{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Exercise with Delay","Exercise","Theory","Chart1","Tables"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":10,"comments":1,"pivot_tables":0},"unopened":[{"sheet":"Chart1","index":3,"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":"Exercise with Delay","index":0,"n_rows":85,"n_cols":45,"rows_kept":85,"cut":false,"hidden":false,"merged":[[5,13,15,13],[3,15,3,20]]}
[]
["Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
[null,"Operating Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Period"]
[null,null,"EPC Cost",null,1000,null,"Equity IRR",null,{"$f":"IRR(E75:AS75,-0.4)","v":0.11006376511860472},null,null,null,null,null,{"$f":"I8","v":5.9999999999982068E-2},1,2,3,4,5,6]
[null,null,"Initital Cash Flow",null,130,null,"Project IRR",null,{"$f":"IRR(E76:AS76,-0.4)","v":8.2705552445692332E-2},null,"EPC",{"$f":"SUM(33:33)","v":1000},null,"Operating Sensitivty",1.1000000000000001,6.0000000000000053E-2,5.9999999999999387E-2,5.9999999999996279E-2,5.9999999999982068E-2,5.9999999999928111E-2,5.9999999999747811E-2]
[null,null,"Sensitivity Factor",null,1,82,null,null,null,null,"IDC",{"$f":"SUM(34:34)","v":65.557799999999986},null,null,{"$f":"O6-0.1","v":1},6.0000000000000053E-2,5.9999999999999387E-2,5.9999999999996279E-2,5.9999999999982068E-2,5.9999999999928111E-2,5.9999999999747811E-2]
[null,null,"Construction Period (Years)",null,4,null,"Debt IRR",null,{"$f":"IRR(E83:AS83,-0.5)","v":5.9999999999982068E-2},null,"Total",{"$f":"SUM(35:35)","v":1065.5578},null,null,0.9,6.0000000000000053E-2,5.9999999999999387E-2,5.9999999999996279E-2,5.9999999999982068E-2,5.9999999999928111E-2,5.9999999999747811E-2]
[null,null,"Concession Period (Years",null,20,null,null,null,null,null,null,null,null,null,0.8,6.0000000000000053E-2,5.9999999999999387E-2,5.9956474301647411E-2,5.9807550897648998E-2,5.950258432215505E-2,5.9068047441839466E-2]
[null,null,"Operating Life",null,{"$f":"E9-E8","v":16},null,null,null,null,null,"Sources",null,null,null,0.70000000000000007,5.9031914140776243E-2,5.840522739781151E-2,5.7648577092050735E-2,5.6812803117571864E-2,5.5912027086665983E-2,5.5030929219976432E-2]
[null,null,null,null,null,null,null,null,null,null,"Debt Draws",{"$f":"SUM(38:38)","v":700},null,null,0.60000000000000009,5.2676057529722042E-2,5.1923054490228271E-2,5.1238652921720584E-2,5.0639232388156818E-2,5.0138227460736706E-2,4.6933417137849709E-2]
[null,"Financial Inputs",null,null,null,null,null,null,null,null,"Cap Int",{"$f":"SUM(39:39)","v":65.557799999999986},null,null,0.50000000000000011,4.4382652594837424E-2,4.4212230278484643E-2,4.4089426842510049E-2,4.2151887888136397E-2,3.4690685270174271E-2,2.7071387362980204E-2]
[null,null,"Debt Commitment (Cash)",null,700,null,null,null,null,null,"Equity",{"$f":"SUM(40:40)","v":300},null,null,0.40000000000000013,3.5850597003267648E-2,3.0735221758892983E-2,2.4299771665558412E-2,1.7739710357900451E-2,1.0980567577488554E-2,3.9401220309709384E-3]
[null,null,"Interest Rate",null,0.06,null,null,null,null,null,"Total",{"$f":"SUM(41:41)","v":1065.5578},null,null,0.30000000000000016,5.7579846733244455E-3,2.8545624911879841E-4,-5.3820249966907152E-3,-1.1299571131081043E-2,-1.7530860685970651E-2,-2.4151687087880402E-2]
[null,null,"Debt Term",null,12,null,null,null,null,null,null,null,null,null,0.20000000000000015,-3.2660725058889062E-2,-3.7587306913055674E-2,-4.2810681040326259E-2,-4.8383880938733692E-2,-5.4371600594660507E-2,-6.0854158911387346E-2]
[null,null,"Captialise Interest",null,true,null,null,null,null,null,null,null,null,null,0.10000000000000014,-8.7737714378790077E-2,-9.2690369696296626E-2,-9.8038689887927521E-2,-0.1038474973094391,-0.11019750365035974,-0.11719071796547387]
[]
["Periods"]
[null,"Period",null,null,{"$f":"1-E8","v":-3},{"$f":"E19+1","v":-2},{"$f":"F19+1","v":-1},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]
[null,"Construction Switch",null,null,{"$f":"E19<1","v":true},{"$f":"F19<1","v":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]
[null,"Operating Switch",null,null,{"$f":"AND(E19>0,E19<=$E$10)","v":false},{"$f":"AND(F19>0,F19<=$E$10)","v":false},false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Debt Repayment Switch",null,null,{"$f":"AND(E19>0,E19<=$E$15)","v":false},{"$f":"AND(F19>0,F19<=$E$15)","v":false},false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Working"]
[null,"Cash Flow Before Sensitvity",null,null,{"$f":"$E$6*E21","v":0},{"$f":"$E$6*F21","v":0},0,0,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sensitivity Factor",null,null,{"$f":"$E$7","v":1},{"$f":"$E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Cash Flow After Sensitivity",null,null,{"$f":"E25*E26","v":0},{"$f":"F25*F26","v":0},0,0,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Expenditures",null,null,{"$f":"$E$5/$E$8*E20","v":250},{"$f":"$E$5/$E$8*F20","v":250},250,250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Drawdown Percent",null,null,{"$f":"E28/SUM(28:28)","v":0.25},{"$f":"F28/SUM(28:28)","v":0.25},0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Uses and Sources"]
[null,"Uses"]
[null,null,"EPC Cost",null,{"$f":"E28","v":250},{"$f":"F28","v":250},250,250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest During Construction",null,{"$f":"E53","v":0},{"$f":"F53","v":10.5},21.63,33.427799999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",{"$f":"SUM(E33:E34)","v":250},{"$f":"SUM(F33:F34)","v":260.5},271.63,283.42779999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Sources"]
[null,null,"Debt Draws",null,{"$f":"E29*$E$13*E20","v":175},{"$f":"F29*$E$13*F20","v":175},175,175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capitalised Interest",null,{"$f":"E47","v":0},{"$f":"F47","v":10.5},21.63,33.427799999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity",null,{"$f":"E35-E38-E39","v":75},{"$f":"F35-F38-F39","v":75},75,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",{"$f":"SUM(E38:E40)","v":250},{"$f":"SUM(F38:F40)","v":260.5},271.63,283.42779999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Schedule"]
[null,"Debt Balance"]
[null,null,"Opening Balance",null,{"$f":"D49","v":0},{"$f":"E49","v":175},360.5,557.13,765.55780000000004,701.76131666666674,637.96483333333344,574.16835000000015,510.37186666666679,446.57538333333343,382.77890000000008,318.98241666666672,255.1859333333334,191.38945000000007,127.59296666666674,63.796483333333406,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14]
[null,null,"Add: Draws",null,{"$f":"E38","v":175},{"$f":"F38","v":175},175,175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Capitalised Interest",null,{"$f":"E53*$E$16","v":0},{"$f":"F53*$E$16","v":10.5},21.63,33.427799999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment",null,{"$f":"E50/$E$15*E22","v":0},{"$f":"F50/$E$15*F22","v":0},0,0,63.796483333333335,63.796483333333335,63.796483333333335,63.796483333333335,63.796483333333335,63.796483333333335,63.796483333333335,63.796483333333335,63.796483333333335,63.796483333333335,63.796483333333335,63.796483333333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,{"$f":"E45+E46+E47-E48","v":175},{"$f":"F45+F46+F47-F48","v":360.5},557.13,765.55780000000004,701.76131666666674,637.96483333333344,574.16835000000015,510.37186666666679,446.57538333333343,382.77890000000008,318.98241666666672,255.1859333333334,191.38945000000007,127.59296666666674,63.796483333333406,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14]
[null,null,"Accumulated Debt",null,{"$f":"IF(E20,D50+E46+E47,D50)","v":175},{"$f":"IF(F20,E50+F46+F47,E50)","v":360.5},557.13,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004,765.55780000000004]
[null,null,"Interest Rate",null,{"$f":"$E$14","v":0.06},{"$f":"$E$14","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,"Interest Expense",null,{"$f":"E51*E45*E21","v":0},{"$f":"F51*F45*F21","v":0},0,0,45.933467999999998,42.105679000000002,38.277890000000006,34.450101000000011,30.622312000000008,26.794523000000005,22.966734000000002,19.138945000000003,15.311156000000004,11.483367000000003,7.6555780000000038,3.8277890000000041,4.263256414560601E-15,4.263256414560601E-15,4.263256414560601E-15,4.263256414560601E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest During Construction",null,{"$f":"E45*E51*E20","v":0},{"$f":"F45*F51*F20","v":10.5},21.63,33.427799999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Defaulted Debt"]
[null,null,"Opening Balance",null,{"$f":"D59","v":0},{"$f":"E59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Default",null,{"$f":"E69","v":0},{"$f":"F69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment of Default",null,{"$f":"E70","v":0},{"$f":"F70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,{"$f":"E56+E57-E58","v":0},{"$f":"F56+F57-F58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Rate",null,{"$f":"$E$14","v":0.06},{"$f":"$E$14","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,"Interest Expense",null,{"$f":"E61*E56","v":0},{"$f":"F61*F56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Flow Statement"]
[null,"Cash Flow",null,null,{"$f":"E27","v":0},{"$f":"F27","v":0},0,0,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Interest Scheduled",null,null,{"$f":"E52","v":0},{"$f":"F52","v":0},0,0,45.933467999999998,42.105679000000002,38.277890000000006,34.450101000000011,30.622312000000008,26.794523000000005,22.966734000000002,19.138945000000003,15.311156000000004,11.483367000000003,7.6555780000000038,3.8277890000000041,4.263256414560601E-15,4.263256414560601E-15,4.263256414560601E-15,4.263256414560601E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayment Scheduled",null,null,{"$f":"E48","v":0},{"$f":"F48","v":0},0,0,63.796483333333335,63.796483333333335,63.796483333333335,63.796483333333335,63.796483333333335,63.796483333333335,63.796483333333335,63.796483333333335,63.796483333333335,63.796483333333335,63.796483333333335,63.796483333333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash After Scheduled Debt",null,{"$f":"E65-E66-E67","v":0},{"$f":"F65-F66-F67","v":0},0,0,20.270048666666661,24.097837666666656,27.925626666666652,31.753415666666648,35.581204666666657,39.408993666666667,43.236782666666663,47.064571666666659,50.892360666666654,54.720149666666664,58.54793866666666,62.375727666666656,130,130,130,130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Default on Debt",null,null,{"$f":"MIN(E66+E67,MAX(-E68,0))","v":0},{"$f":"MIN(F66+F67,MAX(-F68,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayment on Default",null,null,{"$f":"MIN(E56,MAX(E68,0))","v":0},{"$f":"MIN(F56,MAX(F68,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow After Default",null,{"$f":"E68+E69-E70","v":0},{"$f":"F68+F69-F70","v":0},0,0,20.270048666666661,24.097837666666656,27.925626666666652,31.753415666666648,35.581204666666657,39.408993666666667,43.236782666666663,47.064571666666659,50.892360666666654,54.720149666666664,58.54793866666666,62.375727666666656,130,130,130,130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash for Dividends",null,null,{"$f":"E68+E69-E70","v":0},{"$f":"F68+F69-F70","v":0},0,0,20.270048666666661,24.097837666666656,27.925626666666652,31.753415666666648,35.581204666666657,39.408993666666667,43.236782666666663,47.064571666666659,50.892360666666654,54.720149666666664,58.54793866666666,62.375727666666656,130,130,130,130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Outputs"]
[null,"Equity Cash Flow",null,null,{"$f":"E72-E40","v":-75},{"$f":"F72-F40","v":-75},-75,-75,20.270048666666661,24.097837666666656,27.925626666666652,31.753415666666648,35.581204666666657,39.408993666666667,43.236782666666663,47.064571666666659,50.892360666666654,54.720149666666664,58.54793866666666,62.375727666666656,130,130,130,130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project Cash Flow",null,null,{"$f":"E65-E33","v":-250},{"$f":"F65-F33","v":-250},-250,-250,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Cash Flow"]
[null,null,"Debt Service",null,{"$f":"E67+E66","v":0},{"$f":"F67+F66","v":0},0,0,109.72995133333333,105.90216233333334,102.07437333333334,98.246584333333345,94.41879533333335,90.59100633333334,86.76321733333333,82.935428333333334,79.107639333333339,75.279850333333343,71.452061333333333,67.624272333333337,4.263256414560601E-15,4.263256414560601E-15,4.263256414560601E-15,4.263256414560601E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Defaults",null,{"$f":"E69","v":0},{"$f":"F69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Repayment of Default",null,{"$f":"E70","v":0},{"$f":"F70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Initial Debt Investment",null,{"$f":"-E38","v":-175},{"$f":"-F38","v":-175},-175,-175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Debt Cash Flow",{"$f":"E79-E80+E81+E82","v":-175},{"$f":"F79-F80+F81+F82","v":-175},-175,-175,109.72995133333333,105.90216233333334,102.07437333333334,98.246584333333345,94.41879533333335,90.59100633333334,86.76321733333333,82.935428333333334,79.107639333333339,75.279850333333343,71.452061333333333,67.624272333333337,4.263256414560601E-15,4.263256414560601E-15,4.263256414560601E-15,4.263256414560601E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Dividend Test",null,null,{"$f":"E72>=0","v":true},{"$f":"F72>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]

{"sheet":"Exercise","index":1,"n_rows":80,"n_cols":45,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
["Periods"]
[null,"Period",null,null,0,{"$f":"E2+1","v":1},{"$f":"F2+1","v":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,"Construction Switch",null,null,{"$f":"E2<1","v":true},{"$f":"F2<1","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]
[null,"Operating Switch",null,null,{"$f":"AND(E2>0,E2<=Life)","v":false},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Sensitivity Switch",null,null,{"$f":"E2>=Sensitivity_Year","v":false},false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,"Debt Retired Switch",null,null,{"$f":"E2>Debt_Term","v":false},false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
["Inputs"]
[]
[null,"Operating Inputs"]
[null,null,"EPC Cost",null,1000,null,null,null,"Equity IRR",null,{"$f":"IRR(E67:AS67)","v":0.17345337784018078},null,null,"Amount","Percent Reduction","Sensitivity"]
[null,null,"Initital Cash Flow",null,125,null,null,null,"Project IRR",null,{"$f":"IRR(E68:AS68)","v":0.10929848210336313},null,"DSCR"]
[null,null,"Sensitivity Factor",null,{"$f":"F13/100","v":1},100,null,null,null,null,null,null,"LLCR"]
[null,null,"Sensitivity Year",null,3,null,null,null,"Debt IRR",null,{"$f":"IRR(E73:AS73)","v":6.0000000000437037E-2},null,"PLCR"]
[null,null,"Life",null,20]
[null,null,null,null,null,null,null,null,"Cash Flow Test",null,{"$f":"AND(E75:AS75)","v":true}]
[null,"Financial Inputs"]
[null,null,"Debt Commitment",null,800,null,null,null,"Final Debt",null,{"$f":"AS51","v":0}]
[null,null,"Interest Rate",null,0.06,null,null,null,"Debt at Maturity"]
[null,null,"Debt Term",null,12]
[null,null,"Cash Sweep Percent",null,1]
[]
[]
["Working"]
[null,"Cash Flow Before Sensitvity",null,null,{"$f":"E4*Initital_Cash_Flow","v":0},{"$f":"F4*Initital_Cash_Flow","v":125},{"$f":"G4*Initital_Cash_Flow","v":125},{"$f":"H4*Initital_Cash_Flow","v":125},{"$f":"I4*Initital_Cash_Flow","v":125},{"$f":"J4*Initital_Cash_Flow","v":125},{"$f":"K4*Initital_Cash_Flow","v":125},{"$f":"L4*Initital_Cash_Flow","v":125},{"$f":"M4*Initital_Cash_Flow","v":125},{"$f":"N4*Initital_Cash_Flow","v":125},{"$f":"O4*Initital_Cash_Flow","v":125},{"$f":"P4*Initital_Cash_Flow","v":125},{"$f":"Q4*Initital_Cash_Flow","v":125},{"$f":"R4*Initital_Cash_Flow","v":125},{"$f":"S4*Initital_Cash_Flow","v":125},{"$f":"T4*Initital_Cash_Flow","v":125},{"$f":"U4*Initital_Cash_Flow","v":125},{"$f":"V4*Initital_Cash_Flow","v":125},{"$f":"W4*Initital_Cash_Flow","v":125},{"$f":"X4*Initital_Cash_Flow","v":125},{"$f":"Y4*Initital_Cash_Flow","v":125},{"$f":"Z4*Initital_Cash_Flow","v":0},{"$f":"AA4*Initital_Cash_Flow","v":0},{"$f":"AB4*Initital_Cash_Flow","v":0},{"$f":"AC4*Initital_Cash_Flow","v":0},{"$f":"AD4*Initital_Cash_Flow","v":0},{"$f":"AE4*Initital_Cash_Flow","v":0},{"$f":"AF4*Initital_Cash_Flow","v":0},{"$f":"AG4*Initital_Cash_Flow","v":0},{"$f":"AH4*Initital_Cash_Flow","v":0},{"$f":"AI4*Initital_Cash_Flow","v":0},{"$f":"AJ4*Initital_Cash_Flow","v":0},{"$f":"AK4*Initital_Cash_Flow","v":0},{"$f":"AL4*Initital_Cash_Flow","v":0},{"$f":"AM4*Initital_Cash_Flow","v":0},{"$f":"AN4*Initital_Cash_Flow","v":0},{"$f":"AO4*Initital_Cash_Flow","v":0},{"$f":"AP4*Initital_Cash_Flow","v":0},{"$f":"AQ4*Initital_Cash_Flow","v":0},{"$f":"AR4*Initital_Cash_Flow","v":0},{"$f":"AS4*Initital_Cash_Flow","v":0}]
[null,"Sensitivity Factor",null,null,{"$f":"IF(E5,Sensitivity_Factor,1)","v":1},{"$f":"IF(F5,Sensitivity_Factor,1)","v":1},{"$f":"IF(G5,Sensitivity_Factor,1)","v":1},{"$f":"IF(H5,Sensitivity_Factor,1)","v":1},{"$f":"IF(I5,Sensitivity_Factor,1)","v":1},{"$f":"IF(J5,Sensitivity_Factor,1)","v":1},{"$f":"IF(K5,Sensitivity_Factor,1)","v":1},{"$f":"IF(L5,Sensitivity_Factor,1)","v":1},{"$f":"IF(M5,Sensitivity_Factor,1)","v":1},{"$f":"IF(N5,Sensitivity_Factor,1)","v":1},{"$f":"IF(O5,Sensitivity_Factor,1)","v":1},{"$f":"IF(P5,Sensitivity_Factor,1)","v":1},{"$f":"IF(Q5,Sensitivity_Factor,1)","v":1},{"$f":"IF(R5,Sensitivity_Factor,1)","v":1},{"$f":"IF(S5,Sensitivity_Factor,1)","v":1},{"$f":"IF(T5,Sensitivity_Factor,1)","v":1},{"$f":"IF(U5,Sensitivity_Factor,1)","v":1},{"$f":"IF(V5,Sensitivity_Factor,1)","v":1},{"$f":"IF(W5,Sensitivity_Factor,1)","v":1},{"$f":"IF(X5,Sensitivity_Factor,1)","v":1},{"$f":"IF(Y5,Sensitivity_Factor,1)","v":1},{"$f":"IF(Z5,Sensitivity_Factor,1)","v":1},{"$f":"IF(AA5,Sensitivity_Factor,1)","v":1},{"$f":"IF(AB5,Sensitivity_Factor,1)","v":1},{"$f":"IF(AC5,Sensitivity_Factor,1)","v":1},{"$f":"IF(AD5,Sensitivity_Factor,1)","v":1},{"$f":"IF(AE5,Sensitivity_Factor,1)","v":1},{"$f":"IF(AF5,Sensitivity_Factor,1)","v":1},{"$f":"IF(AG5,Sensitivity_Factor,1)","v":1},{"$f":"IF(AH5,Sensitivity_Factor,1)","v":1},{"$f":"IF(AI5,Sensitivity_Factor,1)","v":1},{"$f":"IF(AJ5,Sensitivity_Factor,1)","v":1},{"$f":"IF(AK5,Sensitivity_Factor,1)","v":1},{"$f":"IF(AL5,Sensitivity_Factor,1)","v":1},{"$f":"IF(AM5,Sensitivity_Factor,1)","v":1},{"$f":"IF(AN5,Sensitivity_Factor,1)","v":1},{"$f":"IF(AO5,Sensitivity_Factor,1)","v":1},{"$f":"IF(AP5,Sensitivity_Factor,1)","v":1},{"$f":"IF(AQ5,Sensitivity_Factor,1)","v":1},{"$f":"IF(AR5,Sensitivity_Factor,1)","v":1},{"$f":"IF(AS5,Sensitivity_Factor,1)","v":1}]
[null,"Cash Flow After Sensitivity",null,null,{"$f":"E26*E25","v":0},{"$f":"F26*F25","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Uses and Sources"]
[null,"Uses"]
[null,null,"EPC Cost",null,{"$f":"EPC_Cost","v":1000}]
[null,"Sources"]
[null,null,"Debt",null,{"$f":"Debt_Commitment","v":800}]
[null,null,"Equity",null,{"$f":"E31-E33","v":200}]
[null,null,null,"Total",{"$f":"E33+E34","v":1000}]
[]
["Debt Schedule"]
[null,"Debt Balance"]
[null,null,"Opening Balance",null,{"$f":"D42","v":0},{"$f":"E42","v":800},733.33333333333337,666.66666666666674,600.00000000000011,533.33333333333348,466.6666666666668,400.00000000000011,333.33333333333343,266.66666666666674,200.00000000000006,133.33333333333337,66.6666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Draws",null,{"$f":"E33","v":800},{"$f":"F33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment",null,{"$f":"MIN(E39,Debt_Commitment/Debt_Term*E4)","v":0},{"$f":"MIN(F39,Debt_Commitment/Debt_Term*F4)","v":66.666666666666671},{"$f":"MIN(G39,Debt_Commitment/Debt_Term*G4)","v":66.666666666666671},{"$f":"MIN(H39,Debt_Commitment/Debt_Term*H4)","v":66.666666666666671},{"$f":"MIN(I39,Debt_Commitment/Debt_Term*I4)","v":66.666666666666671},{"$f":"MIN(J39,Debt_Commitment/Debt_Term*J4)","v":66.666666666666671},{"$f":"MIN(K39,Debt_Commitment/Debt_Term*K4)","v":66.666666666666671},{"$f":"MIN(L39,Debt_Commitment/Debt_Term*L4)","v":66.666666666666671},{"$f":"MIN(M39,Debt_Commitment/Debt_Term*M4)","v":66.666666666666671},{"$f":"MIN(N39,Debt_Commitment/Debt_Term*N4)","v":66.666666666666671},{"$f":"MIN(O39,Debt_Commitment/Debt_Term*O4)","v":66.666666666666671},{"$f":"MIN(P39,Debt_Commitment/Debt_Term*P4)","v":66.666666666666671},{"$f":"MIN(Q39,Debt_Commitment/Debt_Term*Q4)","v":66.666666666666671},{"$f":"MIN(R39,Debt_Commitment/Debt_Term*R4)","v":0},{"$f":"MIN(S39,Debt_Commitment/Debt_Term*S4)","v":0},{"$f":"MIN(T39,Debt_Commitment/Debt_Term*T4)","v":0},{"$f":"MIN(U39,Debt_Commitment/Debt_Term*U4)","v":0},{"$f":"MIN(V39,Debt_Commitment/Debt_Term*V4)","v":0},{"$f":"MIN(W39,Debt_Commitment/Debt_Term*W4)","v":0},{"$f":"MIN(X39,Debt_Commitment/Debt_Term*X4)","v":0},{"$f":"MIN(Y39,Debt_Commitment/Debt_Term*Y4)","v":0},{"$f":"MIN(Z39,Debt_Commitment/Debt_Term*Z4)","v":0},{"$f":"MIN(AA39,Debt_Commitment/Debt_Term*AA4)","v":0},{"$f":"MIN(AB39,Debt_Commitment/Debt_Term*AB4)","v":0},{"$f":"MIN(AC39,Debt_Commitment/Debt_Term*AC4)","v":0},{"$f":"MIN(AD39,Debt_Commitment/Debt_Term*AD4)","v":0},{"$f":"MIN(AE39,Debt_Commitment/Debt_Term*AE4)","v":0},{"$f":"MIN(AF39,Debt_Commitment/Debt_Term*AF4)","v":0},{"$f":"MIN(AG39,Debt_Commitment/Debt_Term*AG4)","v":0},{"$f":"MIN(AH39,Debt_Commitment/Debt_Term*AH4)","v":0},{"$f":"MIN(AI39,Debt_Commitment/Debt_Term*AI4)","v":0},{"$f":"MIN(AJ39,Debt_Commitment/Debt_Term*AJ4)","v":0},{"$f":"MIN(AK39,Debt_Commitment/Debt_Term*AK4)","v":0},{"$f":"MIN(AL39,Debt_Commitment/Debt_Term*AL4)","v":0},{"$f":"MIN(AM39,Debt_Commitment/Debt_Term*AM4)","v":0},{"$f":"MIN(AN39,Debt_Commitment/Debt_Term*AN4)","v":0},{"$f":"MIN(AO39,Debt_Commitment/Debt_Term*AO4)","v":0},{"$f":"MIN(AP39,Debt_Commitment/Debt_Term*AP4)","v":0},{"$f":"MIN(AQ39,Debt_Commitment/Debt_Term*AQ4)","v":0},{"$f":"MIN(AR39,Debt_Commitment/Debt_Term*AR4)","v":0},{"$f":"MIN(AS39,Debt_Commitment/Debt_Term*AS4)","v":0}]
[null,null,"Closing Balance",null,{"$f":"E39+E40-E41","v":800},{"$f":"F39+F40-F41","v":733.33333333333337},666.66666666666674,600.00000000000011,533.33333333333348,466.6666666666668,400.00000000000011,333.33333333333343,266.66666666666674,200.00000000000006,133.33333333333337,66.6666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Rate",null,{"$f":"Interest_Rate","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,"Interest Expense",null,{"$f":"E44*E39","v":0},{"$f":"F44*F39","v":48},44,40,36.000000000000007,32.000000000000007,28.000000000000007,24.000000000000007,20.000000000000004,16.000000000000004,12.000000000000004,8.0000000000000018,4.0000000000000018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Defaulted Debt"]
[null,null,"Opening Balance",null,{"$f":"D51","v":0},{"$f":"E51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Default",null,{"$f":"E62","v":0},{"$f":"F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment of Default",null,null,{"$f":"E49","v":0},{"$f":"F49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,{"$f":"E48+E49-E50","v":0},{"$f":"F48+F49-F50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Rate",null,{"$f":"E44","v":0.06},{"$f":"F44","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,"Interest Expense",null,{"$f":"E53*E48","v":0},{"$f":"F53*F48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Flow Statement"]
[null,"Cash Flow",null,null,{"$f":"E27","v":0},{"$f":"F27","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Interest Scheduled",null,null,{"$f":"E54+E45","v":0},{"$f":"F54+F45","v":48},44,40,36.000000000000007,32.000000000000007,28.000000000000007,24.000000000000007,20.000000000000004,16.000000000000004,12.000000000000004,8.0000000000000018,4.0000000000000018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayment Scheduled",null,null,{"$f":"E41","v":0},{"$f":"F41","v":66.666666666666671},66.666666666666671,66.666666666666671,66.666666666666671,66.666666666666671,66.666666666666671,66.666666666666671,66.666666666666671,66.666666666666671,66.666666666666671,66.666666666666671,66.666666666666671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayment of Default",null,null,{"$f":"E50","v":0},{"$f":"F50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow after Scheduled",null,{"$f":"E57-E58-E59-E60","v":0},{"$f":"F57-F58-F59-F60","v":10.333333333333329},14.333333333333329,18.333333333333329,22.333333333333329,26.333333333333329,30.333333333333329,34.333333333333329,38.333333333333329,42.333333333333329,46.333333333333329,50.333333333333329,54.333333333333329,125,125,125,125,125,125,125,125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Default on Debt",null,null,{"$f":"MAX(-E61,0)","v":0},{"$f":"MAX(-F61,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow After Default",null,{"$f":"E61+E62","v":0},{"$f":"F61+F62","v":10.333333333333329},14.333333333333329,18.333333333333329,22.333333333333329,26.333333333333329,30.333333333333329,34.333333333333329,38.333333333333329,42.333333333333329,46.333333333333329,50.333333333333329,54.333333333333329,125,125,125,125,125,125,125,125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash for Dividends",null,null,{"$f":"E63","v":0},{"$f":"F63","v":10.333333333333329},14.333333333333329,18.333333333333329,22.333333333333329,26.333333333333329,30.333333333333329,34.333333333333329,38.333333333333329,42.333333333333329,46.333333333333329,50.333333333333329,54.333333333333329,125,125,125,125,125,125,125,125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Outputs"]
[null,"Equity Cash Flow",null,null,{"$f":"E64-E34","v":-200},{"$f":"F64-F34","v":10.333333333333329},14.333333333333329,18.333333333333329,22.333333333333329,26.333333333333329,30.333333333333329,34.333333333333329,38.333333333333329,42.333333333333329,46.333333333333329,50.333333333333329,54.333333333333329,125,125,125,125,125,125,125,125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project Cash Flow",null,null,{"$f":"E57-E31","v":-1000},{"$f":"F57-F31","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Cash Flow"]
[null,null,"Base Cash Flow",null,{"$f":"E58+E59-E33","v":-800},{"$f":"F58+F59-F33","v":114.66666666666667},110.66666666666667,106.66666666666667,102.66666666666669,98.666666666666686,94.666666666666686,90.666666666666686,86.666666666666671,82.666666666666671,78.666666666666671,74.666666666666671,70.666666666666671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Default Cash Flow",null,{"$f":"E60-E62","v":0},{"$f":"F60-F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Cash Flow",{"$f":"E71+E72","v":-800},{"$f":"F71+F72","v":114.66666666666667},110.66666666666667,106.66666666666667,102.66666666666669,98.666666666666686,94.666666666666686,90.666666666666686,86.666666666666671,82.666666666666671,78.666666666666671,74.666666666666671,70.666666666666671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Dividend Test",null,null,{"$f":"E64>=0","v":true},{"$f":"F64>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"DSCR"]
[null,null,"Cash Flow",null,null,{"$f":"F57","v":125},{"$f":"G57","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,{"$f":"F58+F59","v":114.66666666666667},{"$f":"G58+G59","v":110.66666666666667},106.66666666666667,102.66666666666669,98.666666666666686,94.666666666666686,90.666666666666686,86.666666666666671,82.666666666666671,78.666666666666671,74.666666666666671,70.666666666666671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"DSCR",null,{"$f":"IF(F79>0.1,F78/F79)","v":1.0901162790697674},{"$f":"IF(G79>0.1,G78/G79)","v":1.1295180722891567},1.171875,1.2175324675324672,1.2668918918918917,1.3204225352112673,1.3786764705882351,1.4423076923076923,1.5120967741935483,1.5889830508474576,1.6741071428571428,1.7688679245283017,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]

{"sheet":"Theory","index":2,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Adding default allows you to more precisely measure the risk associated with debt terms"]
[]
[null,"You can test cash flow sweeps etc."]

{"sheet":"Tables","index":4,"n_rows":5003,"n_cols":255,"rows_kept":5003,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2,null,null,"Project IRR","Debt IRR","Equity IRR"]
[null,null,null,null,null,"Project IRR","Debt IRR","Equity IRR",null,null,null,{"$f":"L8-1%","v":1.99},null,2,0.24697455763816833,5.9999998658895493E-2,0.70549052953720093]
[null,null,null,null,null,{"$f":"Exercise!K12","v":0.10929848210336313},{"$f":"Exercise!K14","v":6.0000000000437037E-2},{"$f":"IF(ISNUMBER(Exercise!K11),Exercise!K11,-100%)","v":0.17345337784018078},null,null,null,{"$f":"L9-1%","v":1.98},null,1.99,0.24567632377147675,5.9999998658895493E-2,0.69950252771377563]
[null,null,null,null,null,null,null,null,null,null,null,1.97,null,1.98,0.24437727034091949,5.9999998658895493E-2,0.69351935386657715]
[null,null,null,null,null,null,null,null,null,null,null,1.96,null,1.97,0.24307741224765778,5.9999998658895493E-2,0.68754112720489502]
[null,null,null,null,null,null,null,null,null,null,null,1.95,null,1.96,0.2417767345905304,5.9999998658895493E-2,0.6815679669380188]
[null,null,null,null,null,null,null,null,null,null,null,1.94,null,1.95,0.24047520756721497,5.9999998658895493E-2,0.67559999227523804]
[null,null,null,null,null,null,null,null,null,null,null,1.93,null,1.94,0.23917283117771149,5.9999998658895493E-2,0.66963738203048706]
[null,null,null,null,null,null,null,null,null,null,null,1.92,null,1.93,0.23786959052085876,5.9999998658895493E-2,0.6636803150177002]
[null,null,null,null,null,null,null,null,null,null,null,1.91,null,1.92,0.23656545579433441,5.9999998658895493E-2,0.65772885084152222]
[null,null,null,null,null,null,null,null,null,null,null,1.9,null,1.91,0.23526042699813843,5.9999998658895493E-2,0.65178316831588745]
[null,null,null,null,null,null,null,null,null,null,null,1.89,null,1.9,0.23395447432994843,5.9999998658895493E-2,0.64584344625473022]
[null,null,null,null,null,null,null,null,null,null,null,1.88,null,1.89,0.23264758288860321,5.9999998658895493E-2,0.63990986347198486]
[null,null,null,null,null,null,null,null,null,null,null,1.8699999999999999,null,1.88,0.23133975267410278,5.9999998658895493E-2,0.63398259878158569]
[null,null,null,null,null,null,null,null,null,null,null,1.8599999999999999,null,1.8699999999999999,0.23003095388412476,5.9999998658895493E-2,0.62806177139282227]
[null,null,null,null,null,null,null,null,null,null,null,1.8499999999999999,null,1.8599999999999999,0.22872118651866913,5.9999998658895493E-2,0.62214761972427368]
[null,null,null,null,null,null,null,null,null,null,null,1.8399999999999999,null,1.8499999999999999,0.22741040587425232,5.9999998658895493E-2,0.61624032258987427]
[null,null,null,null,null,null,null,null,null,null,null,1.8299999999999998,null,1.8399999999999999,0.22609861195087433,5.9999998658895493E-2,0.61034005880355835]
[null,null,null,null,null,null,null,null,null,null,null,1.8199999999999998,null,1.8299999999999998,0.22478577494621277,5.9999998658895493E-2,0.60444700717926025]
[null,null,null,null,null,null,null,null,null,null,null,1.8099999999999998,null,1.8199999999999998,0.22347189486026764,5.9999998658895493E-2,0.59856140613555908]
[null,null,null,null,null,null,null,null,null,null,null,1.7999999999999998,null,1.8099999999999998,0.22215692698955536,5.9999998658895493E-2,0.59268349409103394]
[null,null,null,null,null,null,null,null,null,null,null,1.7899999999999998,null,1.7999999999999998,0.22084088623523712,5.9999998658895493E-2,0.58681339025497437]
[null,null,null,null,null,null,null,null,null,null,null,1.7799999999999998,null,1.7899999999999998,0.21952372789382935,5.9999998658895493E-2,0.58095145225524902]
[null,null,null,null,null,null,null,null,null,null,null,1.7699999999999998,null,1.7799999999999998,0.21820543706417084,5.9999998658895493E-2,0.57509779930114746]
[null,null,null,null,null,null,null,null,null,null,null,1.7599999999999998,null,1.7699999999999998,0.2168859988451004,5.9999998658895493E-2,0.56925272941589355]
[null,null,null,null,null,null,null,null,null,null,null,1.7499999999999998,null,1.7599999999999998,0.21556538343429565,5.9999998658895493E-2,0.56341648101806641]
[null,null,null,null,null,null,null,null,null,null,null,1.7399999999999998,null,1.7499999999999998,0.2142435759305954,5.9999998658895493E-2,0.55758935213088989]
[null,null,null,null,null,null,null,null,null,null,null,1.7299999999999998,null,1.7399999999999998,0.21292056143283844,5.9999998658895493E-2,0.55177152156829834]
[null,null,null,null,null,null,null,null,null,null,null,1.7199999999999998,null,1.7299999999999998,0.21159631013870239,5.9999998658895493E-2,0.54596328735351563]
[null,null,null,null,null,null,null,null,null,null,null,1.7099999999999997,null,1.7199999999999998,0.21027080714702606,5.9999998658895493E-2,0.5401650071144104]
[null,null,null,null,null,null,null,null,null,null,null,1.6999999999999997,null,1.7099999999999997,0.20894402265548706,5.9999998658895493E-2,0.53437685966491699]
[null,null,null,null,null,null,null,null,null,null,null,1.6899999999999997,null,1.6999999999999997,0.207615926861763,5.9999998658895493E-2,0.52859914302825928]
[null,null,null,null,null,null,null,null,null,null,null,1.6799999999999997,null,1.6899999999999997,0.20628650486469269,5.9999998658895493E-2,0.52283227443695068]
[null,null,null,null,null,null,null,null,null,null,null,1.6699999999999997,null,1.6799999999999997,0.20495574176311493,5.9999998658895493E-2,0.51707643270492554]
[null,null,null,null,null,null,null,null,null,null,null,1.6599999999999997,null,1.6699999999999997,0.20362359285354614,5.9999998658895493E-2,0.51133197546005249]
[null,null,null,null,null,null,null,null,null,null,null,1.6499999999999997,null,1.6599999999999997,0.20229005813598633,5.9999998658895493E-2,0.50559931993484497]
[null,null,null,null,null,null,null,null,null,null,null,1.6399999999999997,null,1.6499999999999997,0.2009550929069519,5.9999998658895493E-2,0.49987867474555969]
[null,null,null,null,null,null,null,null,null,null,null,1.6299999999999997,null,1.6399999999999997,0.19961866736412048,5.9999998658895493E-2,0.49417048692703247]
[null,null,null,null,null,null,null,null,null,null,null,1.6199999999999997,null,1.6299999999999997,0.19828078150749207,5.9999998658895493E-2,0.48847502470016479]
[null,null,null,null,null,null,null,null,null,null,null,1.6099999999999997,null,1.6199999999999997,0.19694137573242188,5.9999998658895493E-2,0.48279273509979248]
[null,null,null,null,null,null,null,null,null,null,null,1.5999999999999996,null,1.6099999999999997,0.19560043513774872,5.9999998658895493E-2,0.4771239161491394]
[null,null,null,null,null,null,null,null,null,null,null,1.5899999999999996,null,1.5999999999999996,0.1942579448223114,5.9999998658895493E-2,0.47146898508071899]
[null,null,null,null,null,null,null,null,null,null,null,1.5799999999999996,null,1.5899999999999996,0.19291386008262634,5.9999998658895493E-2,0.4658282995223999]
[null,null,null,null,null,null,null,null,null,null,null,1.5699999999999996,null,1.5799999999999996,0.19156816601753235,5.9999998658895493E-2,0.46020230650901794]
[null,null,null,null,null,null,null,null,null,null,null,1.5599999999999996,null,1.5699999999999996,0.19022081792354584,5.9999998658895493E-2,0.45459139347076416]
[null,null,null,null,null,null,null,null,null,null,null,1.5499999999999996,null,1.5599999999999996,0.18887178599834442,5.9999998658895493E-2,0.44899594783782959]
[null,null,null,null,null,null,null,null,null,null,null,1.5399999999999996,null,1.5499999999999996,0.18752104043960571,5.9999998658895493E-2,0.44341641664505005]
[null,null,null,null,null,null,null,null,null,null,null,1.5299999999999996,null,1.5399999999999996,0.18616856634616852,5.9999998658895493E-2,0.43785318732261658]
[null,null,null,null,null,null,null,null,null,null,null,1.5199999999999996,null,1.5299999999999996,0.18481430411338806,5.9999998658895493E-2,0.43230676651000977]
[null,null,null,null,null,null,null,null,null,null,null,1.5099999999999996,null,1.5199999999999996,0.18345823884010315,5.9999998658895493E-2,0.42677754163742065]
[null,null,null,null,null,null,null,null,null,null,null,1.4999999999999996,null,1.5099999999999996,0.1821003258228302,5.9999998658895493E-2,0.42126595973968506]
[null,null,null,null,null,null,null,null,null,null,null,1.4899999999999995,null,1.4999999999999996,0.18074055016040802,5.9999998658895493E-2,0.41577249765396118]
[null,null,null,null,null,null,null,null,null,null,null,1.4799999999999995,null,1.4899999999999995,0.17937885224819183,5.9999998658895493E-2,0.41029763221740723]
[null,null,null,null,null,null,null,null,null,null,null,1.4699999999999995,null,1.4799999999999995,0.17801520228385925,5.9999998658895493E-2,0.40484178066253662]
[null,null,null,null,null,null,null,null,null,null,null,1.4599999999999995,null,1.4699999999999995,0.17664957046508789,5.9999998658895493E-2,0.39940544962882996]
[null,null,null,null,null,null,null,null,null,null,null,1.4499999999999995,null,1.4599999999999995,0.17528191208839417,5.9999998658895493E-2,0.39398911595344543]
[null,null,null,null,null,null,null,null,null,null,null,1.4399999999999995,null,1.4499999999999995,0.17391219735145569,5.9999998658895493E-2,0.38859322667121887]
[null,null,null,null,null,null,null,null,null,null,null,1.4299999999999995,null,1.4399999999999995,0.17254038155078888,5.9999998658895493E-2,0.38321828842163086]
[null,null,null,null,null,null,null,null,null,null,null,1.4199999999999995,null,1.4299999999999995,0.17116643488407135,5.9999998658895493E-2,0.3778647780418396]
[null,null,null,null,null,null,null,null,null,null,null,1.4099999999999995,null,1.4199999999999995,0.16979028284549713,5.9999998658895493E-2,0.3725331723690033]
[null,null,null,null,null,null,null,null,null,null,null,1.3999999999999995,null,1.4099999999999995,0.16841192543506622,5.9999998658895493E-2,0.36722394824028015]
[null,null,null,null,null,null,null,null,null,null,null,1.3899999999999995,null,1.3999999999999995,0.16703128814697266,5.9999998658895493E-2,0.36193758249282837]
[null,null,null,null,null,null,null,null,null,null,null,1.3799999999999994,null,1.3899999999999995,0.16564834117889404,5.9999998658895493E-2,0.35667458176612854]
[null,null,null,null,null,null,null,null,null,null,null,1.3699999999999994,null,1.3799999999999994,0.1642630398273468,5.9999998658895493E-2,0.35143539309501648]
[null,null,null,null,null,null,null,null,null,null,null,1.3599999999999994,null,1.3699999999999994,0.16287533938884735,5.9999998658895493E-2,0.34622052311897278]
[null,null,null,null,null,null,null,null,null,null,null,1.3499999999999994,null,1.3599999999999994,0.16148518025875092,5.9999998658895493E-2,0.34103041887283325]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L73-1%","v":1.3399999999999994},null,1.3499999999999994,0.16009253263473511,5.9999998658895493E-2,0.33586552739143372]
[null,null,null,null,null,null,null,null,null,null,null,1.3299999999999994,null,1.3399999999999994,0.15869732201099396,5.9999998658895493E-2,0.33072632551193237]
[null,null,null,null,null,null,null,null,null,null,null,1.3199999999999994,null,1.3299999999999994,0.15729951858520508,5.9999998658895493E-2,0.32561326026916504]
[null,null,null,null,null,null,null,null,null,null,null,1.3099999999999994,null,1.3199999999999994,0.15589907765388489,5.9999998658895493E-2,0.32052674889564514]
[null,null,null,null,null,null,null,null,null,null,null,1.2999999999999994,null,1.3099999999999994,0.15449592471122742,5.9999998658895493E-2,0.31546720862388611]
[null,null,null,null,null,null,null,null,null,null,null,1.2899999999999994,null,1.2999999999999994,0.15309001505374908,5.9999998658895493E-2,0.31043508648872375]
[null,null,null,null,null,null,null,null,null,null,null,1.2799999999999994,null,1.2899999999999994,0.15168128907680511,5.9999998658895493E-2,0.30543076992034912]
[null,null,null,null,null,null,null,null,null,null,null,1.2699999999999994,null,1.2799999999999994,0.15026970207691193,5.9999998658895493E-2,0.30045461654663086]
[null,null,null,null,null,null,null,null,null,null,null,1.2599999999999993,null,1.2699999999999994,0.14885517954826355,5.9999998658895493E-2,0.29550701379776001]
[null,null,null,null,null,null,null,null,null,null,null,1.2499999999999993,null,1.2599999999999993,0.1474376767873764,5.9999998658895493E-2,0.29058831930160522]
[null,null,null,null,null,null,null,null,null,null,null,1.2399999999999993,null,1.2499999999999993,0.14601711928844452,5.9999998658895493E-2,0.28569886088371277]
[null,null,null,null,null,null,null,null,null,null,null,1.2299999999999993,null,1.2399999999999993,0.14459346234798431,5.9999998658895493E-2,0.28083896636962891]
[null,null,null,null,null,null,null,null,null,null,null,1.2199999999999993,null,1.2299999999999993,0.14316661655902863,5.9999998658895493E-2,0.27600887417793274]
[null,null,null,null,null,null,null,null,null,null,null,1.2099999999999993,null,1.2199999999999993,0.14173653721809387,5.9999998658895493E-2,0.27120891213417053]
[null,null,null,null,null,null,null,null,null,null,null,1.1999999999999993,null,1.2099999999999993,0.14030316472053528,5.9999998658895493E-2,0.26643931865692139]
[null,null,null,null,null,null,null,null,null,null,null,1.1899999999999993,null,1.1999999999999993,0.13886639475822449,5.9999998658895493E-2,0.26170030236244202]
[null,null,null,null,null,null,null,null,null,null,null,1.1799999999999993,null,1.1899999999999993,0.13742619752883911,5.9999998658895493E-2,0.25699207186698914]
[null,null,null,null,null,null,null,null,null,null,null,1.1699999999999993,null,1.1799999999999993,0.13598246872425079,5.9999998658895493E-2,0.25231480598449707]
[null,null,null,null,null,null,null,null,null,null,null,1.1599999999999993,null,1.1699999999999993,0.13453514873981476,5.9999998658895493E-2,0.24766865372657776]
[null,null,null,null,null,null,null,null,null,null,null,1.1499999999999992,null,1.1599999999999993,0.13308416306972504,5.9999998658895493E-2,0.24305373430252075]
[null,null,null,null,null,null,null,null,null,null,null,1.1399999999999992,null,1.1499999999999992,0.13162942230701447,5.9999998658895493E-2,0.23847015202045441]
[null,null,null,null,null,null,null,null,null,null,null,1.1299999999999992,null,1.1399999999999992,0.13017086684703827,5.9999998658895493E-2,0.2339179515838623]
[null,null,null,null,null,null,null,null,null,null,null,1.1199999999999992,null,1.1299999999999992,0.12870839238166809,5.9999998658895493E-2,0.22939719259738922]
[null,null,null,null,null,null,null,null,null,null,null,1.1099999999999992,null,1.1199999999999992,0.12724190950393677,5.9999998658895493E-2,0.22490787506103516]
[null,null,null,null,null,null,null,null,null,null,null,1.0999999999999992,null,1.1099999999999992,0.12577135860919952,5.9999998658895493E-2,0.22044998407363892]
[null,null,null,null,null,null,null,null,null,null,null,1.0899999999999992,null,1.0999999999999992,0.1242966428399086,5.9999998658895493E-2,0.21602347493171692]
[null,null,null,null,null,null,null,null,null,null,null,1.0799999999999992,null,1.0899999999999992,0.12281765788793564,5.9999998658895493E-2,0.2116282731294632]
[null,null,null,null,null,null,null,null,null,null,null,1.0699999999999992,null,1.0799999999999992,0.12133430689573288,5.9999998658895493E-2,0.20726427435874939]
[null,null,null,null,null,null,null,null,null,null,null,1.0599999999999992,null,1.0699999999999992,0.11984651535749435,5.9999998658895493E-2,0.20293134450912476]
[null,null,null,null,null,null,null,null,null,null,null,1.0499999999999992,null,1.0599999999999992,0.11835416406393051,5.9999998658895493E-2,0.19862930476665497]
[null,null,null,null,null,null,null,null,null,null,null,1.0399999999999991,null,1.0499999999999992,0.11685715615749359,5.9999998658895493E-2,0.19435799121856689]
[null,null,null,null,null,null,null,null,null,null,null,1.0299999999999991,null,1.0399999999999991,0.11535538733005524,5.9999998658895493E-2,0.19011716544628143]
[null,null,null,null,null,null,null,null,null,null,null,1.0199999999999991,null,1.0299999999999991,0.11384874582290649,5.9999998658895493E-2,0.18590657413005829]
[null,null,null,null,null,null,null,null,null,null,null,1.0099999999999991,null,1.0199999999999991,0.11233712732791901,5.9999998658895493E-2,0.18172594904899597]
[null,null,null,null,null,null,null,null,null,null,null,0.99999999999999911,null,1.0099999999999991,0.11082041263580322,5.9999998658895493E-2,0.17757499217987061]
[null,null,null,null,null,null,null,null,null,null,null,0.9899999999999991,null,0.99999999999999911,0.10929848253726959,5.9999998658895493E-2,0.17345337569713593]
[null,null,null,null,null,null,null,null,null,null,null,0.97999999999999909,null,0.9899999999999991,0.10777121782302856,5.9999998658895493E-2,0.16936074197292328]
[null,null,null,null,null,null,null,null,null,null,null,0.96999999999999909,null,0.97999999999999909,0.10623849183320999,5.9999998658895493E-2,0.16529668867588043]
[null,null,null,null,null,null,null,null,null,null,null,0.95999999999999908,null,0.96999999999999909,0.10470017790794373,5.9999998658895493E-2,0.16126084327697754]
[null,null,null,null,null,null,null,null,null,null,null,0.94999999999999907,null,0.95999999999999908,0.10315614938735962,5.9999998658895493E-2,0.15725274384021759]
[null,null,null,null,null,null,null,null,null,null,null,0.93999999999999906,null,0.94999999999999907,0.10160624980926514,5.9999998658895493E-2,0.15327195823192596]
[null,null,null,null,null,null,null,null,null,null,null,0.92999999999999905,null,0.93999999999999906,0.10005035996437073,5.9999998658895493E-2,0.14931799471378326]
[null,null,null,null,null,null,null,null,null,null,null,0.91999999999999904,null,0.92999999999999905,9.8488315939903259E-2,5.9999998658895493E-2,0.14539037644863129]
[null,null,null,null,null,null,null,null,null,null,null,0.90999999999999903,null,0.91999999999999904,9.6919983625411987E-2,5.9999998658895493E-2,0.14148855209350586]
[null,null,null,null,null,null,null,null,null,null,null,0.89999999999999902,null,0.90999999999999903,9.5345191657543182E-2,5.9999998658895493E-2,0.13763731718063354]
[null,null,null,null,null,null,null,null,null,null,null,0.88999999999999901,null,0.89999999999999902,9.3763791024684906E-2,5.9999998658895493E-2,0.13382631540298462]
[null,null,null,null,null,null,null,null,null,null,null,0.87999999999999901,null,0.88999999999999901,9.2175617814064026E-2,5.9999998658895493E-2,0.13007809221744537]
[null,null,null,null,null,null,null,null,null,null,null,0.869999999999999,null,0.87999999999999901,9.0580493211746216E-2,5.9999998658895493E-2,0.12638723850250244]
[null,null,null,null,null,null,null,null,null,null,null,0.85999999999999899,null,0.869999999999999,8.8978245854377747E-2,5.9999998658895493E-2,0.12273714691400528]
[null,null,null,null,null,null,null,null,null,null,null,0.84999999999999898,null,0.85999999999999899,8.7368696928024292E-2,5.9999998658895493E-2,0.1191495880484581]
[null,null,null,null,null,null,null,null,null,null,null,0.83999999999999897,null,0.84999999999999898,8.5751645267009735E-2,5.9999998658895493E-2,0.1156107559800148]
[null,null,null,null,null,null,null,null,null,null,null,0.82999999999999896,null,0.83999999999999897,8.4126904606819153E-2,5.9999998658895493E-2,0.112101711332798]
[null,null,null,null,null,null,null,null,null,null,null,0.81999999999999895,null,0.82999999999999896,8.2494273781776428E-2,5.9999998658895493E-2,0.1086278110742569]
[null,null,null,null,null,null,null,null,null,null,null,0.80999999999999894,null,0.81999999999999895,8.085353672504425E-2,5.9999998658895493E-2,0.10519406944513321]
[null,null,null,null,null,null,null,null,null,null,null,0.79999999999999893,null,0.80999999999999894,7.9204492270946503E-2,5.9999998658895493E-2,0.10177032649517059]
[null,null,null,null,null,null,null,null,null,null,null,0.78999999999999893,null,0.79999999999999893,7.7546894550323486E-2,5.9999998658895493E-2,9.8349004983901978E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.77999999999999892,null,0.78999999999999893,7.5880527496337891E-2,5.9999998658895493E-2,9.493178129196167E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.76999999999999891,null,0.77999999999999892,7.420513778924942E-2,5.9999998658895493E-2,9.1507606208324432E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.7599999999999989,null,0.76999999999999891,7.2520487010478973E-2,5.9999998658895493E-2,8.805113285779953E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.74999999999999889,null,0.7599999999999989,7.0826314389705658E-2,5.9999998658895493E-2,8.4547877311706543E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.73999999999999888,null,0.74999999999999889,6.9122336804866791E-2,5.9999998658895493E-2,8.0973625183105469E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.72999999999999887,null,0.73999999999999888,6.7408286035060883E-2,5.9999998658895493E-2,7.727678120136261E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.71999999999999886,null,0.72999999999999887,6.5683864057064056E-2,5.9999998658895493E-2,7.3449775576591492E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.70999999999999885,null,0.71999999999999886,6.3948780298233032E-2,5.9999998658895493E-2,6.9492660462856293E-2]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L137-1%","v":0.69999999999999885},null,0.70999999999999885,6.2202703207731247E-2,5.9999998658895493E-2,6.5393336117267609E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.68999999999999884,null,0.69999999999999885,6.0445312410593033E-2,5.9999998658895493E-2,6.1111252754926682E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.67999999999999883,null,0.68999999999999884,5.867626890540123E-2,5.9999998658895493E-2,5.6631181389093399E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.66999999999999882,null,0.67999999999999883,5.6895211338996887E-2,5.9999998658895493E-2,5.1910735666751862E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.65999999999999881,null,0.66999999999999882,5.5101770907640457E-2,5.9999998658895493E-2,4.6913396567106247E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.6499999999999988,null,0.65999999999999881,5.32955601811409E-2,5.9999998658895493E-2,4.1609544306993484E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.63999999999999879,null,0.6499999999999988,5.1476173102855682E-2,5.9999998658895493E-2,3.5860709846019745E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.62999999999999878,null,0.63999999999999879,4.9643188714981079E-2,5.9999998658895493E-2,2.9638895764946938E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.61999999999999877,null,0.62999999999999878,4.7796163707971573E-2,5.9999998658895493E-2,2.280200831592083E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.60999999999999877,null,0.61999999999999877,4.5934636145830154E-2,5.9999998658895493E-2,1.5078035183250904E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.59999999999999876,null,0.60999999999999877,4.4058121740818024E-2,5.9999998658895493E-2,6.3518080860376358E-3]
[null,null,null,null,null,null,null,null,null,null,null,0.58999999999999875,null,0.59999999999999876,4.2166110128164291E-2,5.9999998658895493E-2,-4.2013810016214848E-3]
[null,null,null,null,null,null,null,null,null,null,null,0.57999999999999874,null,0.58999999999999875,4.0258076041936874E-2,5.9999998658895493E-2,-1.701674796640873E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.56999999999999873,null,0.57999999999999874,3.8333456963300705E-2,5.9999998658895493E-2,-3.4705914556980133E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.55999999999999872,null,0.56999999999999873,3.6391664296388626E-2,5.9999998658895493E-2,-6.2284689396619797E-2]
[null,null,null,null,null,null,null,null,null,null,null,0.54999999999999871,null,0.55999999999999872,3.4432090818881989E-2,5.9999998658895493E-2,-0.14230489730834961]
[null,null,null,null,null,null,null,null,null,null,null,0.5399999999999987,null,0.54999999999999871,3.2454080879688263E-2,5.8232143521308899E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.52999999999999869,null,0.5399999999999987,3.0456956475973129E-2,5.6000065058469772E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.51999999999999869,null,0.52999999999999869,2.8439996764063835E-2,5.3748331964015961E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.50999999999999868,null,0.51999999999999869,2.6402443647384644E-2,5.1476173102855682E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.49999999999999867,null,0.50999999999999868,2.4343498051166534E-2,4.9182765185832977E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.48999999999999866,null,0.49999999999999867,2.2262310609221458E-2,4.6867240220308304E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.47999999999999865,null,0.48999999999999866,2.0157989114522934E-2,4.452868178486824E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.46999999999999864,null,0.47999999999999865,1.8029583618044853E-2,4.2166110128164291E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.45999999999999863,null,0.46999999999999864,1.5876088291406631E-2,3.9778497070074081E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.44999999999999862,null,0.45999999999999863,1.3696432113647461E-2,3.7364743649959564E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.43999999999999861,null,0.44999999999999862,1.1489481665194035E-2,3.492368757724762E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.42999999999999861,null,0.43999999999999861,9.2540252953767776E-3,3.2454080879688263E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.4199999999999986,null,0.42999999999999861,6.9887754507362843E-3,2.9954604804515839E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.40999999999999859,null,0.4199999999999986,4.6923537738621235E-3,2.7423843741416931E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.39999999999999858,null,0.40999999999999859,2.3632876109331846E-3,2.4860285222530365E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.38999999999999857,null,0.39999999999999858,-8.0098903033494462E-16,2.2262310609221458E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.37999999999999856,null,0.38999999999999857,-2.3992015048861504E-3,1.9628183916211128E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.36999999999999855,null,0.37999999999999856,-4.8361355438828468E-3,1.6956036910414696E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.35999999999999854,null,0.36999999999999855,-7.3127602227032185E-3,1.4243858866393566E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.34999999999999853,null,0.35999999999999854,-9.8311891779303551E-3,1.1489481665194035E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.33999999999999853,null,0.34999999999999853,-1.2393705546855927E-2,8.6905583739280701E-3,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.32999999999999852,null,0.33999999999999853,-1.5002785250544548E-2,5.8445506729185581E-3,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.31999999999999851,null,0.32999999999999852,-1.7661115154623985E-2,2.9486990533769131E-3,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.3099999999999985,null,0.31999999999999851,-2.037162147462368E-2,-8.5629715835665744E-16,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.29999999999999849,null,0.3099999999999985,-2.3137496784329414E-2,-3.0048235785216093E-3,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.28999999999999848,null,0.29999999999999849,-2.5962237268686295E-2,-6.0693584382534027E-3,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.27999999999999847,null,0.28999999999999848,-2.8849678114056587E-2,-9.1975405812263489E-3,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.26999999999999846,null,0.27999999999999847,-3.1804043799638748E-2,-1.2393705546855927E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.25999999999999845,null,0.26999999999999846,-3.4829996526241302E-2,-1.5662640333175659E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.24999999999999845,null,0.25999999999999845,-3.7932716310024261E-2,-1.9009653478860855E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.23999999999999844,null,0.24999999999999845,-4.1117958724498749E-2,-2.2440651431679726E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.22999999999999843,null,0.23999999999999844,-4.4392157346010208E-2,-2.5962237268686295E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.21999999999999842,null,0.22999999999999843,-4.7762542963027954E-2,-2.9581820592284203E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.20999999999999841,null,0.21999999999999842,-5.1237262785434723E-2,-3.3307760953903198E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.1999999999999984,null,0.20999999999999841,-5.4825566709041595E-2,-3.7149537354707718E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.18999999999999839,null,0.1999999999999984,-5.8537993580102921E-2,-4.1117958724498749E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.17999999999999838,null,0.18999999999999839,-6.2386650592088699E-2,-4.5225437730550766E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.16999999999999837,null,0.17999999999999838,-6.6385537385940552E-2,-4.9486313015222549E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.15999999999999837,null,0.16999999999999837,-7.055094838142395E-2,-5.3917288780212402E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.14999999999999836,null,0.15999999999999837,-7.4902042746543884E-2,-5.8537993580102921E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,0.13999999999999835,null,0.14999999999999836,-7.9461544752120972E-2,-6.3371695578098297E-2,-1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.13999999999999835,-8.4256693720817566E-2,-6.844630092382431E-2,-1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tables!$F$10:$H$10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tables!$O$9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tables!$L$8:$L$194"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exercise!$E$7"]