!$109:$109,Assumptions!119:119)*BP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BQ$107,Assumptions!$109:$109,Assumptions!119:119)*BQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BR$107,Assumptions!$109:$109,Assumptions!119:119)*BR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BS$107,Assumptions!$109:$109,Assumptions!119:119)*BS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BT$107,Assumptions!$109:$109,Assumptions!119:119)*BT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BU$107,Assumptions!$109:$109,Assumptions!119:119)*BU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BV$107,Assumptions!$109:$109,Assumptions!119:119)*BV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BW$107,Assumptions!$109:$109,Assumptions!119:119)*BW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BX$107,Assumptions!$109:$109,Assumptions!119:119)*BX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BY$107,Assumptions!$109:$109,Assumptions!119:119)*BY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BZ$107,Assumptions!$109:$109,Assumptions!119:119)*BZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CA$107,Assumptions!$109:$109,Assumptions!119:119)*CA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CB$107,Assumptions!$109:$109,Assumptions!119:119)*CB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CC$107,Assumptions!$109:$109,Assumptions!119:119)*CC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CD$107,Assumptions!$109:$109,Assumptions!119:119)*CD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CE$107,Assumptions!$109:$109,Assumptions!119:119)*CE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CF$107,Assumptions!$109:$109,Assumptions!119:119)*CF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CG$107,Assumptions!$109:$109,Assumptions!119:119)*CG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CH$107,Assumptions!$109:$109,Assumptions!119:119)*CH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CI$107,Assumptions!$109:$109,Assumptions!119:119)*CI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CJ$107,Assumptions!$109:$109,Assumptions!119:119)*CJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CK$107,Assumptions!$109:$109,Assumptions!119:119)*CK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CL$107,Assumptions!$109:$109,Assumptions!119:119)*CL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CM$107,Assumptions!$109:$109,Assumptions!119:119)*CM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CN$107,Assumptions!$109:$109,Assumptions!119:119)*CN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CO$107,Assumptions!$109:$109,Assumptions!119:119)*CO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CP$107,Assumptions!$109:$109,Assumptions!119:119)*CP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CQ$107,Assumptions!$109:$109,Assumptions!119:119)*CQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CR$107,Assumptions!$109:$109,Assumptions!119:119)*CR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CS$107,Assumptions!$109:$109,Assumptions!119:119)*CS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CT$107,Assumptions!$109:$109,Assumptions!119:119)*CT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CU$107,Assumptions!$109:$109,Assumptions!119:119)*CU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CV$107,Assumptions!$109:$109,Assumptions!119:119)*CV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CW$107,Assumptions!$109:$109,Assumptions!119:119)*CW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CX$107,Assumptions!$109:$109,Assumptions!119:119)*CX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CY$107,Assumptions!$109:$109,Assumptions!119:119)*CY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CZ$107,Assumptions!$109:$109,Assumptions!119:119)*CZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DA$107,Assumptions!$109:$109,Assumptions!119:119)*DA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DB$107,Assumptions!$109:$109,Assumptions!119:119)*DB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DC$107,Assumptions!$109:$109,Assumptions!119:119)*DC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DD$107,Assumptions!$109:$109,Assumptions!119:119)*DD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DE$107,Assumptions!$109:$109,Assumptions!119:119)*DE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DF$107,Assumptions!$109:$109,Assumptions!119:119)*DF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DG$107,Assumptions!$109:$109,Assumptions!119:119)*DG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DH$107,Assumptions!$109:$109,Assumptions!119:119)*DH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DI$107,Assumptions!$109:$109,Assumptions!119:119)*DI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DJ$107,Assumptions!$109:$109,Assumptions!119:119)*DJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DK$107,Assumptions!$109:$109,Assumptions!119:119)*DK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DL$107,Assumptions!$109:$109,Assumptions!119:119)*DL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DM$107,Assumptions!$109:$109,Assumptions!119:119)*DM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DN$107,Assumptions!$109:$109,Assumptions!119:119)*DN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DO$107,Assumptions!$109:$109,Assumptions!119:119)*DO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DP$107,Assumptions!$109:$109,Assumptions!119:119)*DP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DQ$107,Assumptions!$109:$109,Assumptions!119:119)*DQ$108","v":{"$error":"#N/A"}}]
[null,null,null,null,"November","Euro/MWH",null,null,null,null,{"$f":"LOOKUP(K$107,Assumptions!$109:$109,Assumptions!120:120)*K$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(L$107,Assumptions!$109:$109,Assumptions!120:120)*L$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M$107,Assumptions!$109:$109,Assumptions!120:120)*M$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N$107,Assumptions!$109:$109,Assumptions!120:120)*N$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O$107,Assumptions!$109:$109,Assumptions!120:120)*O$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(P$107,Assumptions!$109:$109,Assumptions!120:120)*P$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Q$107,Assumptions!$109:$109,Assumptions!120:120)*Q$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(R$107,Assumptions!$109:$109,Assumptions!120:120)*R$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(S$107,Assumptions!$109:$109,Assumptions!120:120)*S$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(T$107,Assumptions!$109:$109,Assumptions!120:120)*T$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(U$107,Assumptions!$109:$109,Assumptions!120:120)*U$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(V$107,Assumptions!$109:$109,Assumptions!120:120)*V$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(W$107,Assumptions!$109:$109,Assumptions!120:120)*W$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(X$107,Assumptions!$109:$109,Assumptions!120:120)*X$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Y$107,Assumptions!$109:$109,Assumptions!120:120)*Y$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Z$107,Assumptions!$109:$109,Assumptions!120:120)*Z$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AA$107,Assumptions!$109:$109,Assumptions!120:120)*AA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AB$107,Assumptions!$109:$109,Assumptions!120:120)*AB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AC$107,Assumptions!$109:$109,Assumptions!120:120)*AC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AD$107,Assumptions!$109:$109,Assumptions!120:120)*AD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AE$107,Assumptions!$109:$109,Assumptions!120:120)*AE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AF$107,Assumptions!$109:$109,Assumptions!120:120)*AF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AG$107,Assumptions!$109:$109,Assumptions!120:120)*AG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AH$107,Assumptions!$109:$109,Assumptions!120:120)*AH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AI$107,Assumptions!$109:$109,Assumptions!120:120)*AI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AJ$107,Assumptions!$109:$109,Assumptions!120:120)*AJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AK$107,Assumptions!$109:$109,Assumptions!120:120)*AK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AL$107,Assumptions!$109:$109,Assumptions!120:120)*AL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AM$107,Assumptions!$109:$109,Assumptions!120:120)*AM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AN$107,Assumptions!$109:$109,Assumptions!120:120)*AN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AO$107,Assumptions!$109:$109,Assumptions!120:120)*AO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP$107,Assumptions!$109:$109,Assumptions!120:120)*AP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ$107,Assumptions!$109:$109,Assumptions!120:120)*AQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR$107,Assumptions!$109:$109,Assumptions!120:120)*AR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS$107,Assumptions!$109:$109,Assumptions!120:120)*AS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT$107,Assumptions!$109:$109,Assumptions!120:120)*AT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU$107,Assumptions!$109:$109,Assumptions!120:120)*AU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV$107,Assumptions!$109:$109,Assumptions!120:120)*AV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW$107,Assumptions!$109:$109,Assumptions!120:120)*AW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX$107,Assumptions!$109:$109,Assumptions!120:120)*AX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY$107,Assumptions!$109:$109,Assumptions!120:120)*AY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ$107,Assumptions!$109:$109,Assumptions!120:120)*AZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA$107,Assumptions!$109:$109,Assumptions!120:120)*BA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB$107,Assumptions!$109:$109,Assumptions!120:120)*BB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC$107,Assumptions!$109:$109,Assumptions!120:120)*BC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BD$107,Assumptions!$109:$109,Assumptions!120:120)*BD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BE$107,Assumptions!$109:$109,Assumptions!120:120)*BE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BF$107,Assumptions!$109:$109,Assumptions!120:120)*BF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BG$107,Assumptions!$109:$109,Assumptions!120:120)*BG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BH$107,Assumptions!$109:$109,Assumptions!120:120)*BH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BI$107,Assumptions!$109:$109,Assumptions!120:120)*BI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BJ$107,Assumptions!$109:$109,Assumptions!120:120)*BJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BK$107,Assumptions!$109:$109,Assumptions!120:120)*BK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BL$107,Assumptions!$109:$109,Assumptions!120:120)*BL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BM$107,Assumptions!$109:$109,Assumptions!120:120)*BM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BN$107,Assumptions!$109:$109,Assumptions!120:120)*BN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BO$107,Assumptions!$109:$109,Assumptions!120:120)*BO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BP$107,Assumptions!$109:$109,Assumptions!120:120)*BP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BQ$107,Assumptions!$109:$109,Assumptions!120:120)*BQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BR$107,Assumptions!$109:$109,Assumptions!120:120)*BR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BS$107,Assumptions!$109:$109,Assumptions!120:120)*BS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BT$107,Assumptions!$109:$109,Assumptions!120:120)*BT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BU$107,Assumptions!$109:$109,Assumptions!120:120)*BU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BV$107,Assumptions!$109:$109,Assumptions!120:120)*BV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BW$107,Assumptions!$109:$109,Assumptions!120:120)*BW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BX$107,Assumptions!$109:$109,Assumptions!120:120)*BX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BY$107,Assumptions!$109:$109,Assumptions!120:120)*BY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BZ$107,Assumptions!$109:$109,Assumptions!120:120)*BZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CA$107,Assumptions!$109:$109,Assumptions!120:120)*CA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CB$107,Assumptions!$109:$109,Assumptions!120:120)*CB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CC$107,Assumptions!$109:$109,Assumptions!120:120)*CC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CD$107,Assumptions!$109:$109,Assumptions!120:120)*CD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CE$107,Assumptions!$109:$109,Assumptions!120:120)*CE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CF$107,Assumptions!$109:$109,Assumptions!120:120)*CF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CG$107,Assumptions!$109:$109,Assumptions!120:120)*CG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CH$107,Assumptions!$109:$109,Assumptions!120:120)*CH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CI$107,Assumptions!$109:$109,Assumptions!120:120)*CI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CJ$107,Assumptions!$109:$109,Assumptions!120:120)*CJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CK$107,Assumptions!$109:$109,Assumptions!120:120)*CK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CL$107,Assumptions!$109:$109,Assumptions!120:120)*CL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CM$107,Assumptions!$109:$109,Assumptions!120:120)*CM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CN$107,Assumptions!$109:$109,Assumptions!120:120)*CN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CO$107,Assumptions!$109:$109,Assumptions!120:120)*CO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CP$107,Assumptions!$109:$109,Assumptions!120:120)*CP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CQ$107,Assumptions!$109:$109,Assumptions!120:120)*CQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CR$107,Assumptions!$109:$109,Assumptions!120:120)*CR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CS$107,Assumptions!$109:$109,Assumptions!120:120)*CS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CT$107,Assumptions!$109:$109,Assumptions!120:120)*CT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CU$107,Assumptions!$109:$109,Assumptions!120:120)*CU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CV$107,Assumptions!$109:$109,Assumptions!120:120)*CV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CW$107,Assumptions!$109:$109,Assumptions!120:120)*CW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CX$107,Assumptions!$109:$109,Assumptions!120:120)*CX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CY$107,Assumptions!$109:$109,Assumptions!120:120)*CY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CZ$107,Assumptions!$109:$109,Assumptions!120:120)*CZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DA$107,Assumptions!$109:$109,Assumptions!120:120)*DA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DB$107,Assumptions!$109:$109,Assumptions!120:120)*DB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DC$107,Assumptions!$109:$109,Assumptions!120:120)*DC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DD$107,Assumptions!$109:$109,Assumptions!120:120)*DD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DE$107,Assumptions!$109:$109,Assumptions!120:120)*DE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DF$107,Assumptions!$109:$109,Assumptions!120:120)*DF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DG$107,Assumptions!$109:$109,Assumptions!120:120)*DG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DH$107,Assumptions!$109:$109,Assumptions!120:120)*DH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DI$107,Assumptions!$109:$109,Assumptions!120:120)*DI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DJ$107,Assumptions!$109:$109,Assumptions!120:120)*DJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DK$107,Assumptions!$109:$109,Assumptions!120:120)*DK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DL$107,Assumptions!$109:$109,Assumptions!120:120)*DL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DM$107,Assumptions!$109:$109,Assumptions!120:120)*DM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DN$107,Assumptions!$109:$109,Assumptions!120:120)*DN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DO$107,Assumptions!$109:$109,Assumptions!120:120)*DO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DP$107,Assumptions!$109:$109,Assumptions!120:120)*DP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DQ$107,Assumptions!$109:$109,Assumptions!120:120)*DQ$108","v":{"$error":"#N/A"}}]
[null,null,null,null,"December","Euro/MWH",null,null,null,null,{"$f":"LOOKUP(K$107,Assumptions!$109:$109,Assumptions!121:121)*K$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(L$107,Assumptions!$109:$109,Assumptions!121:121)*L$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M$107,Assumptions!$109:$109,Assumptions!121:121)*M$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N$107,Assumptions!$109:$109,Assumptions!121:121)*N$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O$107,Assumptions!$109:$109,Assumptions!121:121)*O$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(P$107,Assumptions!$109:$109,Assumptions!121:121)*P$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Q$107,Assumptions!$109:$109,Assumptions!121:121)*Q$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(R$107,Assumptions!$109:$109,Assumptions!121:121)*R$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(S$107,Assumptions!$109:$109,Assumptions!121:121)*S$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(T$107,Assumptions!$109:$109,Assumptions!121:121)*T$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(U$107,Assumptions!$109:$109,Assumptions!121:121)*U$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(V$107,Assumptions!$109:$109,Assumptions!121:121)*V$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(W$107,Assumptions!$109:$109,Assumptions!121:121)*W$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(X$107,Assumptions!$109:$109,Assumptions!121:121)*X$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Y$107,Assumptions!$109:$109,Assumptions!121:121)*Y$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Z$107,Assumptions!$109:$109,Assumptions!121:121)*Z$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AA$107,Assumptions!$109:$109,Assumptions!121:121)*AA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AB$107,Assumptions!$109:$109,Assumptions!121:121)*AB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AC$107,Assumptions!$109:$109,Assumptions!121:121)*AC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AD$107,Assumptions!$109:$109,Assumptions!121:121)*AD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AE$107,Assumptions!$109:$109,Assumptions!121:121)*AE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AF$107,Assumptions!$109:$109,Assumptions!121:121)*AF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AG$107,Assumptions!$109:$109,Assumptions!121:121)*AG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AH$107,Assumptions!$109:$109,Assumptions!121:121)*AH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AI$107,Assumptions!$109:$109,Assumptions!121:121)*AI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AJ$107,Assumptions!$109:$109,Assumptions!121:121)*AJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AK$107,Assumptions!$109:$109,Assumptions!121:121)*AK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AL$107,Assumptions!$109:$109,Assumptions!121:121)*AL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AM$107,Assumptions!$109:$109,Assumptions!121:121)*AM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AN$107,Assumptions!$109:$109,Assumptions!121:121)*AN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AO$107,Assumptions!$109:$109,Assumptions!121:121)*AO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP$107,Assumptions!$109:$109,Assumptions!121:121)*AP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ$107,Assumptions!$109:$109,Assumptions!121:121)*AQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR$107,Assumptions!$109:$109,Assumptions!121:121)*AR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS$107,Assumptions!$109:$109,Assumptions!121:121)*AS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT$107,Assumptions!$109:$109,Assumptions!121:121)*AT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU$107,Assumptions!$109:$109,Assumptions!121:121)*AU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV$107,Assumptions!$109:$109,Assumptions!121:121)*AV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW$107,Assumptions!$109:$109,Assumptions!121:121)*AW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX$107,Assumptions!$109:$109,Assumptions!121:121)*AX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY$107,Assumptions!$109:$109,Assumptions!121:121)*AY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ$107,Assumptions!$109:$109,Assumptions!121:121)*AZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA$107,Assumptions!$109:$109,Assumptions!121:121)*BA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB$107,Assumptions!$109:$109,Assumptions!121:121)*BB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC$107,Assumptions!$109:$109,Assumptions!121:121)*BC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BD$107,Assumptions!$109:$109,Assumptions!121:121)*BD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BE$107,Assumptions!$109:$109,Assumptions!121:121)*BE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BF$107,Assumptions!$109:$109,Assumptions!121:121)*BF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BG$107,Assumptions!$109:$109,Assumptions!121:121)*BG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BH$107,Assumptions!$109:$109,Assumptions!121:121)*BH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BI$107,Assumptions!$109:$109,Assumptions!121:121)*BI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BJ$107,Assumptions!$109:$109,Assumptions!121:121)*BJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BK$107,Assumptions!$109:$109,Assumptions!121:121)*BK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BL$107,Assumptions!$109:$109,Assumptions!121:121)*BL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BM$107,Assumptions!$109:$109,Assumptions!121:121)*BM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BN$107,Assumptions!$109:$109,Assumptions!121:121)*BN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BO$107,Assumptions!$109:$109,Assumptions!121:121)*BO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BP$107,Assumptions!$109:$109,Assumptions!121:121)*BP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BQ$107,Assumptions!$109:$109,Assumptions!121:121)*BQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BR$107,Assumptions!$109:$109,Assumptions!121:121)*BR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BS$107,Assumptions!$109:$109,Assumptions!121:121)*BS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BT$107,Assumptions!$109:$109,Assumptions!121:121)*BT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BU$107,Assumptions!$109:$109,Assumptions!121:121)*BU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BV$107,Assumptions!$109:$109,Assumptions!121:121)*BV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BW$107,Assumptions!$109:$109,Assumptions!121:121)*BW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BX$107,Assumptions!$109:$109,Assumptions!121:121)*BX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BY$107,Assumptions!$109:$109,Assumptions!121:121)*BY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BZ$107,Assumptions!$109:$109,Assumptions!121:121)*BZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CA$107,Assumptions!$109:$109,Assumptions!121:121)*CA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CB$107,Assumptions!$109:$109,Assumptions!121:121)*CB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CC$107,Assumptions!$109:$109,Assumptions!121:121)*CC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CD$107,Assumptions!$109:$109,Assumptions!121:121)*CD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CE$107,Assumptions!$109:$109,Assumptions!121:121)*CE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CF$107,Assumptions!$109:$109,Assumptions!121:121)*CF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CG$107,Assumptions!$109:$109,Assumptions!121:121)*CG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CH$107,Assumptions!$109:$109,Assumptions!121:121)*CH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CI$107,Assumptions!$109:$109,Assumptions!121:121)*CI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CJ$107,Assumptions!$109:$109,Assumptions!121:121)*CJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CK$107,Assumptions!$109:$109,Assumptions!121:121)*CK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CL$107,Assumptions!$109:$109,Assumptions!121:121)*CL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CM$107,Assumptions!$109:$109,Assumptions!121:121)*CM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CN$107,Assumptions!$109:$109,Assumptions!121:121)*CN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CO$107,Assumptions!$109:$109,Assumptions!121:121)*CO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CP$107,Assumptions!$109:$109,Assumptions!121:121)*CP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CQ$107,Assumptions!$109:$109,Assumptions!121:121)*CQ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CR$107,Assumptions!$109:$109,Assumptions!121:121)*CR$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CS$107,Assumptions!$109:$109,Assumptions!121:121)*CS$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CT$107,Assumptions!$109:$109,Assumptions!121:121)*CT$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CU$107,Assumptions!$109:$109,Assumptions!121:121)*CU$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CV$107,Assumptions!$109:$109,Assumptions!121:121)*CV$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CW$107,Assumptions!$109:$109,Assumptions!121:121)*CW$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CX$107,Assumptions!$109:$109,Assumptions!121:121)*CX$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CY$107,Assumptions!$109:$109,Assumptions!121:121)*CY$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(CZ$107,Assumptions!$109:$109,Assumptions!121:121)*CZ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DA$107,Assumptions!$109:$109,Assumptions!121:121)*DA$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DB$107,Assumptions!$109:$109,Assumptions!121:121)*DB$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DC$107,Assumptions!$109:$109,Assumptions!121:121)*DC$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DD$107,Assumptions!$109:$109,Assumptions!121:121)*DD$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DE$107,Assumptions!$109:$109,Assumptions!121:121)*DE$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DF$107,Assumptions!$109:$109,Assumptions!121:121)*DF$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DG$107,Assumptions!$109:$109,Assumptions!121:121)*DG$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DH$107,Assumptions!$109:$109,Assumptions!121:121)*DH$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DI$107,Assumptions!$109:$109,Assumptions!121:121)*DI$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DJ$107,Assumptions!$109:$109,Assumptions!121:121)*DJ$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DK$107,Assumptions!$109:$109,Assumptions!121:121)*DK$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DL$107,Assumptions!$109:$109,Assumptions!121:121)*DL$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DM$107,Assumptions!$109:$109,Assumptions!121:121)*DM$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DN$107,Assumptions!$109:$109,Assumptions!121:121)*DN$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DO$107,Assumptions!$109:$109,Assumptions!121:121)*DO$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DP$107,Assumptions!$109:$109,Assumptions!121:121)*DP$108","v":{"$error":"#N/A"}},{"$f":"LOOKUP(DQ$107,Assumptions!$109:$109,Assumptions!121:121)*DQ$108","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Revenues"]
[null,null,null,null,"January","Euro",null,null,{"$f":"SUM(K125:DQ125)","v":{"$error":"#N/A"}},null,{"$f":"K111*K31","v":{"$error":"#N/A"}},{"$f":"L111*L31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AQ111*AQ31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW111*BW31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DC111*DC31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"February","Euro",null,null,{"$f":"SUM(K126:DQ126)","v":{"$error":"#N/A"}},null,{"$f":"K112*K32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AQ112*AQ32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW112*BW32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DC112*DC32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"March","Euro",null,null,{"$error":"#N/A"},null,{"$f":"K113*K33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AQ113*AQ33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW113*BW33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DC113*DC33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"April","Euro",null,null,{"$error":"#N/A"},null,{"$f":"K114*K34","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AQ114*AQ34","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW114*BW34","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DC114*DC34","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"May","Euro",null,null,{"$error":"#N/A"},null,{"$f":"K115*K35","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AQ115*AQ35","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW115*BW35","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DC115*DC35","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"June","Euro",null,null,{"$error":"#N/A"},null,{"$f":"K116*K36","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AQ116*AQ36","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW116*BW36","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DC116*DC36","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"July","Euro",null,null,{"$error":"#N/A"},null,{"$f":"K117*K37","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AQ117*AQ37","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW117*BW37","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DC117*DC37","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"August","Euro",null,null,{"$error":"#N/A"},null,{"$f":"K118*K38","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AQ118*AQ38","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW118*BW38","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DC118*DC38","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"September","Euro",null,null,{"$error":"#N/A"},null,{"$f":"K119*K39","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AQ119*AQ39","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW119*BW39","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DC119*DC39","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"October","Euro",null,null,{"$error":"#N/A"},null,{"$f":"K120*K40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AQ120*AQ40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW120*BW40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DC120*DC40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"November","Euro",null,null,{"$error":"#N/A"},null,{"$f":"K121*K41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AQ121*AQ41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW121*BW41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DC121*DC41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"December","Euro",null,null,{"$error":"#N/A"},null,{"$f":"K122*K42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AQ122*AQ42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BW122*BW42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DC122*DC42","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Total","Euro",null,null,{"$f":"SUM(K137:DQ137)","v":{"$error":"#N/A"}},null,{"$f":"SUM(K125:K136)","v":{"$error":"#N/A"}},{"$f":"SUM(L125:L136)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BX125:BX136)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,"Revenues Applied","Euro",{"$f":"Assumptions!F104","v":false},null,"Test"]
[]
[null,"Free Cash Flow and Pre-tax Project IRR"]
[null,null,null,"EBITDA",null,"Euro"]
[null,null,null,"Total Capital Expenditures",null,"Euro"]
[null,null,null,"Project Cash Flow Pre-tax",null,"Euro"]
[]
[null,null,null,"Pre-tax Project IRR",null,"%"]
[]
[null,"Taxes and Depreciation"]
[null,null,null,"Tax Depreciation Rate",null,"%",{"$f":"Assumptions!F124","v":10},{"$f":"1/G149","v":0.1},{"$f":"SUM(K149:DQ149)","v":0},null,{"$f":"$H$149*K10/12*K5","v":0},{"$f":"$H$149*L10/12*L5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$149*BX10/12*BX5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Underpreciated Amount",null,"%",null,null,null,1,{"$f":"J150-J149","v":1},{"$f":"K150-K149","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW150-BW149","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Adjusted Depreciation",null,"%",null,null,{"$f":"SUM(K151:DQ151)","v":0},null,{"$f":"MAX(MIN(K149,K150),0)","v":0},{"$f":"MAX(MIN(L149,L150),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BX149,BX150),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cost Base for Tax Depreciation",null,"Euro",{"$f":"I63","v":6224542.372881365}]
[null,null,null,"Depreciation",null,"Euro"]
[]
[null,null,null,"EBIT",null,"Euro"]
[null,null,null,"Opening Balance",null,"Euro"]
[null,null,null,"Add: NOL Created from Loss",null,"Euro"]
[null,null,null,"Less: NOL Used from Gain",null,"Euro"]
[null,null,null,"Closing Balance",null,"Euro"]
[]
[null,null,null,"Adjusted EBIT",null,"Euro",null,null,null,null,{"$f":"K156+K158-K159","v":0},{"$f":"L156+L158-L159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX156+BX158-BX159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Taxes on EBIT",null,"Euro",{"$f":"Assumptions!F125","v":0.3},null,null,null,{"$f":"$G$163*K162","v":0},{"$f":"$G$163*L162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$163*BX162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"After Tax Project Free Cash Flow",null,"Euro",null,null,null,null,{"$f":"K144-K163","v":0},{"$f":"L144-L163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX144-BX163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project IRR",null,"%",{"$f":"XIRR(K164:DQ164,K7:DQ7)","v":{"$error":"#NUM!"}}]
[]
[null,"LCOE"]
[null,null,"Discount Rate",null,null,"%",{"$f":"Assumptions!F100","v":7.0000000000000007E-2},null,null,null,{"$f":"(1+$G169)^(K$5/12)-1","v":0},{"$f":"(1+$G169)^(L$5/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+$G169)^(BX$5/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Rate",null,null,"%",{"$f":"Assumptions!F101","v":0.02},null,null,null,{"$f":"(1+$G170)^(K$5/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Real Discount ",null,null,"%",{"$f":"(1+G169)/(1+G170)-1","v":4.9019607843137303E-2},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Factor",null,null,"Index",{"$f":"G169","v":7.0000000000000007E-2},null,null,1,{"$f":"J173*(1+K169)","v":1},{"$f":"K173*(1+L169)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW173*(1+BX169)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Real Discount Factor",null,null,"Index",{"$f":"G171","v":4.9019607843137303E-2},null,null,1,{"$f":"J174*(1+K171)","v":1},{"$f":"K174*(1+L171)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW174*(1+BX171)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"PV of Revenues",null,null,null,{"$f":"SUMPRODUCT(K139:DQ139/K173:DQ173)","v":0}]
[null,null,"PV of Generation",null,null,null,{"$f":"SUMPRODUCT(K43:DQ43/K174:DQ174)","v":0}]
[null,null,"Real LCOE",null,null,"Euro/MWH",{"$f":"G176/G177","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Crisis Dates"]
[null,null,null,null,"Crisis Start"]
[null,null,null,null,"Crisis End"]
[null,null,null,null,"January","Flag",{"$f":"G18","v":1},{"$f":"Assumptions!$F$105","v":"2020-03-01"},{"$f":"Assumptions!$F$106","v":"2022-03-01"},null,{"$f":"find_month_test(K$6,K$7,$G190,$H190,$I190)","v":"2015-01-01"},{"$f":"find_month_test(L$6,L$7,$G190,$H190,$I190)","v":"1900-01-02"}]
[null,null,null,null,"February","Flag",2,{"$f":"Assumptions!$F$105","v":"2020-03-01"},{"$f":"Assumptions!$F$106","v":"2022-03-01"}]
[null,null,null,null,"March","Flag",3,{"$f":"Assumptions!$F$105","v":"2020-03-01"},{"$f":"Assumptions!$F$106","v":"2022-03-01"}]
[null,null,null,null,"April","Flag",4,{"$f":"Assumptions!$F$105","v":"2020-03-01"},{"$f":"Assumptions!$F$106","v":"2022-03-01"}]
[null,null,null,null,"May","Flag",5,{"$f":"Assumptions!$F$105","v":"2020-03-01"},{"$f":"Assumptions!$F$106","v":"2022-03-01"}]
[null,null,null,null,"June","Flag",6,{"$f":"Assumptions!$F$105","v":"2020-03-01"},{"$f":"Assumptions!$F$106","v":"2022-03-01"}]
[null,null,null,null,"July","Flag",7,{"$f":"Assumptions!$F$105","v":"2020-03-01"},{"$f":"Assumptions!$F$106","v":"2022-03-01"}]
[null,null,null,null,"August","Flag",8,{"$f":"Assumptions!$F$105","v":"2020-03-01"},{"$f":"Assumptions!$F$106","v":"2022-03-01"}]
[null,null,null,null,"September","Flag",9,{"$f":"Assumptions!$F$105","v":"2020-03-01"},{"$f":"Assumptions!$F$106","v":"2022-03-01"}]
[null,null,null,null,"October","Flag",10,{"$f":"Assumptions!$F$105","v":"2020-03-01"},{"$f":"Assumptions!$F$106","v":"2022-03-01"}]
[null,null,null,null,"November","Flag",11,{"$f":"Assumptions!$F$105","v":"2020-03-01"},{"$f":"Assumptions!$F$106","v":"2022-03-01"}]
[null,null,null,null,"December","Flag",12,{"$f":"Assumptions!$F$105","v":"2020-03-01"},{"$f":"Assumptions!$F$106","v":"2022-03-01"}]

{"sheet":"Financing Model","index":5,"n_rows":221,"n_cols":121,"rows_kept":221,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Unit","Driver","Driver","Sum","Start"]
[null,"Timeline"]
[null,null,"Period",null,null,"Period",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60]
[null,null,"Pre-COD/Post COD",null,null,"Flag",{"$f":"Assumptions!$F$12","v":9},null,null,null,{"$f":"K3<=$G$4","v":true},{"$f":"L3<=$G$4","v":true},true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BX3<=$G$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Months in Period",null,null,"Months",{"$f":"Assumptions!$F$3","v":1},{"$f":"Assumptions!$F$4","v":6},null,null,{"$f":"IF(K4,$G$5,$H$5)","v":1},1,1,1,1,1,1,1,1,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(AQ4,$G$5,$H$5)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(BW4,$G$5,$H$5)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(DA4,$G$5,$H$5)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,"Start of Period",null,null,"Date",null,null,null,null,{"$f":"J7+1","v":"2015-06-01"},{"$f":"K7+1","v":"2015-07-01"},"2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-09-01","2017-03-01","2017-09-01","2018-03-01","2018-09-01","2019-03-01","2019-09-01","2020-03-01","2020-09-01","2021-03-01","2021-09-01","2022-03-01","2022-09-01","2023-03-01","2023-09-01","2024-03-01","2024-09-01","2025-03-01","2025-09-01","2026-03-01","2026-09-01","2027-03-01","2027-09-01","2028-03-01","2028-09-01","2029-03-01","2029-09-01","2030-03-01","2030-09-01","2031-03-01","2031-09-01","2032-03-01","2032-09-01","2033-03-01","2033-09-01","2034-03-01","2034-09-01","2035-03-01","2035-09-01","2036-03-01","2036-09-01","2037-03-01","2037-09-01","2038-03-01","2038-09-01","2039-03-01","2039-09-01","2040-03-01","2040-09-01","2041-03-01","2041-09-01","2042-03-01","2042-09-01","2043-03-01","2043-09-01",{"$f":"BW7+1","v":"2044-03-01"},"2044-09-01","2045-03-01","2045-09-01","2046-03-01","2046-09-01","2047-03-01","2047-09-01","2048-03-01","2048-09-01","2049-03-01","2049-09-01","2050-03-01","2050-09-01","2051-03-01","2051-09-01","2052-03-01","2052-09-01","2053-03-01","2053-09-01","2054-03-01","2054-09-01","2055-03-01","2055-09-01","2056-03-01","2056-09-01","2057-03-01","2057-09-01","2058-03-01","2058-09-01","2059-03-01","2059-09-01","2060-03-01","2060-09-01","2061-03-01","2061-09-01","2062-03-01","2062-09-01","2063-03-01","2063-09-01","2064-03-01","2064-09-01","2065-03-01","2065-09-01","2066-03-01","2066-09-01"]
[null,null,"End of Period",null,null,"Date",null,null,null,{"$f":"Assumptions!$F$6-1","v":"2015-05-31"},{"$f":"EDATE(K6,K5)-1","v":"2015-06-30"},{"$f":"EDATE(L6,L5)-1","v":"2015-07-31"},"2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-08-31","2017-02-28","2017-08-31","2018-02-28","2018-08-31","2019-02-28","2019-08-31","2020-02-29","2020-08-31","2021-02-28","2021-08-31","2022-02-28","2022-08-31","2023-02-28","2023-08-31","2024-02-29","2024-08-31","2025-02-28","2025-08-31","2026-02-28","2026-08-31","2027-02-28","2027-08-31","2028-02-29","2028-08-31","2029-02-28","2029-08-31","2030-02-28","2030-08-31","2031-02-28","2031-08-31","2032-02-29","2032-08-31","2033-02-28","2033-08-31","2034-02-28","2034-08-31","2035-02-28","2035-08-31","2036-02-29","2036-08-31","2037-02-28","2037-08-31","2038-02-28","2038-08-31","2039-02-28","2039-08-31","2040-02-29","2040-08-31","2041-02-28","2041-08-31","2042-02-28","2042-08-31","2043-02-28","2043-08-31","2044-02-29",{"$f":"EDATE(BX6,BX5)-1","v":"2044-08-31"},"2045-02-28","2045-08-31","2046-02-28","2046-08-31","2047-02-28","2047-08-31","2048-02-29","2048-08-31","2049-02-28","2049-08-31","2050-02-28","2050-08-31","2051-02-28","2051-08-31","2052-02-29","2052-08-31","2053-02-28","2053-08-31","2054-02-28","2054-08-31","2055-02-28","2055-08-31","2056-02-29","2056-08-31","2057-02-28","2057-08-31","2058-02-28","2058-08-31","2059-02-28","2059-08-31","2060-02-29","2060-08-31","2061-02-28","2061-08-31","2062-02-28","2062-08-31","2063-02-28","2063-08-31","2064-02-29","2064-08-31","2065-02-28","2065-08-31","2066-02-28","2066-08-31","2067-02-28"]
[null,null,"Development Period",null,null,"Flag",{"$f":"Assumptions!$F$7","v":4},null,{"$f":"SUM(K8:BR8)","v":4},null,{"$f":"(K3<=$G$8)*1","v":1},{"$f":"(L3<=$G$8)*1","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX3<=$G$8)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction Period",null,null,"Flag",{"$f":"Assumptions!$F$9","v":"00:00:00"},{"$f":"Assumptions!$F$14","v":"1900-05-31"},{"$f":"SUM(K9:BR9)","v":0},null,{"$f":"AND(K$6>=$G9,K$6<$H9)*1","v":0},{"$f":"AND(L$6>=$G9,L$6<$H9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BT$6>=$G9,BT$6<$H9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(CO$6>=$G9,CO$6<$H9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(DE$6>=$G9,DE$6<$H9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operating Period",null,null,"Flag",{"$f":"Assumptions!$F$14","v":"1900-05-31"},{"$f":"Assumptions!$F$17","v":"00:00:00"},0,null,{"$f":"AND(K$6>=$G10,K$6<$H10)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CFADS and Debt Sizing from Sculpting"]
[null,null,"EBITDA",null,null,null,null,null,null,null,{"$f":"'Operating Model'!K142","v":0},{"$f":"'Operating Model'!L142","v":0},{"$f":"'Operating Model'!M142","v":0},{"$f":"'Operating Model'!N142","v":0},{"$f":"'Operating Model'!O142","v":0},{"$f":"'Operating Model'!P142","v":0},{"$f":"'Operating Model'!Q142","v":0},{"$f":"'Operating Model'!R142","v":0},{"$f":"'Operating Model'!S142","v":0},{"$f":"'Operating Model'!T142","v":0},{"$f":"'Operating Model'!U142","v":0},{"$f":"'Operating Model'!V142","v":0},{"$f":"'Operating Model'!W142","v":0},{"$f":"'Operating Model'!X142","v":0},{"$f":"'Operating Model'!Y142","v":0},{"$f":"'Operating Model'!Z142","v":0},{"$f":"'Operating Model'!AA142","v":0},{"$f":"'Operating Model'!AB142","v":0},{"$f":"'Operating Model'!AC142","v":0},{"$f":"'Operating Model'!AD142","v":0},{"$f":"'Operating Model'!AE142","v":0},{"$f":"'Operating Model'!AF142","v":0},{"$f":"'Operating Model'!AG142","v":0},{"$f":"'Operating Model'!AH142","v":0},{"$f":"'Operating Model'!AI142","v":0},{"$f":"'Operating Model'!AJ142","v":0},{"$f":"'Operating Model'!AK142","v":0},{"$f":"'Operating Model'!AL142","v":0},{"$f":"'Operating Model'!AM142","v":0},{"$f":"'Operating Model'!AN142","v":0},{"$f":"'Operating Model'!AO142","v":0},{"$f":"'Operating Model'!AP142","v":0},{"$f":"'Operating Model'!AQ142","v":0},{"$f":"'Operating Model'!AR142","v":0},{"$f":"'Operating Model'!AS142","v":0},{"$f":"'Operating Model'!AT142","v":0},{"$f":"'Operating Model'!AU142","v":0},{"$f":"'Operating Model'!AV142","v":0},{"$f":"'Operating Model'!AW142","v":0},{"$f":"'Operating Model'!AX142","v":0},{"$f":"'Operating Model'!AY142","v":0},{"$f":"'Operating Model'!AZ142","v":0},{"$f":"'Operating Model'!BA142","v":0},{"$f":"'Operating Model'!BB142","v":0},{"$f":"'Operating Model'!BC142","v":0},{"$f":"'Operating Model'!BD142","v":0},{"$f":"'Operating Model'!BE142","v":0},{"$f":"'Operating Model'!BF142","v":0},{"$f":"'Operating Model'!BG142","v":0},{"$f":"'Operating Model'!BH142","v":0},{"$f":"'Operating Model'!BI142","v":0},{"$f":"'Operating Model'!BJ142","v":0},{"$f":"'Operating Model'!BK142","v":0},{"$f":"'Operating Model'!BL142","v":0},{"$f":"'Operating Model'!BM142","v":0},{"$f":"'Operating Model'!BN142","v":0},{"$f":"'Operating Model'!BO142","v":0},{"$f":"'Operating Model'!BP142","v":0},{"$f":"'Operating Model'!BQ142","v":0},{"$f":"'Operating Model'!BR142","v":0},{"$f":"'Operating Model'!BS142","v":0},{"$f":"'Operating Model'!BT142","v":0},{"$f":"'Operating Model'!BU142","v":0},{"$f":"'Operating Model'!BV142","v":0},{"$f":"'Operating Model'!BW142","v":0},{"$f":"'Operating Model'!BX142","v":0},{"$f":"'Operating Model'!BY142","v":0},{"$f":"'Operating Model'!BZ142","v":0},{"$f":"'Operating Model'!CA142","v":0},{"$f":"'Operating Model'!CB142","v":0},{"$f":"'Operating Model'!CC142","v":0},{"$f":"'Operating Model'!CD142","v":0},{"$f":"'Operating Model'!CE142","v":0},{"$f":"'Operating Model'!CF142","v":0},{"$f":"'Operating Model'!CG142","v":0},{"$f":"'Operating Model'!CH142","v":0},{"$f":"'Operating Model'!CI142","v":0},{"$f":"'Operating Model'!CJ142","v":0},{"$f":"'Operating Model'!CK142","v":0},{"$f":"'Operating Model'!CL142","v":0},{"$f":"'Operating Model'!CM142","v":0},{"$f":"'Operating Model'!CN142","v":0},{"$f":"'Operating Model'!CO142","v":0},{"$f":"'Operating Model'!CP142","v":0},{"$f":"'Operating Model'!CQ142","v":0},{"$f":"'Operating Model'!CR142","v":0},{"$f":"'Operating Model'!CS142","v":0},{"$f":"'Operating Model'!CT142","v":0},{"$f":"'Operating Model'!CU142","v":0},{"$f":"'Operating Model'!CV142","v":0},{"$f":"'Operating Model'!CW142","v":0},{"$f":"'Operating Model'!CX142","v":0},{"$f":"'Operating Model'!CY142","v":0},{"$f":"'Operating Model'!CZ142","v":0},{"$f":"'Operating Model'!DA142","v":0},{"$f":"'Operating Model'!DB142","v":0},{"$f":"'Operating Model'!DC142","v":0},{"$f":"'Operating Model'!DD142","v":0},{"$f":"'Operating Model'!DE142","v":0},{"$f":"'Operating Model'!DF142","v":0},{"$f":"'Operating Model'!DG142","v":0},{"$f":"'Operating Model'!DH142","v":0},{"$f":"'Operating Model'!DI142","v":0},{"$f":"'Operating Model'!DJ142","v":0},{"$f":"'Operating Model'!DK142","v":0},{"$f":"'Operating Model'!DL142","v":0},{"$f":"'Operating Model'!DM142","v":0},{"$f":"'Operating Model'!DN142","v":0},{"$f":"'Operating Model'!DO142","v":0},{"$f":"'Operating Model'!DP142","v":0},{"$f":"'Operating Model'!DQ142","v":0}]
[null,null,"Less: Working Capital Changes"]
[null,null,"Less: Actual Taxes",null,null,null,null,null,null,null,{"$f":"'Operating Model'!K163","v":0},{"$f":"'Operating Model'!L163","v":0},{"$f":"'Operating Model'!M163","v":0},{"$f":"'Operating Model'!N163","v":0},{"$f":"'Operating Model'!O163","v":0},{"$f":"'Operating Model'!P163","v":0},{"$f":"'Operating Model'!Q163","v":0},{"$f":"'Operating Model'!R163","v":0},{"$f":"'Operating Model'!S163","v":0},{"$f":"'Operating Model'!T163","v":0},{"$f":"'Operating Model'!U163","v":0},{"$f":"'Operating Model'!V163","v":0},{"$f":"'Operating Model'!W163","v":0},{"$f":"'Operating Model'!X163","v":0},{"$f":"'Operating Model'!Y163","v":0},{"$f":"'Operating Model'!Z163","v":0},{"$f":"'Operating Model'!AA163","v":0},{"$f":"'Operating Model'!AB163","v":0},{"$f":"'Operating Model'!AC163","v":0},{"$f":"'Operating Model'!AD163","v":0},{"$f":"'Operating Model'!AE163","v":0},{"$f":"'Operating Model'!AF163","v":0},{"$f":"'Operating Model'!AG163","v":0},{"$f":"'Operating Model'!AH163","v":0},{"$f":"'Operating Model'!AI163","v":0},{"$f":"'Operating Model'!AJ163","v":0},{"$f":"'Operating Model'!AK163","v":0},{"$f":"'Operating Model'!AL163","v":0},{"$f":"'Operating Model'!AM163","v":0},{"$f":"'Operating Model'!AN163","v":0},{"$f":"'Operating Model'!AO163","v":0},{"$f":"'Operating Model'!AP163","v":0},{"$f":"'Operating Model'!AQ163","v":0},{"$f":"'Operating Model'!AR163","v":0},{"$f":"'Operating Model'!AS163","v":0},{"$f":"'Operating Model'!AT163","v":0},{"$f":"'Operating Model'!AU163","v":0},{"$f":"'Operating Model'!AV163","v":0},{"$f":"'Operating Model'!AW163","v":0},{"$f":"'Operating Model'!AX163","v":0},{"$f":"'Operating Model'!AY163","v":0},{"$f":"'Operating Model'!AZ163","v":0},{"$f":"'Operating Model'!BA163","v":0},{"$f":"'Operating Model'!BB163","v":0},{"$f":"'Operating Model'!BC163","v":0},{"$f":"'Operating Model'!BD163","v":0},{"$f":"'Operating Model'!BE163","v":0},{"$f":"'Operating Model'!BF163","v":0},{"$f":"'Operating Model'!BG163","v":0},{"$f":"'Operating Model'!BH163","v":0},{"$f":"'Operating Model'!BI163","v":0},{"$f":"'Operating Model'!BJ163","v":0},{"$f":"'Operating Model'!BK163","v":0},{"$f":"'Operating Model'!BL163","v":0},{"$f":"'Operating Model'!BM163","v":0},{"$f":"'Operating Model'!BN163","v":0},{"$f":"'Operating Model'!BO163","v":0},{"$f":"'Operating Model'!BP163","v":0},{"$f":"'Operating Model'!BQ163","v":0},{"$f":"'Operating Model'!BR163","v":0},{"$f":"'Operating Model'!BS163","v":0},{"$f":"'Operating Model'!BT163","v":0},{"$f":"'Operating Model'!BU163","v":0},{"$f":"'Operating Model'!BV163","v":0},{"$f":"'Operating Model'!BW163","v":0},{"$f":"'Operating Model'!BX163","v":0},{"$f":"'Operating Model'!BY163","v":0},{"$f":"'Operating Model'!BZ163","v":0},{"$f":"'Operating Model'!CA163","v":0},{"$f":"'Operating Model'!CB163","v":0},{"$f":"'Operating Model'!CC163","v":0},{"$f":"'Operating Model'!CD163","v":0},{"$f":"'Operating Model'!CE163","v":0},{"$f":"'Operating Model'!CF163","v":0},{"$f":"'Operating Model'!CG163","v":0},{"$f":"'Operating Model'!CH163","v":0},{"$f":"'Operating Model'!CI163","v":0},{"$f":"'Operating Model'!CJ163","v":0},{"$f":"'Operating Model'!CK163","v":0},{"$f":"'Operating Model'!CL163","v":0},{"$f":"'Operating Model'!CM163","v":0},{"$f":"'Operating Model'!CN163","v":0},{"$f":"'Operating Model'!CO163","v":0},{"$f":"'Operating Model'!CP163","v":0},{"$f":"'Operating Model'!CQ163","v":0},{"$f":"'Operating Model'!CR163","v":0},{"$f":"'Operating Model'!CS163","v":0},{"$f":"'Operating Model'!CT163","v":0},{"$f":"'Operating Model'!CU163","v":0},{"$f":"'Operating Model'!CV163","v":0},{"$f":"'Operating Model'!CW163","v":0},{"$f":"'Operating Model'!CX163","v":0},{"$f":"'Operating Model'!CY163","v":0},{"$f":"'Operating Model'!CZ163","v":0},{"$f":"'Operating Model'!DA163","v":0},{"$f":"'Operating Model'!DB163","v":0},{"$f":"'Operating Model'!DC163","v":0},{"$f":"'Operating Model'!DD163","v":0},{"$f":"'Operating Model'!DE163","v":0},{"$f":"'Operating Model'!DF163","v":0},{"$f":"'Operating Model'!DG163","v":0},{"$f":"'Operating Model'!DH163","v":0},{"$f":"'Operating Model'!DI163","v":0},{"$f":"'Operating Model'!DJ163","v":0},{"$f":"'Operating Model'!DK163","v":0},{"$f":"'Operating Model'!DL163","v":0},{"$f":"'Operating Model'!DM163","v":0},{"$f":"'Operating Model'!DN163","v":0},{"$f":"'Operating Model'!DO163","v":0},{"$f":"'Operating Model'!DP163","v":0},{"$f":"'Operating Model'!DQ163","v":0}]
[null,null,null,"CFADS"]
[]
[null,null,"Total Direct Construction",null,null,null,null,null,{"$f":"SUM(K18:DQ18)","v":6224542.372881365},null,{"$f":"'Operating Model'!K63","v":18000},{"$f":"'Operating Model'!L63","v":73932.203389830509},{"$f":"'Operating Model'!M63","v":73932.203389830509},{"$f":"'Operating Model'!N63","v":73932.203389830509},{"$f":"'Operating Model'!O63","v":55932.203389830509},{"$f":"'Operating Model'!P63","v":55932.203389830509},{"$f":"'Operating Model'!Q63","v":55932.203389830509},{"$f":"'Operating Model'!R63","v":55932.203389830509},{"$f":"'Operating Model'!S63","v":55932.203389830509},{"$f":"'Operating Model'!T63","v":55932.203389830509},{"$f":"'Operating Model'!U63","v":55932.203389830509},{"$f":"'Operating Model'!V63","v":55932.203389830509},{"$f":"'Operating Model'!W63","v":55932.203389830509},{"$f":"'Operating Model'!X63","v":55932.203389830509},{"$f":"'Operating Model'!Y63","v":55932.203389830509},{"$f":"'Operating Model'!Z63","v":55932.203389830509},{"$f":"'Operating Model'!AA63","v":55932.203389830509},{"$f":"'Operating Model'!AB63","v":55932.203389830509},{"$f":"'Operating Model'!AC63","v":55932.203389830509},{"$f":"'Operating Model'!AD63","v":55932.203389830509},{"$f":"'Operating Model'!AE63","v":55932.203389830509},{"$f":"'Operating Model'!AF63","v":55932.203389830509},{"$f":"'Operating Model'!AG63","v":55932.203389830509},{"$f":"'Operating Model'!AH63","v":55932.203389830509},{"$f":"'Operating Model'!AI63","v":55932.203389830509},{"$f":"'Operating Model'!AJ63","v":55932.203389830509},{"$f":"'Operating Model'!AK63","v":55932.203389830509},{"$f":"'Operating Model'!AL63","v":55932.203389830509},{"$f":"'Operating Model'!AM63","v":55932.203389830509},{"$f":"'Operating Model'!AN63","v":55932.203389830509},{"$f":"'Operating Model'!AO63","v":55932.203389830509},{"$f":"'Operating Model'!AP63","v":55932.203389830509},{"$f":"'Operating Model'!AQ63","v":55932.203389830509},{"$f":"'Operating Model'!AR63","v":55932.203389830509},{"$f":"'Operating Model'!AS63","v":55932.203389830509},{"$f":"'Operating Model'!AT63","v":55932.203389830509},{"$f":"'Operating Model'!AU63","v":55932.203389830509},{"$f":"'Operating Model'!AV63","v":55932.203389830509},{"$f":"'Operating Model'!AW63","v":55932.203389830509},{"$f":"'Operating Model'!AX63","v":55932.203389830509},{"$f":"'Operating Model'!AY63","v":55932.203389830509},{"$f":"'Operating Model'!AZ63","v":55932.203389830509},{"$f":"'Operating Model'!BA63","v":55932.203389830509},{"$f":"'Operating Model'!BB63","v":55932.203389830509},{"$f":"'Operating Model'!BC63","v":55932.203389830509},{"$f":"'Operating Model'!BD63","v":55932.203389830509},{"$f":"'Operating Model'!BE63","v":55932.203389830509},{"$f":"'Operating Model'!BF63","v":55932.203389830509},{"$f":"'Operating Model'!BG63","v":55932.203389830509},{"$f":"'Operating Model'!BH63","v":55932.203389830509},{"$f":"'Operating Model'!BI63","v":55932.203389830509},{"$f":"'Operating Model'!BJ63","v":55932.203389830509},{"$f":"'Operating Model'!BK63","v":55932.203389830509},{"$f":"'Operating Model'!BL63","v":55932.203389830509},{"$f":"'Operating Model'!BM63","v":55932.203389830509},{"$f":"'Operating Model'!BN63","v":55932.203389830509},{"$f":"'Operating Model'!BO63","v":55932.203389830509},{"$f":"'Operating Model'!BP63","v":55932.203389830509},{"$f":"'Operating Model'!BQ63","v":55932.203389830509},{"$f":"'Operating Model'!BR63","v":55932.203389830509},{"$f":"'Operating Model'!BS63","v":55932.203389830509},{"$f":"'Operating Model'!BT63","v":55932.203389830509},{"$f":"'Operating Model'!BU63","v":55932.203389830509},{"$f":"'Operating Model'!BV63","v":55932.203389830509},{"$f":"'Operating Model'!BW63","v":55932.203389830509},{"$f":"'Operating Model'!BX63","v":55932.203389830509},{"$f":"'Operating Model'!BY63","v":55932.203389830509},{"$f":"'Operating Model'!BZ63","v":55932.203389830509},{"$f":"'Operating Model'!CA63","v":55932.203389830509},{"$f":"'Operating Model'!CB63","v":55932.203389830509},{"$f":"'Operating Model'!CC63","v":55932.203389830509},{"$f":"'Operating Model'!CD63","v":55932.203389830509},{"$f":"'Operating Model'!CE63","v":55932.203389830509},{"$f":"'Operating Model'!CF63","v":55932.203389830509},{"$f":"'Operating Model'!CG63","v":55932.203389830509},{"$f":"'Operating Model'!CH63","v":55932.203389830509},{"$f":"'Operating Model'!CI63","v":55932.203389830509},{"$f":"'Operating Model'!CJ63","v":55932.203389830509},{"$f":"'Operating Model'!CK63","v":55932.203389830509},{"$f":"'Operating Model'!CL63","v":55932.203389830509},{"$f":"'Operating Model'!CM63","v":55932.203389830509},{"$f":"'Operating Model'!CN63","v":55932.203389830509},{"$f":"'Operating Model'!CO63","v":55932.203389830509},{"$f":"'Operating Model'!CP63","v":55932.203389830509},{"$f":"'Operating Model'!CQ63","v":55932.203389830509},{"$f":"'Operating Model'!CR63","v":55932.203389830509},{"$f":"'Operating Model'!CS63","v":55932.203389830509},{"$f":"'Operating Model'!CT63","v":55932.203389830509},{"$f":"'Operating Model'!CU63","v":55932.203389830509},{"$f":"'Operating Model'!CV63","v":55932.203389830509},{"$f":"'Operating Model'!CW63","v":55932.203389830509},{"$f":"'Operating Model'!CX63","v":55932.203389830509},{"$f":"'Operating Model'!CY63","v":55932.203389830509},{"$f":"'Operating Model'!CZ63","v":55932.203389830509},{"$f":"'Operating Model'!DA63","v":55932.203389830509},{"$f":"'Operating Model'!DB63","v":55932.203389830509},{"$f":"'Operating Model'!DC63","v":55932.203389830509},{"$f":"'Operating Model'!DD63","v":55932.203389830509},{"$f":"'Operating Model'!DE63","v":55932.203389830509},{"$f":"'Operating Model'!DF63","v":55932.203389830509},{"$f":"'Operating Model'!DG63","v":55932.203389830509},{"$f":"'Operating Model'!DH63","v":55932.203389830509},{"$f":"'Operating Model'!DI63","v":55932.203389830509},{"$f":"'Operating Model'!DJ63","v":55932.203389830509},{"$f":"'Operating Model'!DK63","v":55932.203389830509},{"$f":"'Operating Model'!DL63","v":55932.203389830509},{"$f":"'Operating Model'!DM63","v":55932.203389830509},{"$f":"'Operating Model'!DN63","v":55932.203389830509},{"$f":"'Operating Model'!DO63","v":55932.203389830509},{"$f":"'Operating Model'!DP63","v":55932.203389830509},{"$f":"'Operating Model'!DQ63","v":55932.203389830509}]
[null,null,"Total Depreciation Expense",null,null,null,null,null,{"$f":"SUM(K19:DQ19)","v":0},null,{"$f":"'Operating Model'!K154","v":0},{"$f":"'Operating Model'!L154","v":0},{"$f":"'Operating Model'!M154","v":0},{"$f":"'Operating Model'!N154","v":0},{"$f":"'Operating Model'!O154","v":0},{"$f":"'Operating Model'!P154","v":0},{"$f":"'Operating Model'!Q154","v":0},{"$f":"'Operating Model'!R154","v":0},{"$f":"'Operating Model'!S154","v":0},{"$f":"'Operating Model'!T154","v":0},{"$f":"'Operating Model'!U154","v":0},{"$f":"'Operating Model'!V154","v":0},{"$f":"'Operating Model'!W154","v":0},{"$f":"'Operating Model'!X154","v":0},{"$f":"'Operating Model'!Y154","v":0},{"$f":"'Operating Model'!Z154","v":0},{"$f":"'Operating Model'!AA154","v":0},{"$f":"'Operating Model'!AB154","v":0},{"$f":"'Operating Model'!AC154","v":0},{"$f":"'Operating Model'!AD154","v":0},{"$f":"'Operating Model'!AE154","v":0},{"$f":"'Operating Model'!AF154","v":0},{"$f":"'Operating Model'!AG154","v":0},{"$f":"'Operating Model'!AH154","v":0},{"$f":"'Operating Model'!AI154","v":0},{"$f":"'Operating Model'!AJ154","v":0},{"$f":"'Operating Model'!AK154","v":0},{"$f":"'Operating Model'!AL154","v":0},{"$f":"'Operating Model'!AM154","v":0},{"$f":"'Operating Model'!AN154","v":0},{"$f":"'Operating Model'!AO154","v":0},{"$f":"'Operating Model'!AP154","v":0},{"$f":"'Operating Model'!AQ154","v":0},{"$f":"'Operating Model'!AR154","v":0},{"$f":"'Operating Model'!AS154","v":0},{"$f":"'Operating Model'!AT154","v":0},{"$f":"'Operating Model'!AU154","v":0},{"$f":"'Operating Model'!AV154","v":0},{"$f":"'Operating Model'!AW154","v":0},{"$f":"'Operating Model'!AX154","v":0},{"$f":"'Operating Model'!AY154","v":0},{"$f":"'Operating Model'!AZ154","v":0},{"$f":"'Operating Model'!BA154","v":0},{"$f":"'Operating Model'!BB154","v":0},{"$f":"'Operating Model'!BC154","v":0},{"$f":"'Operating Model'!BD154","v":0},{"$f":"'Operating Model'!BE154","v":0},{"$f":"'Operating Model'!BF154","v":0},{"$f":"'Operating Model'!BG154","v":0},{"$f":"'Operating Model'!BH154","v":0},{"$f":"'Operating Model'!BI154","v":0},{"$f":"'Operating Model'!BJ154","v":0},{"$f":"'Operating Model'!BK154","v":0},{"$f":"'Operating Model'!BL154","v":0},{"$f":"'Operating Model'!BM154","v":0},{"$f":"'Operating Model'!BN154","v":0},{"$f":"'Operating Model'!BO154","v":0},{"$f":"'Operating Model'!BP154","v":0},{"$f":"'Operating Model'!BQ154","v":0},{"$f":"'Operating Model'!BR154","v":0},{"$f":"'Operating Model'!BS154","v":0},{"$f":"'Operating Model'!BT154","v":0},{"$f":"'Operating Model'!BU154","v":0},{"$f":"'Operating Model'!BV154","v":0},{"$f":"'Operating Model'!BW154","v":0},{"$f":"'Operating Model'!BX154","v":0},{"$f":"'Operating Model'!BY154","v":0},{"$f":"'Operating Model'!BZ154","v":0},{"$f":"'Operating Model'!CA154","v":0},{"$f":"'Operating Model'!CB154","v":0},{"$f":"'Operating Model'!CC154","v":0},{"$f":"'Operating Model'!CD154","v":0},{"$f":"'Operating Model'!CE154","v":0},{"$f":"'Operating Model'!CF154","v":0},{"$f":"'Operating Model'!CG154","v":0},{"$f":"'Operating Model'!CH154","v":0},{"$f":"'Operating Model'!CI154","v":0},{"$f":"'Operating Model'!CJ154","v":0},{"$f":"'Operating Model'!CK154","v":0},{"$f":"'Operating Model'!CL154","v":0},{"$f":"'Operating Model'!CM154","v":0},{"$f":"'Operating Model'!CN154","v":0},{"$f":"'Operating Model'!CO154","v":0},{"$f":"'Operating Model'!CP154","v":0},{"$f":"'Operating Model'!CQ154","v":0},{"$f":"'Operating Model'!CR154","v":0},{"$f":"'Operating Model'!CS154","v":0},{"$f":"'Operating Model'!CT154","v":0},{"$f":"'Operating Model'!CU154","v":0},{"$f":"'Operating Model'!CV154","v":0},{"$f":"'Operating Model'!CW154","v":0},{"$f":"'Operating Model'!CX154","v":0},{"$f":"'Operating Model'!CY154","v":0},{"$f":"'Operating Model'!CZ154","v":0},{"$f":"'Operating Model'!DA154","v":0},{"$f":"'Operating Model'!DB154","v":0},{"$f":"'Operating Model'!DC154","v":0},{"$f":"'Operating Model'!DD154","v":0},{"$f":"'Operating Model'!DE154","v":0},{"$f":"'Operating Model'!DF154","v":0},{"$f":"'Operating Model'!DG154","v":0},{"$f":"'Operating Model'!DH154","v":0},{"$f":"'Operating Model'!DI154","v":0},{"$f":"'Operating Model'!DJ154","v":0},{"$f":"'Operating Model'!DK154","v":0},{"$f":"'Operating Model'!DL154","v":0},{"$f":"'Operating Model'!DM154","v":0},{"$f":"'Operating Model'!DN154","v":0},{"$f":"'Operating Model'!DO154","v":0},{"$f":"'Operating Model'!DP154","v":0},{"$f":"'Operating Model'!DQ154","v":0}]
[]
[null,null,"Flag for Repayment",null,null,null,{"$f":"Assumptions!F138","v":"1900-05-31"},{"$f":"Assumptions!F139","v":"1920-05-31"}]
[null,null,"Target Debt Service from DSCR",null,null,null,{"$f":"Assumptions!F129","v":0},null,{"$f":"SUM(K22:DQ22)","v":0}]
[]
[null,null,"Base Interest Rate",null,null,null,{"$f":"Assumptions!F143","v":1.7999999999999999E-2},null,null,null,{"$f":"$G$24","v":1.7999999999999999E-2},{"$f":"$G$24","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,{"$f":"$G$24","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2]
[null,null,"Credit Spread"]
[null,null,"Total Rate",null,null,null,null,null,null,null,{"$f":"SUM(K24:K25)","v":1.7999999999999999E-2},{"$f":"SUM(L24:L25)","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,{"$f":"SUM(BX24:BX25)","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2]
[]
[null,null,"Periodic Rate",null,null,null,null,null,null,null,{"$f":"K26/12*K5","v":1.4999999999999998E-3},{"$f":"L26/12*L5","v":1.4999999999999998E-3},1.4999999999999998E-3,1.4999999999999998E-3,1.4999999999999998E-3,1.4999999999999998E-3,1.4999999999999998E-3,1.4999999999999998E-3,1.4999999999999998E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,{"$f":"BX26/12*BX5","v":8.9999999999999993E-3},8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3]
[null,null,"Interest Rate Index",null,null,null,null,null,null,1]
[]
[null,null,"Present Value Debt Service - Debt",null,null,null,{"$f":"SUMPRODUCT(K22:DQ22/K29:DQ29)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Opening Balance"]
[null,null,"Add: Draws",null,null,null,{"$f":"EDATE(Assumptions!F138,-1)","v":"1900-04-30"},{"$f":"G31","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(K6=$G$34)*$H$34","v":{"$error":"#DIV/0!"}},{"$f":"(L6=$G$34)*$H$34","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(BX6=$G$34)*$H$34","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Less: Repayment"]
[null,null,"Closing Balance"]
[null,null,"Interest"]
[]
[null,"Summary Sources and Uses"]
[null,null,"Total Uses of Funds",null,null,null,null,"Computed","Fixed","Difference"]
[null,null,null,"Development Cost"]
[null,null,null,null,"Legal"]
[null,null,null,null,"Accounting/Model/Appr",null,{"$f":"'Operating Model'!I48","v":30000}]
[null,null,null,null,"Independent Eng",null,{"$f":"'Operating Model'!I49","v":18000}]
[null,null,null,null,"Misc.               ",null,{"$f":"'Operating Model'!I50","v":24000}]
[null,null,null,"EPC Cost"]
[null,null,null,null,"Panel Price",null,{"$f":"'Operating Model'!I54","v":0}]
[null,null,null,null,"Racking and Tracking",null,{"$f":"'Operating Model'!I55","v":3803389.830508478}]
[null,null,null,null,"Balance of System and Inverter",null,{"$f":"'Operating Model'!I56","v":1118644.0677966091}]
[null,null,null,null,"Site Work (assume ineligible)",null,{"$f":"'Operating Model'!I57","v":335593.22033898364}]
[null,null,null,null,"Special Ineligible ",null,{"$f":"'Operating Model'!I58","v":0}]
[null,null,null,null,"Battery ",null,{"$f":"'Operating Model'!I59","v":0}]
[null,null,null,null,"Misc. (Tax, Margin, Other)",null,{"$f":"'Operating Model'!I60","v":894915.2542372907}]
[null,null,null,"Financing costs"]
[null,null,null,null,"Interest During Construction",null,null,{"$f":"SUM(K75:DQ75)","v":0},115325.74001771216,{"$f":"I55-H55","v":115325.74001771216}]
[null,null,null,null,"Up-Front Fees",null,{"$f":"I56","v":56240.84297464275},{"$f":"SUM(K76:DQ76)","v":0},56240.84297464275,{"$f":"I56-H56","v":56240.84297464275}]
[null,null,null,null,"Commitment Fees",null,38964.13714895866,{"$f":"SUM(K77:DQ77)","v":0},38964.13714895866,38964.13714895866]
[null,null,null,null,"Total Uses of Funds",null,{"$f":"SUM(G42:G57)","v":6319747.3530049622},null,null,{"$f":"SUM(J55:J57)","v":210530.72014131356}]
[]
[null,null,null,"Sources of Funds",null,"Fix Debt",null,"DSCR","Debt/Cap",null,"Fixed"]
[null,null,null,null,"Debt",{"$f":"fixed_debt","v":true},{"$f":"IF(F61,K61,H61)","v":0},null,{"$f":"G58*J61","v":5055797.8824039698},{"$f":"Assumptions!F130","v":0.8},{"$f":"I108","v":0}]
[null,null,null,null,"Equity",null,{"$f":"G58-G61","v":6319747.3530049622}]
[null,null,null,null,"Total Sources",null,{"$f":"SUM(G61:G62)","v":6319747.3530049622}]
[]
[null,null,null,null,"Up Front Equity",null,{"$f":"G62*H65","v":6319747.3530049622},{"$f":"Assumptions!F133","v":1}]
[null,null,null,null,"Pro-Rata Equity",null,{"$f":"G62-G65","v":0},{"$f":"G66/$G$68","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Debt",null,{"$f":"G61","v":0},{"$f":"G67/G68","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Total Pro-Rata",null,{"$f":"G66+G67","v":0}]
[null,null,null,null,"Debt to Capital",null,{"$f":"G61/G63","v":0}]
[]
[null,"Periodic Sources and Uses"]
[null,null,"Total Funding Needs"]
[null,null,null,"Development Costs",null,null,null,null,null,null,{"$f":"'Operating Model'!K51","v":18000},{"$f":"'Operating Model'!L51","v":18000},{"$f":"'Operating Model'!M51","v":18000},{"$f":"'Operating Model'!N51","v":18000},{"$f":"'Operating Model'!O51","v":0},{"$f":"'Operating Model'!P51","v":0},{"$f":"'Operating Model'!Q51","v":0},{"$f":"'Operating Model'!R51","v":0},{"$f":"'Operating Model'!S51","v":0},{"$f":"'Operating Model'!T51","v":0},{"$f":"'Operating Model'!U51","v":0},{"$f":"'Operating Model'!V51","v":0},{"$f":"'Operating Model'!W51","v":0},{"$f":"'Operating Model'!X51","v":0},{"$f":"'Operating Model'!Y51","v":0},{"$f":"'Operating Model'!Z51","v":0},{"$f":"'Operating Model'!AA51","v":0},{"$f":"'Operating Model'!AB51","v":0},{"$f":"'Operating Model'!AC51","v":0},{"$f":"'Operating Model'!AD51","v":0},{"$f":"'Operating Model'!AE51","v":0},{"$f":"'Operating Model'!AF51","v":0},{"$f":"'Operating Model'!AG51","v":0},{"$f":"'Operating Model'!AH51","v":0},{"$f":"'Operating Model'!AI51","v":0},{"$f":"'Operating Model'!AJ51","v":0},{"$f":"'Operating Model'!AK51","v":0},{"$f":"'Operating Model'!AL51","v":0},{"$f":"'Operating Model'!AM51","v":0},{"$f":"'Operating Model'!AN51","v":0},{"$f":"'Operating Model'!AO51","v":0},{"$f":"'Operating Model'!AP51","v":0},{"$f":"'Operating Model'!AQ51","v":0},{"$f":"'Operating Model'!AR51","v":0},{"$f":"'Operating Model'!AS51","v":0},{"$f":"'Operating Model'!AT51","v":0},{"$f":"'Operating Model'!AU51","v":0},{"$f":"'Operating Model'!AV51","v":0},{"$f":"'Operating Model'!AW51","v":0},{"$f":"'Operating Model'!AX51","v":0},{"$f":"'Operating Model'!AY51","v":0},{"$f":"'Operating Model'!AZ51","v":0},{"$f":"'Operating Model'!BA51","v":0},{"$f":"'Operating Model'!BB51","v":0},{"$f":"'Operating Model'!BC51","v":0},{"$f":"'Operating Model'!BD51","v":0},{"$f":"'Operating Model'!BE51","v":0},{"$f":"'Operating Model'!BF51","v":0},{"$f":"'Operating Model'!BG51","v":0},{"$f":"'Operating Model'!BH51","v":0},{"$f":"'Operating Model'!BI51","v":0},{"$f":"'Operating Model'!BJ51","v":0},{"$f":"'Operating Model'!BK51","v":0},{"$f":"'Operating Model'!BL51","v":0},{"$f":"'Operating Model'!BM51","v":0},{"$f":"'Operating Model'!BN51","v":0},{"$f":"'Operating Model'!BO51","v":0},{"$f":"'Operating Model'!BP51","v":0},{"$f":"'Operating Model'!BQ51","v":0},{"$f":"'Operating Model'!BR51","v":0},{"$f":"'Operating Model'!BS51","v":0},{"$f":"'Operating Model'!BT51","v":0},{"$f":"'Operating Model'!BU51","v":0},{"$f":"'Operating Model'!BV51","v":0},{"$f":"'Operating Model'!BW51","v":0},{"$f":"'Operating Model'!BX51","v":0},{"$f":"'Operating Model'!BY51","v":0},{"$f":"'Operating Model'!BZ51","v":0},{"$f":"'Operating Model'!CA51","v":0},{"$f":"'Operating Model'!CB51","v":0},{"$f":"'Operating Model'!CC51","v":0},{"$f":"'Operating Model'!CD51","v":0},{"$f":"'Operating Model'!CE51","v":0},{"$f":"'Operating Model'!CF51","v":0},{"$f":"'Operating Model'!CG51","v":0},{"$f":"'Operating Model'!CH51","v":0},{"$f":"'Operating Model'!CI51","v":0},{"$f":"'Operating Model'!CJ51","v":0},{"$f":"'Operating Model'!CK51","v":0},{"$f":"'Operating Model'!CL51","v":0},{"$f":"'Operating Model'!CM51","v":0},{"$f":"'Operating Model'!CN51","v":0},{"$f":"'Operating Model'!CO51","v":0},{"$f":"'Operating Model'!CP51","v":0},{"$f":"'Operating Model'!CQ51","v":0},{"$f":"'Operating Model'!CR51","v":0},{"$f":"'Operating Model'!CS51","v":0},{"$f":"'Operating Model'!CT51","v":0},{"$f":"'Operating Model'!CU51","v":0},{"$f":"'Operating Model'!CV51","v":0},{"$f":"'Operating Model'!CW51","v":0},{"$f":"'Operating Model'!CX51","v":0},{"$f":"'Operating Model'!CY51","v":0},{"$f":"'Operating Model'!CZ51","v":0},{"$f":"'Operating Model'!DA51","v":0},{"$f":"'Operating Model'!DB51","v":0},{"$f":"'Operating Model'!DC51","v":0},{"$f":"'Operating Model'!DD51","v":0},{"$f":"'Operating Model'!DE51","v":0},{"$f":"'Operating Model'!DF51","v":0},{"$f":"'Operating Model'!DG51","v":0},{"$f":"'Operating Model'!DH51","v":0},{"$f":"'Operating Model'!DI51","v":0},{"$f":"'Operating Model'!DJ51","v":0},{"$f":"'Operating Model'!DK51","v":0},{"$f":"'Operating Model'!DL51","v":0},{"$f":"'Operating Model'!DM51","v":0},{"$f":"'Operating Model'!DN51","v":0},{"$f":"'Operating Model'!DO51","v":0},{"$f":"'Operating Model'!DP51","v":0},{"$f":"'Operating Model'!DQ51","v":0}]
[null,null,null,"EPC Costs"]
[null,null,null,"IDC ",null,null,null,null,null,null,{"$f":"K121","v":0},{"$f":"L121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Up-Front Fee",null,null,null,null,null,null,{"$f":"K124","v":0},{"$f":"L124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fee",null,null,null,null,null,null,{"$f":"K131","v":0},{"$f":"L131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Funding Needs",null,null,null,null,null,{"$f":"SUM(K73:K77)","v":18000},{"$f":"SUM(L73:L77)","v":18000},18000,18000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX73:BX77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Equity Up-Front"]
[null,null,null,"Total Equity Commitment",null,null,{"$f":"G65","v":6319747.3530049622},null,null,null,{"$f":"$G$81","v":6319747.3530049622},{"$f":"$G$81","v":6319747.3530049622},6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,{"$f":"$G$81","v":6319747.3530049622},6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622,6319747.3530049622]
[null,null,null,"Less: Initial Equity",null,null,null,null,null,null,{"$f":"K87","v":0},{"$f":"L87","v":18000},36000,54000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,{"$f":"BX87","v":72000},72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000]
[null,null,null,"Remainining",null,null,null,null,null,null,{"$f":"K81-K82","v":6319747.3530049622},{"$f":"L81-L82","v":6301747.3530049622},6283747.3530049622,6265747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,{"$f":"BX81-BX82","v":6247747.3530049622},6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622,6247747.3530049622]
[]
[null,null,null,"Equity Funded",null,null,null,null,null,null,{"$f":"MIN(K83,K78)","v":18000},{"$f":"MIN(L83,L78)","v":18000},18000,18000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BX83,BX78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening Balance",null,null,null,null,null,null,{"$f":"J89","v":0},{"$f":"K89","v":18000},36000,54000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,{"$f":"BW89","v":72000},72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000]
[null,null,null,"Add: Funded",null,null,null,null,null,null,{"$f":"K85","v":18000},{"$f":"L85","v":18000},18000,18000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,null,null,{"$f":"SUM(K87:K88)","v":18000},{"$f":"SUM(L87:L88)","v":36000},54000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,{"$f":"SUM(BX87:BX88)","v":72000},72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000]
[]
[null,null,"Pro-Rata Funding"]
[null,null,null,"Total Pro-Rata Funding",null,null,null,null,null,null,{"$f":"K78-K85","v":0},{"$f":"L78-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX78-BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Pro-Rata",null,null,null,null,{"$f":"SUM(K93:DQ93)","v":0},null,{"$f":"K92*$G$93","v":0},{"$f":"L92*$G$93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX92*$G$93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity Pro-Rata",null,null,null,null,{"$f":"SUM(K94:DQ94)","v":0},null,{"$f":"K92*$G$94","v":0},{"$f":"L92*$G$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX92*$G$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Debt Funding",null,null,null,null,null,null,{"$f":"K93","v":0},{"$f":"L93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Equity Funding",null,null,null,null,null,null,{"$f":"K94+K85","v":18000},{"$f":"L94+L85","v":18000},18000,18000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX94+BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Balance"]
[null,null,"Debt Repayment"]
[null,null,null,"Repayment Period",null,null,null,null,"repayper",null,{"$f":"J101+K10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ101+AR10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW101+BX10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC101+DD10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Target Debt Service",null,null,null,null,{"$f":"SUM(K102:DQ102)","v":0},null,{"$f":"K22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest Expense",null,null,null,null,0,null,{"$f":"K37","v":0},{"$f":"L37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Computed Repayment for Structuring",null,null,null,null,{"$f":"SUM(K104:DQ104)","v":0},"repaycomp",{"$f":"K102-K103","v":0},{"$f":"L102-L103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX102-BX103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fixed Repayment Period",null,null,null,null,null,"fixper",0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,null,"Fixed Repayment Amount",null,null,null,null,{"$f":"SUM(K107:DQ107)","v":3749389.5316428444},"repayfix",0,0,0,0,0,0,0,0,0,128730.25514732738,44102.811489341198,142282.70370759096,46327.346628763422,144058.4643280349,48620.84161576927,145906.75241306683,50985.645690945545,147829.94485220543,53424.187972682244,149131.21968187264,55265.095086326139,151239.43470990224,57887.48855961884,153432.32702513036,60593.615561758634,155712.73168406327,63386.371619683836,158083.58214786954,66268.752299046115,160375.30169999349,69084.304654174994,119933.9010072634,42832.843025471004,108121.15098813792,44796.220288058961,109795.95576970796,46822.937851602132,111536.78399763387,48915.197004274087,113216.28116081894,50960.423864860335,115116.31354724334,53211.702967100813,117090.64074358997,55536.972910024022,119141.80527907595,57938.828376058154,121272.43919920626,60419.955087568582,-1.6221747500821949E-10,-1.6505628082086335E-10,-1.6794476573522844E-10,-1.7088379913559495E-10,-1.7387426562046786E-10,-1.7691706526882605E-10,-1.8001311391103048E-10,-1.8316334340447352E-10,-1.8636870191405178E-10,-1.8963015419754771E-10,-1.9294868189600478E-10,-1.9632528382918485E-10,-1.997609762961956E-10,-2.0325679338137902E-10,-2.0681378726555313E-10,-2.1043302854270031E-10,-2.1411560654219755E-10,-2.1786262965668602E-10,-2.2167522567567802E-10,-2.2555454212500238E-10,-2.295017466121899E-10,-2.335180271779032E-10,-2.3760459265351652E-10,-2.4176267302495308E-10,-2.4599351980288975E-10,-2.5029840639944032E-10,-2.5467862851143052E-10,-2.5913550451038056E-10,-2.6367037583931225E-10,-2.6828460741650018E-10,-2.7297958804628889E-10,-2.7775673083709897E-10,-2.8261747362674817E-10,-2.8756327941521626E-10,-2.9259563680498259E-10,-2.977160604490698E-10,-3.0292609150692855E-10,-3.0822729810829977E-10,-3.1362127582519501E-10,-3.1910964815213594E-10,-3.2469406699479832E-10,-3.3037621316720722E-10,-3.3615779689763339E-10,-3.4204055834334196E-10,-3.4802626811435046E-10,-3.5411672780635158E-10,-3.6031377054296276E-10,-3.6661926152746457E-10,-3.7303509860419519E-10,-3.795632128297686E-10,-3.8620556905428954E-10,-3.9296416651273963E-10,-3.9984103942671252E-10,-4.0683825761668004E-10,-4.1395792712497193E-10,-4.2120219084965887E-10,-4.2857322918952788E-10,-4.3607326070034469E-10,-4.4370454276260068E-10,-4.5146937226094624E-10,-4.5937008627551282E-10,-4.6740906278533425E-10]
[null,null,null,"Re-Opdered Fixed Repayment Amount",null,null,null,null,{"$f":"SUM(K108:DQ108)","v":0},null,{"$f":"LOOKUP(K101,106:106,107:107)","v":0},{"$f":"LOOKUP(L101,106:106,107:107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(BX101,106:106,107:107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Repayment Applied",null,null,{"$f":"Assumptions!F140","v":true},null,null,null,{"$f":"IF($G$110,K108,K104)","v":0},{"$f":"IF($G$110,L108,L104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$110,BX108,BX104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Balance"]
[null,null,null,"Opening Balance",null,null,null,null,null,null,{"$f":"J117","v":0},{"$f":"K117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Draws",null,null,null,null,{"$f":"SUM(K114:DQ114)","v":0},null,{"$f":"K96","v":0},{"$f":"L96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayments",null,null,null,null,{"$f":"SUM(K115:DQ115)","v":0}]
[null,null,null,"Less: Cash Sweep",null,null,{"$f":"Summary!$F$13","v":0}]
[null,null,null,"Closing Balance",null,null,null,null,null,null,{"$f":"K113+K114-K115-K116","v":0},{"$f":"L113+L114-L115-L116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX113+BX114-BX115-BX116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Periodic Interest Rate",null,null,null,null,null,null,{"$f":"K28","v":1.4999999999999998E-3},1.4999999999999998E-3,1.4999999999999998E-3,1.4999999999999998E-3,1.4999999999999998E-3,1.4999999999999998E-3,1.4999999999999998E-3,1.4999999999999998E-3,1.4999999999999998E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,{"$f":"AQ28","v":8.9999999999999993E-3},8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,{"$f":"BW28","v":8.9999999999999993E-3},8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,{"$f":"DC28","v":8.9999999999999993E-3},8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3]
[]
[null,null,null,"Interest Cost",null,null,null,null,{"$f":"SUM(K120:DQ120)","v":0}]
[null,null,null,"Interest During Construction",null,null,null,null,{"$f":"SUM(K121:DQ121)","v":0}]
[null,null,null,"Interest Expense",null,null,null,null,0]
[]
[null,null,null,"Up-Front Fee",null,{"$f":"G61","v":0},{"$f":"Assumptions!F148","v":1.4999999999999999E-2},{"$f":"Assumptions!F9","v":"00:00:00"},{"$f":"SUM(K124:DQ124)","v":0},null,{"$f":"(K6=$H$124)*$F$124*$G$124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AQ6=$H$124)*$F$124*$G$124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW6=$H$124)*$F$124*$G$124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC6=$H$124)*$F$124*$G$124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Uncommited Balance"]
[null,null,null,"Debt Commitment",null,null,{"$f":"G61","v":0},null,null,null,{"$f":"$G$127*K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$127*AQ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$127*BW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$127*DC9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Opening Balance",null,null,null,null,null,null,{"$f":"K113","v":0},{"$f":"L113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Uncommited Debt",null,null,null,null,null,null,{"$f":"(K127-K128)*K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AQ127-AQ128)*AQ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW127-BW128)*BW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC127-DC128)*DC9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Periodic Commitment Fee",null,null,{"$f":"Assumptions!$F$149","v":7.0000000000000001E-3},null,null,null,{"$f":"$G$130*K5/12","v":5.8333333333333338E-4},5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,5.8333333333333338E-4,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,{"$f":"$G$130*AQ5/12","v":3.5000000000000001E-3},3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,{"$f":"$G$130*BW5/12","v":3.5000000000000001E-3},3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,{"$f":"$G$130*DC5/12","v":3.5000000000000001E-3},3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3]
[null,null,null,"Commitment Fee",null,null,null,null,{"$f":"SUM(K131:DQ131)","v":0},null,{"$f":"K130*K129","v":0},{"$f":"L130*L129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX130*BX129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Default"]
[null,null,null,"Opening Balance",null,null,null,null,null,null,{"$f":"J137","v":0},{"$f":"K137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default"]
[null,null,null,"Less: Repayment of Default"]
[null,null,null,"Closing Balance",null,null,null,null,null,null,{"$f":"K134+K135-K136","v":0},{"$f":"L134+L135-L136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX134+BX135-BX136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Rate",null,null,null,null,null,null,{"$f":"K28","v":1.4999999999999998E-3},1.4999999999999998E-3,1.4999999999999998E-3,1.4999999999999998E-3,1.4999999999999998E-3,1.4999999999999998E-3,1.4999999999999998E-3,1.4999999999999998E-3,1.4999999999999998E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,{"$f":"AQ28","v":8.9999999999999993E-3},8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,{"$f":"BW28","v":8.9999999999999993E-3},8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,{"$f":"DC28","v":8.9999999999999993E-3},8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3]
[null,null,null,"Interest Expense",null,null,null,null,null,null,{"$f":"K138*K134","v":0},{"$f":"L138*L134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX138*BX134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes and CFADS"]
[null,null,"Depreciation Including IDC and Fees"]
[null,null,null,"Depeciation Rate",null,null,null,null,null,null,{"$f":"'Operating Model'!K151","v":0},{"$f":"'Operating Model'!L151","v":0},{"$f":"'Operating Model'!M151","v":0},{"$f":"'Operating Model'!N151","v":0},{"$f":"'Operating Model'!O151","v":0},{"$f":"'Operating Model'!P151","v":0},{"$f":"'Operating Model'!Q151","v":0},{"$f":"'Operating Model'!R151","v":0},{"$f":"'Operating Model'!S151","v":0},{"$f":"'Operating Model'!T151","v":0},{"$f":"'Operating Model'!U151","v":0},{"$f":"'Operating Model'!V151","v":0},{"$f":"'Operating Model'!W151","v":0},{"$f":"'Operating Model'!X151","v":0},{"$f":"'Operating Model'!Y151","v":0},{"$f":"'Operating Model'!Z151","v":0},{"$f":"'Operating Model'!AA151","v":0},{"$f":"'Operating Model'!AB151","v":0},{"$f":"'Operating Model'!AC151","v":0},{"$f":"'Operating Model'!AD151","v":0},{"$f":"'Operating Model'!AE151","v":0},{"$f":"'Operating Model'!AF151","v":0},{"$f":"'Operating Model'!AG151","v":0},{"$f":"'Operating Model'!AH151","v":0},{"$f":"'Operating Model'!AI151","v":0},{"$f":"'Operating Model'!AJ151","v":0},{"$f":"'Operating Model'!AK151","v":0},{"$f":"'Operating Model'!AL151","v":0},{"$f":"'Operating Model'!AM151","v":0},{"$f":"'Operating Model'!AN151","v":0},{"$f":"'Operating Model'!AO151","v":0},{"$f":"'Operating Model'!AP151","v":0},{"$f":"'Operating Model'!AQ151","v":0},{"$f":"'Operating Model'!AR151","v":0},{"$f":"'Operating Model'!AS151","v":0},{"$f":"'Operating Model'!AT151","v":0},{"$f":"'Operating Model'!AU151","v":0},{"$f":"'Operating Model'!AV151","v":0},{"$f":"'Operating Model'!AW151","v":0},{"$f":"'Operating Model'!AX151","v":0},{"$f":"'Operating Model'!AY151","v":0},{"$f":"'Operating Model'!AZ151","v":0},{"$f":"'Operating Model'!BA151","v":0},{"$f":"'Operating Model'!BB151","v":0},{"$f":"'Operating Model'!BC151","v":0},{"$f":"'Operating Model'!BD151","v":0},{"$f":"'Operating Model'!BE151","v":0},{"$f":"'Operating Model'!BF151","v":0},{"$f":"'Operating Model'!BG151","v":0},{"$f":"'Operating Model'!BH151","v":0},{"$f":"'Operating Model'!BI151","v":0},{"$f":"'Operating Model'!BJ151","v":0},{"$f":"'Operating Model'!BK151","v":0},{"$f":"'Operating Model'!BL151","v":0},{"$f":"'Operating Model'!BM151","v":0},{"$f":"'Operating Model'!BN151","v":0},{"$f":"'Operating Model'!BO151","v":0},{"$f":"'Operating Model'!BP151","v":0},{"$f":"'Operating Model'!BQ151","v":0},{"$f":"'Operating Model'!BR151","v":0},{"$f":"'Operating Model'!BS151","v":0},{"$f":"'Operating Model'!BT151","v":0},{"$f":"'Operating Model'!BU151","v":0},{"$f":"'Operating Model'!BV151","v":0},{"$f":"'Operating Model'!BW151","v":0},{"$f":"'Operating Model'!BX151","v":0},{"$f":"'Operating Model'!BY151","v":0},{"$f":"'Operating Model'!BZ151","v":0},{"$f":"'Operating Model'!CA151","v":0},{"$f":"'Operating Model'!CB151","v":0},{"$f":"'Operating Model'!CC151","v":0},{"$f":"'Operating Model'!CD151","v":0},{"$f":"'Operating Model'!CE151","v":0},{"$f":"'Operating Model'!CF151","v":0},{"$f":"'Operating Model'!CG151","v":0},{"$f":"'Operating Model'!CH151","v":0},{"$f":"'Operating Model'!CI151","v":0},{"$f":"'Operating Model'!CJ151","v":0},{"$f":"'Operating Model'!CK151","v":0},{"$f":"'Operating Model'!CL151","v":0},{"$f":"'Operating Model'!CM151","v":0},{"$f":"'Operating Model'!CN151","v":0},{"$f":"'Operating Model'!CO151","v":0},{"$f":"'Operating Model'!CP151","v":0},{"$f":"'Operating Model'!CQ151","v":0},{"$f":"'Operating Model'!CR151","v":0},{"$f":"'Operating Model'!CS151","v":0},{"$f":"'Operating Model'!CT151","v":0},{"$f":"'Operating Model'!CU151","v":0},{"$f":"'Operating Model'!CV151","v":0},{"$f":"'Operating Model'!CW151","v":0},{"$f":"'Operating Model'!CX151","v":0},{"$f":"'Operating Model'!CY151","v":0},{"$f":"'Operating Model'!CZ151","v":0},{"$f":"'Operating Model'!DA151","v":0},{"$f":"'Operating Model'!DB151","v":0},{"$f":"'Operating Model'!DC151","v":0},{"$f":"'Operating Model'!DD151","v":0},{"$f":"'Operating Model'!DE151","v":0},{"$f":"'Operating Model'!DF151","v":0},{"$f":"'Operating Model'!DG151","v":0},{"$f":"'Operating Model'!DH151","v":0},{"$f":"'Operating Model'!DI151","v":0},{"$f":"'Operating Model'!DJ151","v":0},{"$f":"'Operating Model'!DK151","v":0},{"$f":"'Operating Model'!DL151","v":0},{"$f":"'Operating Model'!DM151","v":0},{"$f":"'Operating Model'!DN151","v":0},{"$f":"'Operating Model'!DO151","v":0},{"$f":"'Operating Model'!DP151","v":0},{"$f":"'Operating Model'!DQ151","v":0}]
[null,null,null,"Base Depreciation",null,null,null,null,null,null,{"$f":"'Operating Model'!K154","v":0},{"$f":"'Operating Model'!L154","v":0},{"$f":"'Operating Model'!M154","v":0},{"$f":"'Operating Model'!N154","v":0},{"$f":"'Operating Model'!O154","v":0},{"$f":"'Operating Model'!P154","v":0},{"$f":"'Operating Model'!Q154","v":0},{"$f":"'Operating Model'!R154","v":0},{"$f":"'Operating Model'!S154","v":0},{"$f":"'Operating Model'!T154","v":0},{"$f":"'Operating Model'!U154","v":0},{"$f":"'Operating Model'!V154","v":0},{"$f":"'Operating Model'!W154","v":0},{"$f":"'Operating Model'!X154","v":0},{"$f":"'Operating Model'!Y154","v":0},{"$f":"'Operating Model'!Z154","v":0},{"$f":"'Operating Model'!AA154","v":0},{"$f":"'Operating Model'!AB154","v":0},{"$f":"'Operating Model'!AC154","v":0},{"$f":"'Operating Model'!AD154","v":0},{"$f":"'Operating Model'!AE154","v":0},{"$f":"'Operating Model'!AF154","v":0},{"$f":"'Operating Model'!AG154","v":0},{"$f":"'Operating Model'!AH154","v":0},{"$f":"'Operating Model'!AI154","v":0},{"$f":"'Operating Model'!AJ154","v":0},{"$f":"'Operating Model'!AK154","v":0},{"$f":"'Operating Model'!AL154","v":0},{"$f":"'Operating Model'!AM154","v":0},{"$f":"'Operating Model'!AN154","v":0},{"$f":"'Operating Model'!AO154","v":0},{"$f":"'Operating Model'!AP154","v":0},{"$f":"'Operating Model'!AQ154","v":0},{"$f":"'Operating Model'!AR154","v":0},{"$f":"'Operating Model'!AS154","v":0},{"$f":"'Operating Model'!AT154","v":0},{"$f":"'Operating Model'!AU154","v":0},{"$f":"'Operating Model'!AV154","v":0},{"$f":"'Operating Model'!AW154","v":0},{"$f":"'Operating Model'!AX154","v":0},{"$f":"'Operating Model'!AY154","v":0},{"$f":"'Operating Model'!AZ154","v":0},{"$f":"'Operating Model'!BA154","v":0},{"$f":"'Operating Model'!BB154","v":0},{"$f":"'Operating Model'!BC154","v":0},{"$f":"'Operating Model'!BD154","v":0},{"$f":"'Operating Model'!BE154","v":0},{"$f":"'Operating Model'!BF154","v":0},{"$f":"'Operating Model'!BG154","v":0},{"$f":"'Operating Model'!BH154","v":0},{"$f":"'Operating Model'!BI154","v":0},{"$f":"'Operating Model'!BJ154","v":0},{"$f":"'Operating Model'!BK154","v":0},{"$f":"'Operating Model'!BL154","v":0},{"$f":"'Operating Model'!BM154","v":0},{"$f":"'Operating Model'!BN154","v":0},{"$f":"'Operating Model'!BO154","v":0},{"$f":"'Operating Model'!BP154","v":0},{"$f":"'Operating Model'!BQ154","v":0},{"$f":"'Operating Model'!BR154","v":0},{"$f":"'Operating Model'!BS154","v":0},{"$f":"'Operating Model'!BT154","v":0},{"$f":"'Operating Model'!BU154","v":0},{"$f":"'Operating Model'!BV154","v":0},{"$f":"'Operating Model'!BW154","v":0},{"$f":"'Operating Model'!BX154","v":0},{"$f":"'Operating Model'!BY154","v":0},{"$f":"'Operating Model'!BZ154","v":0},{"$f":"'Operating Model'!CA154","v":0},{"$f":"'Operating Model'!CB154","v":0},{"$f":"'Operating Model'!CC154","v":0},{"$f":"'Operating Model'!CD154","v":0},{"$f":"'Operating Model'!CE154","v":0},{"$f":"'Operating Model'!CF154","v":0},{"$f":"'Operating Model'!CG154","v":0},{"$f":"'Operating Model'!CH154","v":0},{"$f":"'Operating Model'!CI154","v":0},{"$f":"'Operating Model'!CJ154","v":0},{"$f":"'Operating Model'!CK154","v":0},{"$f":"'Operating Model'!CL154","v":0},{"$f":"'Operating Model'!CM154","v":0},{"$f":"'Operating Model'!CN154","v":0},{"$f":"'Operating Model'!CO154","v":0},{"$f":"'Operating Model'!CP154","v":0},{"$f":"'Operating Model'!CQ154","v":0},{"$f":"'Operating Model'!CR154","v":0},{"$f":"'Operating Model'!CS154","v":0},{"$f":"'Operating Model'!CT154","v":0},{"$f":"'Operating Model'!CU154","v":0},{"$f":"'Operating Model'!CV154","v":0},{"$f":"'Operating Model'!CW154","v":0},{"$f":"'Operating Model'!CX154","v":0},{"$f":"'Operating Model'!CY154","v":0},{"$f":"'Operating Model'!CZ154","v":0},{"$f":"'Operating Model'!DA154","v":0},{"$f":"'Operating Model'!DB154","v":0},{"$f":"'Operating Model'!DC154","v":0},{"$f":"'Operating Model'!DD154","v":0},{"$f":"'Operating Model'!DE154","v":0},{"$f":"'Operating Model'!DF154","v":0},{"$f":"'Operating Model'!DG154","v":0},{"$f":"'Operating Model'!DH154","v":0},{"$f":"'Operating Model'!DI154","v":0},{"$f":"'Operating Model'!DJ154","v":0},{"$f":"'Operating Model'!DK154","v":0},{"$f":"'Operating Model'!DL154","v":0},{"$f":"'Operating Model'!DM154","v":0},{"$f":"'Operating Model'!DN154","v":0},{"$f":"'Operating Model'!DO154","v":0},{"$f":"'Operating Model'!DP154","v":0},{"$f":"'Operating Model'!DQ154","v":0}]
[null,null,null,"IDC and Fees Base",null,null,{"$f":"I131+I124","v":0},null,null,null,{"$f":"$G$145","v":0},{"$f":"$G$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDC and Fee Depreciation",null,null,null,null,null,null,{"$f":"K145*K143","v":0},{"$f":"L145*L143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX145*BX143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"K146+K144","v":0},{"$f":"L146+L144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX146+BX144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"EBITDA",null,null,null,null,null,null,{"$f":"K13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Depreciation",null,null,null,null,null,null,{"$f":"K144","v":0},{"$f":"L144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest",null,null,null,null,null,null,{"$f":"K122+K139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ122+AQ139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW122+BW139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC122+DC139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBT",null,null,null,null,null,null,{"$f":"K150-K151","v":0},{"$f":"L150-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX150-BX151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Opening NOL",null,null,null,null,null,null,{"$f":"J157","v":0},{"$f":"K157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: NOL Created from Loss",null,null,null,null,null,null,{"$f":"MAX(-K153,0)","v":0},{"$f":"MAX(-L153,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BX153,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: NOL Used ",null,null,null,null,null,null,{"$f":"MIN(MAX(K153,0),K154)","v":0},{"$f":"MIN(MAX(L153,0),L154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(BX153,0),BX154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,null,null,{"$f":"K154+K155-K156","v":0},{"$f":"L154+L155-L156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX154+BX155-BX156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Adjusted EBT",null,null,null,null,null,null,{"$f":"K153+K155-K156","v":0},{"$f":"L153+L155-L156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX153+BX155-BX156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Taxes",null,null,{"$f":"Assumptions!$F$125","v":0.3},null,null,null,{"$f":"$G$160*K158","v":0},{"$f":"$G$160*L158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$160*BX158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Income",null,null,null,null,null,null,{"$f":"K153-K160","v":0},{"$f":"L153-L160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX153-BX160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Flow Waterfall"]
[null,null,null,"Cash Sweep Period",null,null,{"$f":"Assumptions!F153","v":"1900-05-31"},null,null,null,{"$f":"K6>=$G$164","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AQ6>=$G$164","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BW6>=$G$164","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"DC6>=$G$164","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,"EBITDA",null,null,null,null,null,null,{"$f":"K150","v":0},{"$f":"L150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Taxes",null,null,null,null,null,null,{"$f":"K160","v":0},{"$f":"L160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Working Capital Change"]
[null,null,null,null,"CFADS",null,null,null,null,null,{"$f":"K166-K167-K168","v":0},{"$f":"L166-L167-L168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX166-BX167-BX168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest"]
[null,null,null,"Less: Repayment"]
[null,null,null,null,"Cash Flow Before Default"]
[null,null,null,"Add: Default"]
[null,null,null,"Less: Repayment of Default"]
[null,null,null,null,"Cash Flow After Default Analysis"]
[null,null,null,"Less: Cash Flow Sweep",null,null,{"$f":"Assumptions!$F$154","v":0}]
[null,null,null,null,"Equity Cash flow"]
[]
[null,null,"Outputs"]
[null,null,null,"Equity Cash Flow"]
[null,null,null,"Equity IRR"]
[]
[null,null,null,"CFADS"]
[null,null,null,"Debt Service"]
[null,null,null,"DSCR",null,null,{"$f":"MIN(K185:DQ185)","v":0}]
[]
[null,null,null,"Interest Rate Index",null,null,null,null,null,null,{"$f":"K29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV of Cash Flow",null,null,{"$f":"SUMPRODUCT(K183:DQ183/K187:DQ187)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"PV of Debt Service",null,null,{"$f":"SUMPRODUCT(K184:DQ184/K187:DQ187)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Debt at COD",null,null,{"$f":"G61","v":0}]
[]
[null,null,null,"PLCR at COD",null,null,{"$f":"G189/G191","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,"PV of Cash Flow"]
[null,null,null,"PV of Debt Service"]
[null,null,null,"Debt Balance (Opening)"]
[null,null,null,"PLCR"]
[]
[null,null,null,"Debt Cash Flow",null,null,null,null,null,null,-1,{"$f":"-L93+L75+L76+L77+L152+L171+L174-L173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AR93+AR75+AR76+AR77+AR152+AR171+AR174-AR173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BX93+BX75+BX76+BX77+BX152+BX171+BX174-BX173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DD93+DD75+DD76+DD77+DD152+DD171+DD174-DD173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt IRR",null,null,{"$f":"XIRR(K201:DQ201,K7:DQ7)","v":{"$error":"#NUM!"}}]
[]
[null,"Graphs"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K10,K6,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AQ10,AQ6,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BW10,BW6,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(DC10,DC6,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"CFADS",null,null,null,null,null,{"$f":"K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Debt Service",null,null,null,null,null,{"$f":"K171+K170","v":0},{"$f":"L171+L170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX171+BX170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Default Interest",null,null,null,null,null,{"$f":"K139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Default Repayment",null,null,null,null,null,{"$f":"K174","v":0},{"$f":"L174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash Sweep",null,null,null,null,null,{"$f":"K176","v":0},{"$f":"L176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K205","v":{"$error":"#N/A"}},{"$f":"L205","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BX205","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"PLCR",null,null,null,null,null,null,{"$f":"K199","v":0},{"$f":"L199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Range Names"]
[null,null,null,null,"fixper","='Financing Model'!$K$99:$DQ$99"]
[null,null,null,null,"repaycomp","='Financing Model'!$K$97:$DQ$97"]
[null,null,null,null,"repayfix","='Financing Model'!$K$100:$DQ$100"]
[null,null,null,null,"repayper","='Financing Model'!$K$94:$DQ$94"]
[null,null,null,null,"Thousand","=1000"]

{"sheet":"Operating Data","index":6,"n_rows":28,"n_cols":45,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Scenario Number",1]
[null,null,null,null,null,null,null,null,null,null,"O&M"]
[null,null,null,null,"EPC Cost","Development","Insurance","Owner Cost","Total","Cost per KW","MWp","Degradation","GWH Gen",null,"Project Co","Insurance Cost","Other Costs","Total"]
[null,null,1,"Bifacial P50",417191.22,3202,1386.90408,3122.8032710747643,424902.92735107476,{"$f":"I5/K5","v":698.85349893268869},608,4.0000000000000001E-3,1463.4069999999999,null,500,913.42068399999994,2432.2319999999995,3845.6526839999997]
[null,null,2,"Bifacial P90",417191.22,3202,1386.90408,3122.8032710747643,424902.92735107476,{"$f":"I6/K6","v":698.85349893268869},608,4.0000000000000001E-3,1352.8520415314672,null,500,913.42068399999994,2432.2319999999995,3845.6526839999997]
[null,null,3,"Mono P50",464636.88631578954,3202,1245.57366,3122.8032710747643,472207.26324686431,665.08065246037222,710,4.0000000000000001E-3,1510.7129015932799,null,500,1017.062992,2842.4879999999998,4359.5509920000004]
[null,null,4,"Mono P90",464636.88631578954,3202,1386.90408,3122.8032710747643,472348.59366686433,665.27970938994974,710,4.0000000000000001E-3,1426.8791966725753,null,500,1017.062992,2842.4879999999998,4359.5509920000004]
[]
[null,null,null,{"$f":"INDEX(D5:D8,$E$2)","v":"Bifacial P50"},{"$f":"INDEX(E5:E8,$E$2)","v":417191.22},{"$f":"INDEX(F5:F8,$E$2)","v":3202},1386.90408,3122.8032710747643,424902.92735107476,{"$f":"INDEX(J5:J8,$E$2)","v":698.85349893268869},608,4.0000000000000001E-3,1463.4069999999999,0,{"$f":"INDEX(O5:O8,$E$2)","v":500},913.42068399999994,2432.2319999999995,3845.6526839999997]
[null,null,null,"Cost per kW",{"$f":"E10/$J$10","v":596.96520177282889},{"$f":"F10/$J$10","v":4.5817900388138524},{"$f":"G10/$J$10","v":1.9845419420781667},{"$f":"H10/$J$10","v":4.4684662462790969},{"$f":"I10/$J$10","v":608},null,null,null,null,null,{"$f":"O10/$K$10","v":0.82236842105263153},{"$f":"P10/$K$10","v":1.5023366513157894},4.0003815789473673,6.3250866513157886]
[]
[]
[null,null,null,"Asset Life Yrs",30]
[]
[null,null,null,"Tax Rate",0.15]
[null,null,null,"Tax Depreciation",0.309]
[]
[null,null,null,"Inflation Rate",0.02]
[]
[null,null,null,null,1,2,5,10]
[null,null,null,"Degradation",7.0000000000000001E-3,5.0000000000000001E-3,4.0000000000000001E-3,3.5000000000000001E-3]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,null,"US inflation ",null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"PKR Inflation",null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,null,"PPP  Exchange Rate",139.87,{"$f":"E26*(1+F25)/(1+F24)","v":145.3550980392157},{"$f":"F26*(1+G25)/(1+G24)","v":151.05529796232219},156.97903513731521,163.13507573093543,169.53252968116817,176.18086417846888,183.08991767566374,190.2699144472584,197.73147971969993,205.4856553949823,213.54391639086396,221.91818762187825,230.62086164626564,239.66481700494273,249.06343727964639,258.83063089845609,268.98085171800341,279.52912041282713,290.49104670352619,301.88285245660563,313.72139569019805,326.02419552118624,338.80945809064451,352.09610350596392,365.90379383953115,380.25296222539509,395.16484309697927,410.66150361058629,426.76587630119752,443.50179301889159,460.89402019610299,478.96829549791096,497.7513659095938,517.27102731781315,537.55616564400191,558.6367995908256,580.54412506497556,603.31056134203345,626.96979904172099,651.55684998453353]
[null,null,null,"Real Devaluation",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Final Exchange Rate",null,{"$f":"F26*F27","v":145.3550980392157},{"$f":"G26*G27","v":151.05529796232219},156.97903513731521,163.13507573093543,169.53252968116817,176.18086417846888,183.08991767566374,190.2699144472584,197.73147971969993,205.4856553949823,213.54391639086396,221.91818762187825,230.62086164626564,239.66481700494273,249.06343727964639,258.83063089845609,268.98085171800341,279.52912041282713,290.49104670352619,301.88285245660563,313.72139569019805,326.02419552118624,338.80945809064451,352.09610350596392,365.90379383953115,380.25296222539509,395.16484309697927,410.66150361058629,426.76587630119752,443.50179301889159,460.89402019610299,478.96829549791096,497.7513659095938,517.27102731781315,537.55616564400191,558.6367995908256,580.54412506497556,603.31056134203345,626.96979904172099,651.55684998453353]