{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Notes","Summary of Results","Load and Storage Analysis","Assumptions","Technology Cost","Financial Model ","Solar Carrying Charge","Battery Carrying Charge","Load Shapes","Lazard Database","Scenario Output","Misc Titles","Rate Summary","Rate Schedule PDF","Examples","Carrying Charge for Diesel"],"not_rendered":{"charts":14,"images":1,"macros":1,"external_links":1,"defined_names":56,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Notes","index":0,"n_rows":45,"n_cols":26,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Arrange inputs and outputs more clearly",null,null,null,null,null,null,null,null,"Microgrid Conversion",null,null,null,null,null,null,"Charge Set Point",100]
[null,"Include financial model with LCOE and IRR instead of carrying charges",null,null,null,null,null,null,null,null,"Change Names",null,null,null,null,null,null,"Battery",200]
[null,"Demonstrate effect of battery life different from solar life",null,null,null,null,null,null,null,null,"Use Coincident or Non-Coincident Load Shapes"]
[null,"Include on-peak and off-peak energy charges",null,null,null,null,null,null,null,null,"Get Diesel Costs",null,null,null,null,null,null,"Load After Solar",null,200,-200,-200,200,120,500,300]
[null,null,null,null,null,null,null,null,null,null,"Take Out Demand Charges and Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Charge Switch",{"$f":"S2","v":100},{"$f":"T5<=$S$7","v":false},true,true,false,false,false,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Charge Amount",{"$f":"S3","v":200},{"$f":"($S$7-T5)*T7","v":0},300,300,0,0,0,0]
[null,"Notes",null,null,null,null,null,null,null,null,"Do the Charge First"]
[null,"1. Not true when said that could easily copy codes",null,null,null,null,null,null,null,null,"Define Charge Hours First",null,null,null,null,null,null,"Start of Charge Period",null,{"$f":"AND(T7,NOT(S7))","v":false},{"$f":"AND(U7,NOT(T7))","v":true},false,false,false,false,false]
[null,"2. Show how counter, index and assumptions work",null,null,null,null,null,null,null,null,"Put in Off-Peak Only Switch (without solar)"]
[null,"3. Discuss Solar Shapes and Sources",null,null,null,null,null,null,null,null,"Put in Charge Set-point",null,null,null,null,null,null,"Discharge",null,{"$f":"NOT(T7)","v":true},false,false,true,true,true,true]
[null,"4. Graph of Different Days",null,null,null,null,null,null,null,null,"When Zero, Only Charge Negative Loads",null,null,null,null,null,null,"First Charge",null,{"$f":"IF(T10,MATCH(TRUE,T12:Y12,0))","v":false},{"$f":"IF(U10,MATCH(TRUE,OFFSET(U12,0,0,1,12),0))","v":3},{"$f":"IF(V10,MATCH(TRUE,OFFSET(V12,0,0,1,12),0))","v":false},false,false,false,false]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Charge Balance"]
[null,"4. Discussion how Carrying Charges Reconcile with Financial Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening Balance",null,null,{"$f":"S19","v":0},{"$f":"U19","v":210},420,420,420,420]
[null,"4a. See Implicit Assumptions",null,null,null,null,null,null,null,null,"    Off-Peak Hours",null,null,null,null,null,null,"Add: Charge",null,null,{"$f":"U8","v":300},300,0,0,0,0]
[null,"5. Discuss Case with Only Solar",null,null,null,null,null,null,null,null,"    Load Less than Average",null,null,null,null,null,null,"Less: Loss",0.3,null,{"$f":"U17*$S$18","v":90},90,0,0,0,0]
[null,"6. Discuss Problem with Different Lives and Residual Value",null,null,null,null,null,null,null,null,"    Load Less than Set Point",null,null,null,null,null,null,"Closing Balance",null,null,{"$f":"U16+U17-U18","v":210},{"$f":"V16+V17-V18","v":420},420,420,420,420]
[null,"7. Issue of Changes in Battery Cost"]
[null,null,null,null,null,null,null,null,null,null,"   Always when Negative",null,null,null,null,null,null,"Max Balance",null,null,{"$f":"IF(U10,MAX(OFFSET(U16,0,0,1,12)))","v":420},{"$f":"IF(V10,MAX(OFFSET(V16,0,0,1,12)))","v":false},false,false,false,false]
[null,"10. How Optimisation of Peak and Off-peak",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load During Discharge",null,null,{"$f":"IF(U10,SUMPRODUCT(OFFSET(U12,0,0,1,12)*OFFSET(U5,0,0,1,12)))","v":1120},{"$f":"IF(V10,SUMPRODUCT(OFFSET(V12,0,0,1,12)*OFFSET(V5,0,0,1,12)))","v":false},false,false,false,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent to Discharge",null,null,{"$f":"IF(U10,U21/U22,T23)","v":0.375},{"$f":"IF(V10,V21/V22,U23)","v":0.375},0.375,0.375,0.375,0.375]
[null,null,null,null,null,null,null,null,null,null,"Find Max Storage for the Day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening Balance",null,null,{"$f":"S29","v":0},{"$f":"U29","v":210},420,345,300,112.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Add: Charge",null,null,{"$f":"U17","v":300},{"$f":"V17","v":300},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Most Difficult",null,null,null,null,null,null,"Less: Loss",{"$f":"S18","v":0.3},null,{"$f":"U26*$S$27","v":90},90,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Find the maximum Storage with Cronology",null,null,null,null,null,null,"Less: Discharge",null,null,{"$f":"U23*U12*U5","v":0},0,75,45,187.5,112.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing Balance",null,null,{"$f":"U25+U26-U27-U28","v":210},{"$f":"V25+V26-V27-V28","v":420},345,300,112.5,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total to Discharge",null,400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load",null,null,null,600,500,550]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Load",null,{"$f":"SUM(V34:X34)","v":1650}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Load - Discharge",null,{"$f":"T35-T33","v":1250}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Target",null,{"$f":"T37/3","v":416.66666666666669}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Target",null,null,null,{"$f":"$T$38","v":416.66666666666669},{"$f":"$T$38","v":416.66666666666669},416.66666666666669]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discharge",null,null,null,{"$f":"V34-V40","v":183.33333333333331},{"$f":"W34-W40","v":83.333333333333314},133.33333333333331]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load",null,null,null,100,200,300,400,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"AVERAGE(V44:Z44)","v":300}]

{"sheet":"Summary of Results","index":1,"n_rows":28,"n_cols":21,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Total","LOCE",null,"Battery",null,null,null,"Solar",null,null,null,null,"Rates"]
[null,null,"Total Cost USD/Year",null,null,{"$f":"SUM(F4:F6)","v":1026019.1069885254},{"$f":"resulting_cost/F8*1000","v":175.83714424649222},null,"Capacity (kW)",null,{"$f":"'Load and Storage Analysis'!F16","v":500},null,"Capacity (kW)",null,null,{"$f":"Assumptions!D95*1000","v":0},null,"Demand (kW)",null,null,{"$f":"'Load and Storage Analysis'!F129","v":1020.4645356768482}]
[null,null,null,null,null,null,null,null,"Duration (hrs)",null,{"$f":"'Load and Storage Analysis'!F17","v":6},null,"Capital Cost/kW",null,null,{"$f":"'Technology Cost'!F11","v":750},null,"Capacity Charge (USD/kW-mo)",null,null,{"$f":"'Load and Storage Analysis'!F143","v":9.7366020524515395}]
[null,null,"Total Cost of Retail Rates",null,null,{"$f":"U15","v":961309.10698852537},{"$f":"F4/(U11+U12)","v":159.07950084530879},null,"1-Cycle kWh",null,{"$f":"'Load and Storage Analysis'!F18","v":3000},null,"Carrying Charge Rate",null,null,{"$f":"Assumptions!E71","v":6.5261468369098921E-2},null,"On Peak Energy Charge (USD/MWH)",null,null,{"$f":"Assumptions!E67","v":177.33181299885982}]
[null,null,"Total Fixed Cost of Solar",null,null,{"$f":"U20","v":0},{"$f":"IFERROR(F5/U18,\"\")","v":""},null,"Loss Percent",null,{"$f":"'Load and Storage Analysis'!F19","v":0.7},null,"O&M Cost/kW-yr",null,null,{"$f":"'Technology Cost'!F17","v":6},null,"Off Peak Energy Charge (USD/MWH)",null,null,{"$f":"Assumptions!E68","v":78.814139110604359}]
[null,null,"Total Fixed Cost of Batteries",null,null,{"$f":"Assumptions!D107","v":64710.000000000007},null,null,"Capital Cost/kWh",null,{"$f":"'Technology Cost'!E39","v":303},null,"Total Fixed Cost USD/kW-yr",null,null,{"$f":"P4*P3+P5","v":54.946101276824194},null,"Total Annual Fixed Cost/kW",null,null,{"$f":"'Load and Storage Analysis'!F143*12","v":116.83922462941848}]
[null,null,null,null,null,null,null,null,"Capital Cost/kW ",null,{"$f":"K6*K3","v":1818},null,"Solar Capacity Factor",null,null,{"$f":"'Load and Storage Analysis'!F13","v":false},null,"Total Variable Cost/MWH",null,null,{"$f":"(U14/(U11+U12))","v":139.34901654727835}]
[null,null,"Base Energy (kWh)",null,null,{"$f":"SUM('Load and Storage Analysis'!55:55)*12","v":5835053.289708972},null,null,"Carrying Charge",null,{"$f":"Assumptions!E77","v":6.716639358269022E-2},null,"Solar Cost USD/MWH",null,null,{"$f":"IFERROR(P6*1000/(8760*P7),FALSE)","v":false}]
[null,null,"Less: Gross Solar (kWh)",null,null,{"$f":"-U18*1000","v":0},null,null,"Carrying Cost/kW-yr",null,{"$f":"Assumptions!D106","v":129.42000000000002},null,"Solar Wasted kWh",null,null,{"$f":"SUM('Load and Storage Analysis'!120:120)*12","v":0},null,null,"Annual Retail Rate Cost"]
[null,null,"Add: Solar Wasted (kWh)",null,null,{"$f":"P9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Demand - kW",null,{"$f":"U2","v":1020.4645356768482}]
[null,null,"Net Before Storage",null,null,{"$f":"SUM(F8:F10)","v":5835053.289708972},null,null,"Day of Graph",null,{"$f":"'Load and Storage Analysis'!J8","v":8},null,{"$f":"'Load and Storage Analysis'!$I$9","v":"Low Day Base Load Factor"},null,null,null,null,null,"On-Peak Generation (MWH)",null,{"$f":"'Load and Storage Analysis'!F123*12/1000","v":3713.1317170856028}]
[null,null,null,null,null,null,null,null,"Charge Hr Start",null,{"$f":"Assumptions!E37","v":0},null,{"$f":"'Load and Storage Analysis'!I10","v":"Solar Shape 8"},null,null,null,null,null,"Off-Peak Generation (MWH)",null,{"$f":"'Load and Storage Analysis'!F124*12/1000","v":2329.816003270374}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost - USD",null,{"$f":"U10*U6","v":119230.2851103025}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost - USD",null,{"$f":"U11*U4+U12*U5","v":842078.82187822287}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail Rate Cost",null,{"$f":"U13+U14","v":961309.10698852537}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Solar Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Production (MWH)",null,{"$f":"P7*P2*8.76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity - kW",null,{"$f":"P2","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost - USD",null,{"$f":"U19*P6","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Battery Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity - MW",null,{"$f":"K2","v":500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost",null,{"$f":"U23*K9","v":64710.000000000007}]
[]
[]
[null,null,"Maximum Charge",null,null,{"$f":"'Load and Storage Analysis'!F24","v":229.04993997737733}]
[null,null,"Maximum Discharge",null,null,{"$f":"'Load and Storage Analysis'!F25","v":192.27692895081645}]

{"sheet":"Load and Storage Analysis","index":2,"n_rows":181,"n_cols":727,"rows_kept":181,"cut":false,"hidden":false,"merged":[]}
["Timeline",null,null,null,null,"Total Cost",{"$f":"resulting_cost","v":1026019.1069885254},{"$f":"H32","v":1},{"$f":"I32","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BU32","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EG32","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GS32","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JE32","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,{"$f":"LQ32","v":322},323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,{"$f":"OC32","v":386},387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,{"$f":"QO32","v":450},451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,{"$f":"TA32","v":514},515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,{"$f":"VM32","v":578},579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,{"$f":"XY32","v":642},643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,{"$f":"AAK32","v":706},707,708,709,710,711,712,713,714,715,716,717,718,719,720]
[null,null,null,null,null,"Battery",null,{"$f":"F16","v":500},"Solar",{"$f":"Assumptions!D95*1000","v":0},null,"Total Retail Energy",{"$f":"F116*12/1000","v":6042.9477203559845},"Solar Wasted",null,{"$f":"F120","v":0},"Duration",{"$f":"Assumptions!$D$103","v":6}]
[]
[]
["Summary"]
[null,"Loads"]
[null,null,"Peak Load for Month",null,"kW",{"$f":"MAX(H55:AAY55)","v":1200}]
[null,null,"Energy of Month",null,"kWh",{"$f":"SUM(55:55)","v":486254.44080908102},null,null,"Day Graph",8]
[null,null,"Load Factor for Month",null,"%",{"$f":"F8/730/F7","v":0.55508497809255819},null,null,{"$f":"H177","v":"Low Day Base Load Factor"}]
[null,null,null,null,null,null,null,null,{"$f":"H178","v":"Solar Shape 8"}]
[null,"Solar power"]
[null,null,"Solar Capacity",null,"kW",{"$f":"Assumptions!D95*1000","v":0},null,null,"Start Hour ",{"$f":"Assumptions!E37","v":0}]
[null,null,"Solar Capacity Factor",null,null,{"$f":"IFERROR(SUM(H57:AAY57)/730/F12,FALSE)","v":false}]
[]
[null,"Battery"]
[null,null,"Capacity",null,"kW",{"$f":"Assumptions!D102*1000","v":500}]
[null,null,"Duration",null,"Hour",{"$f":"Assumptions!D103","v":6}]
[null,null,"1-cycle energy",null,"kWh",{"$f":"F16*F17","v":3000}]
[null,null,"Loss Percent",null,"%",{"$f":"Assumptions!D104","v":0.7}]
[]
[null,"Only Charge Off-Peak",null,null,"Switch",false]
[null,"Peak Load",null,null,"kW",{"$f":"F130","v":1022.4541196700684}]
[]
[null,"Maximum Charge",null,null,"kW",{"$f":"MAX(H115:AE115)","v":229.04993997737733}]
[null,"Maximum Discharge",null,null,"kW",{"$f":"MAX(H114:AE114)","v":192.27692895081645},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On-Peak Load",null,null,{"$f":"F123","v":309427.64309046691}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off-Peak Load",null,null,{"$f":"F124","v":194151.33360586452}]
[null,"Total retail",null,null,null,{"$f":"SUM(H116:AE116)","v":23276.052788322686},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(AD25:AD26)","v":503578.9766963314}]
[null,"Peak Load",null,null,null,{"$f":"MAX(55:55)/1000","v":1.2}]
[]
["Operations"]
[null,"Timing Parameters"]
[null,null,"Hour Counter",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720]
[null,null,"Day of Month",null,null,null,null,1,{"$f":"IF(I34=1,H33+1,H33)","v":1},{"$f":"IF(J34=1,I33+1,I33)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(BV34=1,BU33+1,BU33)","v":3},3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(EH34=1,EG33+1,EG33)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,9,9,{"$f":"IF(GT34=1,GS33+1,GS33)","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"IF(IM34=1,IL33+1,IL33)","v":10},{"$f":"IF(IN34=1,IM33+1,IM33)","v":11},{"$f":"IF(IO34=1,IN33+1,IN33)","v":11},{"$f":"IF(IP34=1,IO33+1,IO33)","v":11},{"$f":"IF(IQ34=1,IP33+1,IP33)","v":11},{"$f":"IF(IR34=1,IQ33+1,IQ33)","v":11},{"$f":"IF(IS34=1,IR33+1,IR33)","v":11},{"$f":"IF(IT34=1,IS33+1,IS33)","v":11},{"$f":"IF(IU34=1,IT33+1,IT33)","v":11},{"$f":"IF(IV34=1,IU33+1,IU33)","v":11},{"$f":"IF(IW34=1,IV33+1,IV33)","v":11},{"$f":"IF(IX34=1,IW33+1,IW33)","v":11},{"$f":"IF(IY34=1,IX33+1,IX33)","v":11},{"$f":"IF(IZ34=1,IY33+1,IY33)","v":11},{"$f":"IF(JA34=1,IZ33+1,IZ33)","v":11},{"$f":"IF(JB34=1,JA33+1,JA33)","v":11},{"$f":"IF(JC34=1,JB33+1,JB33)","v":11},{"$f":"IF(JD34=1,JC33+1,JC33)","v":11},{"$f":"IF(JE34=1,JD33+1,JD33)","v":11},{"$f":"IF(JF34=1,JE33+1,JE33)","v":11},{"$f":"IF(JG34=1,JF33+1,JF33)","v":11},{"$f":"IF(JH34=1,JG33+1,JG33)","v":11},{"$f":"IF(JI34=1,JH33+1,JH33)","v":11},{"$f":"IF(JJ34=1,JI33+1,JI33)","v":11},{"$f":"IF(JK34=1,JJ33+1,JJ33)","v":11},{"$f":"IF(JL34=1,JK33+1,JK33)","v":12},{"$f":"IF(JM34=1,JL33+1,JL33)","v":12},{"$f":"IF(JN34=1,JM33+1,JM33)","v":12},{"$f":"IF(JO34=1,JN33+1,JN33)","v":12},{"$f":"IF(JP34=1,JO33+1,JO33)","v":12},{"$f":"IF(JQ34=1,JP33+1,JP33)","v":12},{"$f":"IF(JR34=1,JQ33+1,JQ33)","v":12},{"$f":"IF(JS34=1,JR33+1,JR33)","v":12},{"$f":"IF(JT34=1,JS33+1,JS33)","v":12},{"$f":"IF(JU34=1,JT33+1,JT33)","v":12},{"$f":"IF(JV34=1,JU33+1,JU33)","v":12},{"$f":"IF(JW34=1,JV33+1,JV33)","v":12},{"$f":"IF(JX34=1,JW33+1,JW33)","v":12},{"$f":"IF(JY34=1,JX33+1,JX33)","v":12},{"$f":"IF(JZ34=1,JY33+1,JY33)","v":12},{"$f":"IF(KA34=1,JZ33+1,JZ33)","v":12},{"$f":"IF(KB34=1,KA33+1,KA33)","v":12},{"$f":"IF(KC34=1,KB33+1,KB33)","v":12},{"$f":"IF(KD34=1,KC33+1,KC33)","v":12},{"$f":"IF(KE34=1,KD33+1,KD33)","v":12},{"$f":"IF(KF34=1,KE33+1,KE33)","v":12},{"$f":"IF(KG34=1,KF33+1,KF33)","v":12},{"$f":"IF(KH34=1,KG33+1,KG33)","v":12},{"$f":"IF(KI34=1,KH33+1,KH33)","v":12},{"$f":"IF(KJ34=1,KI33+1,KI33)","v":13},{"$f":"IF(KK34=1,KJ33+1,KJ33)","v":13},{"$f":"IF(KL34=1,KK33+1,KK33)","v":13},{"$f":"IF(KM34=1,KL33+1,KL33)","v":13},{"$f":"IF(KN34=1,KM33+1,KM33)","v":13},{"$f":"IF(KO34=1,KN33+1,KN33)","v":13},{"$f":"IF(KP34=1,KO33+1,KO33)","v":13},{"$f":"IF(KQ34=1,KP33+1,KP33)","v":13},{"$f":"IF(KR34=1,KQ33+1,KQ33)","v":13},{"$f":"IF(KS34=1,KR33+1,KR33)","v":13},{"$f":"IF(KT34=1,KS33+1,KS33)","v":13},{"$f":"IF(KU34=1,KT33+1,KT33)","v":13},{"$f":"IF(KV34=1,KU33+1,KU33)","v":13},{"$f":"IF(KW34=1,KV33+1,KV33)","v":13},{"$f":"IF(KX34=1,KW33+1,KW33)","v":13},{"$f":"IF(KY34=1,KX33+1,KX33)","v":13},{"$f":"IF(KZ34=1,KY33+1,KY33)","v":13},{"$f":"IF(LA34=1,KZ33+1,KZ33)","v":13},{"$f":"IF(LB34=1,LA33+1,LA33)","v":13},{"$f":"IF(LC34=1,LB33+1,LB33)","v":13},{"$f":"IF(LD34=1,LC33+1,LC33)","v":13},{"$f":"IF(LE34=1,LD33+1,LD33)","v":13},{"$f":"IF(LF34=1,LE33+1,LE33)","v":13},{"$f":"IF(LG34=1,LF33+1,LF33)","v":13},{"$f":"IF(LH34=1,LG33+1,LG33)","v":14},{"$f":"IF(LI34=1,LH33+1,LH33)","v":14},{"$f":"IF(LJ34=1,LI33+1,LI33)","v":14},{"$f":"IF(LK34=1,LJ33+1,LJ33)","v":14},{"$f":"IF(LL34=1,LK33+1,LK33)","v":14},{"$f":"IF(LM34=1,LL33+1,LL33)","v":14},{"$f":"IF(LN34=1,LM33+1,LM33)","v":14},{"$f":"IF(LO34=1,LN33+1,LN33)","v":14},{"$f":"IF(LP34=1,LO33+1,LO33)","v":14},{"$f":"IF(LQ34=1,LP33+1,LP33)","v":14},{"$f":"IF(LR34=1,LQ33+1,LQ33)","v":14},{"$f":"IF(LS34=1,LR33+1,LR33)","v":14},{"$f":"IF(LT34=1,LS33+1,LS33)","v":14},{"$f":"IF(LU34=1,LT33+1,LT33)","v":14},{"$f":"IF(LV34=1,LU33+1,LU33)","v":14},{"$f":"IF(LW34=1,LV33+1,LV33)","v":14},{"$f":"IF(LX34=1,LW33+1,LW33)","v":14},{"$f":"IF(LY34=1,LX33+1,LX33)","v":14},{"$f":"IF(LZ34=1,LY33+1,LY33)","v":14},{"$f":"IF(MA34=1,LZ33+1,LZ33)","v":14},{"$f":"IF(MB34=1,MA33+1,MA33)","v":14},{"$f":"IF(MC34=1,MB33+1,MB33)","v":14},{"$f":"IF(MD34=1,MC33+1,MC33)","v":14},{"$f":"IF(ME34=1,MD33+1,MD33)","v":14},{"$f":"IF(MF34=1,ME33+1,ME33)","v":15},{"$f":"IF(MG34=1,MF33+1,MF33)","v":15},{"$f":"IF(MH34=1,MG33+1,MG33)","v":15},{"$f":"IF(MI34=1,MH33+1,MH33)","v":15},{"$f":"IF(MJ34=1,MI33+1,MI33)","v":15},{"$f":"IF(MK34=1,MJ33+1,MJ33)","v":15},{"$f":"IF(ML34=1,MK33+1,MK33)","v":15},{"$f":"IF(MM34=1,ML33+1,ML33)","v":15},{"$f":"IF(MN34=1,MM33+1,MM33)","v":15},{"$f":"IF(MO34=1,MN33+1,MN33)","v":15},{"$f":"IF(MP34=1,MO33+1,MO33)","v":15},{"$f":"IF(MQ34=1,MP33+1,MP33)","v":15},{"$f":"IF(MR34=1,MQ33+1,MQ33)","v":15},{"$f":"IF(MS34=1,MR33+1,MR33)","v":15},{"$f":"IF(MT34=1,MS33+1,MS33)","v":15},{"$f":"IF(MU34=1,MT33+1,MT33)","v":15},{"$f":"IF(MV34=1,MU33+1,MU33)","v":15},{"$f":"IF(MW34=1,MV33+1,MV33)","v":15},{"$f":"IF(MX34=1,MW33+1,MW33)","v":15},{"$f":"IF(MY34=1,MX33+1,MX33)","v":15},{"$f":"IF(MZ34=1,MY33+1,MY33)","v":15},{"$f":"IF(NA34=1,MZ33+1,MZ33)","v":15},{"$f":"IF(NB34=1,NA33+1,NA33)","v":15},{"$f":"IF(NC34=1,NB33+1,NB33)","v":15},{"$f":"IF(ND34=1,NC33+1,NC33)","v":16},{"$f":"IF(NE34=1,ND33+1,ND33)","v":16},{"$f":"IF(NF34=1,NE33+1,NE33)","v":16},{"$f":"IF(NG34=1,NF33+1,NF33)","v":16},{"$f":"IF(NH34=1,NG33+1,NG33)","v":16},{"$f":"IF(NI34=1,NH33+1,NH33)","v":16},{"$f":"IF(NJ34=1,NI33+1,NI33)","v":16},{"$f":"IF(NK34=1,NJ33+1,NJ33)","v":16},{"$f":"IF(NL34=1,NK33+1,NK33)","v":16},{"$f":"IF(NM34=1,NL33+1,NL33)","v":16},{"$f":"IF(NN34=1,NM33+1,NM33)","v":16},{"$f":"IF(NO34=1,NN33+1,NN33)","v":16},{"$f":"IF(NP34=1,NO33+1,NO33)","v":16},{"$f":"IF(NQ34=1,NP33+1,NP33)","v":16},{"$f":"IF(NR34=1,NQ33+1,NQ33)","v":16},{"$f":"IF(NS34=1,NR33+1,NR33)","v":16},{"$f":"IF(NT34=1,NS33+1,NS33)","v":16},{"$f":"IF(NU34=1,NT33+1,NT33)","v":16},{"$f":"IF(NV34=1,NU33+1,NU33)","v":16},{"$f":"IF(NW34=1,NV33+1,NV33)","v":16},{"$f":"IF(NX34=1,NW33+1,NW33)","v":16},{"$f":"IF(NY34=1,NX33+1,NX33)","v":16},{"$f":"IF(NZ34=1,NY33+1,NY33)","v":16},{"$f":"IF(OA34=1,NZ33+1,NZ33)","v":16},{"$f":"IF(OB34=1,OA33+1,OA33)","v":17},{"$f":"IF(OC34=1,OB33+1,OB33)","v":17},{"$f":"IF(OD34=1,OC33+1,OC33)","v":17},{"$f":"IF(OE34=1,OD33+1,OD33)","v":17},{"$f":"IF(OF34=1,OE33+1,OE33)","v":17},{"$f":"IF(OG34=1,OF33+1,OF33)","v":17},{"$f":"IF(OH34=1,OG33+1,OG33)","v":17},{"$f":"IF(OI34=1,OH33+1,OH33)","v":17},{"$f":"IF(OJ34=1,OI33+1,OI33)","v":17},{"$f":"IF(OK34=1,OJ33+1,OJ33)","v":17},{"$f":"IF(OL34=1,OK33+1,OK33)","v":17},{"$f":"IF(OM34=1,OL33+1,OL33)","v":17},{"$f":"IF(ON34=1,OM33+1,OM33)","v":17},{"$f":"IF(OO34=1,ON33+1,ON33)","v":17},{"$f":"IF(OP34=1,OO33+1,OO33)","v":17},{"$f":"IF(OQ34=1,OP33+1,OP33)","v":17},{"$f":"IF(OR34=1,OQ33+1,OQ33)","v":17},{"$f":"IF(OS34=1,OR33+1,OR33)","v":17},{"$f":"IF(OT34=1,OS33+1,OS33)","v":17},{"$f":"IF(OU34=1,OT33+1,OT33)","v":17},{"$f":"IF(OV34=1,OU33+1,OU33)","v":17},{"$f":"IF(OW34=1,OV33+1,OV33)","v":17},{"$f":"IF(OX34=1,OW33+1,OW33)","v":17},{"$f":"IF(OY34=1,OX33+1,OX33)","v":17},{"$f":"IF(OZ34=1,OY33+1,OY33)","v":18},{"$f":"IF(PA34=1,OZ33+1,OZ33)","v":18},{"$f":"IF(PB34=1,PA33+1,PA33)","v":18},{"$f":"IF(PC34=1,PB33+1,PB33)","v":18},{"$f":"IF(PD34=1,PC33+1,PC33)","v":18},{"$f":"IF(PE34=1,PD33+1,PD33)","v":18},{"$f":"IF(PF34=1,PE33+1,PE33)","v":18},{"$f":"IF(PG34=1,PF33+1,PF33)","v":18},{"$f":"IF(PH34=1,PG33+1,PG33)","v":18},{"$f":"IF(PI34=1,PH33+1,PH33)","v":18},{"$f":"IF(PJ34=1,PI33+1,PI33)","v":18},{"$f":"IF(PK34=1,PJ33+1,PJ33)","v":18},{"$f":"IF(PL34=1,PK33+1,PK33)","v":18},{"$f":"IF(PM34=1,PL33+1,PL33)","v":18},{"$f":"IF(PN34=1,PM33+1,PM33)","v":18},{"$f":"IF(PO34=1,PN33+1,PN33)","v":18},{"$f":"IF(PP34=1,PO33+1,PO33)","v":18},{"$f":"IF(PQ34=1,PP33+1,PP33)","v":18},{"$f":"IF(PR34=1,PQ33+1,PQ33)","v":18},{"$f":"IF(PS34=1,PR33+1,PR33)","v":18},{"$f":"IF(PT34=1,PS33+1,PS33)","v":18},{"$f":"IF(PU34=1,PT33+1,PT33)","v":18},{"$f":"IF(PV34=1,PU33+1,PU33)","v":18},{"$f":"IF(PW34=1,PV33+1,PV33)","v":18},{"$f":"IF(PX34=1,PW33+1,PW33)","v":19},{"$f":"IF(PY34=1,PX33+1,PX33)","v":19},{"$f":"IF(PZ34=1,PY33+1,PY33)","v":19},{"$f":"IF(QA34=1,PZ33+1,PZ33)","v":19},{"$f":"IF(QB34=1,QA33+1,QA33)","v":19},{"$f":"IF(QC34=1,QB33+1,QB33)","v":19},{"$f":"IF(QD34=1,QC33+1,QC33)","v":19},{"$f":"IF(QE34=1,QD33+1,QD33)","v":19},{"$f":"IF(QF34=1,QE33+1,QE33)","v":19},{"$f":"IF(QG34=1,QF33+1,QF33)","v":19},{"$f":"IF(QH34=1,QG33+1,QG33)","v":19},{"$f":"IF(QI34=1,QH33+1,QH33)","v":19},{"$f":"IF(QJ34=1,QI33+1,QI33)","v":19},{"$f":"IF(QK34=1,QJ33+1,QJ33)","v":19},{"$f":"IF(QL34=1,QK33+1,QK33)","v":19},{"$f":"IF(QM34=1,QL33+1,QL33)","v":19},{"$f":"IF(QN34=1,QM33+1,QM33)","v":19},{"$f":"IF(QO34=1,QN33+1,QN33)","v":19},{"$f":"IF(QP34=1,QO33+1,QO33)","v":19},{"$f":"IF(QQ34=1,QP33+1,QP33)","v":19},{"$f":"IF(QR34=1,QQ33+1,QQ33)","v":19},{"$f":"IF(QS34=1,QR33+1,QR33)","v":19},{"$f":"IF(QT34=1,QS33+1,QS33)","v":19},{"$f":"IF(QU34=1,QT33+1,QT33)","v":19},{"$f":"IF(QV34=1,QU33+1,QU33)","v":20},{"$f":"IF(QW34=1,QV33+1,QV33)","v":20},{"$f":"IF(QX34=1,QW33+1,QW33)","v":20},{"$f":"IF(QY34=1,QX33+1,QX33)","v":20},{"$f":"IF(QZ34=1,QY33+1,QY33)","v":20},{"$f":"IF(RA34=1,QZ33+1,QZ33)","v":20},{"$f":"IF(RB34=1,RA33+1,RA33)","v":20},{"$f":"IF(RC34=1,RB33+1,RB33)","v":20},{"$f":"IF(RD34=1,RC33+1,RC33)","v":20},{"$f":"IF(RE34=1,RD33+1,RD33)","v":20},{"$f":"IF(RF34=1,RE33+1,RE33)","v":20},{"$f":"IF(RG34=1,RF33+1,RF33)","v":20},{"$f":"IF(RH34=1,RG33+1,RG33)","v":20},{"$f":"IF(RI34=1,RH33+1,RH33)","v":20},{"$f":"IF(RJ34=1,RI33+1,RI33)","v":20},{"$f":"IF(RK34=1,RJ33+1,RJ33)","v":20},{"$f":"IF(RL34=1,RK33+1,RK33)","v":20},{"$f":"IF(RM34=1,RL33+1,RL33)","v":20},{"$f":"IF(RN34=1,RM33+1,RM33)","v":20},{"$f":"IF(RO34=1,RN33+1,RN33)","v":20},{"$f":"IF(RP34=1,RO33+1,RO33)","v":20},{"$f":"IF(RQ34=1,RP33+1,RP33)","v":20},{"$f":"IF(RR34=1,RQ33+1,RQ33)","v":20},{"$f":"IF(RS34=1,RR33+1,RR33)","v":20},{"$f":"IF(RT34=1,RS33+1,RS33)","v":21},{"$f":"IF(RU34=1,RT33+1,RT33)","v":21},{"$f":"IF(RV34=1,RU33+1,RU33)","v":21},{"$f":"IF(RW34=1,RV33+1,RV33)","v":21},{"$f":"IF(RX34=1,RW33+1,RW33)","v":21},{"$f":"IF(RY34=1,RX33+1,RX33)","v":21},{"$f":"IF(RZ34=1,RY33+1,RY33)","v":21},{"$f":"IF(SA34=1,RZ33+1,RZ33)","v":21},{"$f":"IF(SB34=1,SA33+1,SA33)","v":21},{"$f":"IF(SC34=1,SB33+1,SB33)","v":21},{"$f":"IF(SD34=1,SC33+1,SC33)","v":21},{"$f":"IF(SE34=1,SD33+1,SD33)","v":21},{"$f":"IF(SF34=1,SE33+1,SE33)","v":21},{"$f":"IF(SG34=1,SF33+1,SF33)","v":21},{"$f":"IF(SH34=1,SG33+1,SG33)","v":21},{"$f":"IF(SI34=1,SH33+1,SH33)","v":21},{"$f":"IF(SJ34=1,SI33+1,SI33)","v":21},{"$f":"IF(SK34=1,SJ33+1,SJ33)","v":21},{"$f":"IF(SL34=1,SK33+1,SK33)","v":21},{"$f":"IF(SM34=1,SL33+1,SL33)","v":21},{"$f":"IF(SN34=1,SM33+1,SM33)","v":21},{"$f":"IF(SO34=1,SN33+1,SN33)","v":21},{"$f":"IF(SP34=1,SO33+1,SO33)","v":21},{"$f":"IF(SQ34=1,SP33+1,SP33)","v":21},{"$f":"IF(SR34=1,SQ33+1,SQ33)","v":22},{"$f":"IF(SS34=1,SR33+1,SR33)","v":22},{"$f":"IF(ST34=1,SS33+1,SS33)","v":22},{"$f":"IF(SU34=1,ST33+1,ST33)","v":22},{"$f":"IF(SV34=1,SU33+1,SU33)","v":22},{"$f":"IF(SW34=1,SV33+1,SV33)","v":22},{"$f":"IF(SX34=1,SW33+1,SW33)","v":22},{"$f":"IF(SY34=1,SX33+1,SX33)","v":22},{"$f":"IF(SZ34=1,SY33+1,SY33)","v":22},{"$f":"IF(TA34=1,SZ33+1,SZ33)","v":22},{"$f":"IF(TB34=1,TA33+1,TA33)","v":22},{"$f":"IF(TC34=1,TB33+1,TB33)","v":22},{"$f":"IF(TD34=1,TC33+1,TC33)","v":22},{"$f":"IF(TE34=1,TD33+1,TD33)","v":22},{"$f":"IF(TF34=1,TE33+1,TE33)","v":22},{"$f":"IF(TG34=1,TF33+1,TF33)","v":22},{"$f":"IF(TH34=1,TG33+1,TG33)","v":22},{"$f":"IF(TI34=1,TH33+1,TH33)","v":22},{"$f":"IF(TJ34=1,TI33+1,TI33)","v":22},{"$f":"IF(TK34=1,TJ33+1,TJ33)","v":22},{"$f":"IF(TL34=1,TK33+1,TK33)","v":22},{"$f":"IF(TM34=1,TL33+1,TL33)","v":22},{"$f":"IF(TN34=1,TM33+1,TM33)","v":22},{"$f":"IF(TO34=1,TN33+1,TN33)","v":22},{"$f":"IF(TP34=1,TO33+1,TO33)","v":23},{"$f":"IF(TQ34=1,TP33+1,TP33)","v":23},{"$f":"IF(TR34=1,TQ33+1,TQ33)","v":23},{"$f":"IF(TS34=1,TR33+1,TR33)","v":23},{"$f":"IF(TT34=1,TS33+1,TS33)","v":23},{"$f":"IF(TU34=1,TT33+1,TT33)","v":23},{"$f":"IF(TV34=1,TU33+1,TU33)","v":23},{"$f":"IF(TW34=1,TV33+1,TV33)","v":23},{"$f":"IF(TX34=1,TW33+1,TW33)","v":23},{"$f":"IF(TY34=1,TX33+1,TX33)","v":23},{"$f":"IF(TZ34=1,TY33+1,TY33)","v":23},{"$f":"IF(UA34=1,TZ33+1,TZ33)","v":23},{"$f":"IF(UB34=1,UA33+1,UA33)","v":23},{"$f":"IF(UC34=1,UB33+1,UB33)","v":23},{"$f":"IF(UD34=1,UC33+1,UC33)","v":23},{"$f":"IF(UE34=1,UD33+1,UD33)","v":23},{"$f":"IF(UF34=1,UE33+1,UE33)","v":23},{"$f":"IF(UG34=1,UF33+1,UF33)","v":23},{"$f":"IF(UH34=1,UG33+1,UG33)","v":23},{"$f":"IF(UI34=1,UH33+1,UH33)","v":23},{"$f":"IF(UJ34=1,UI33+1,UI33)","v":23},{"$f":"IF(UK34=1,UJ33+1,UJ33)","v":23},{"$f":"IF(UL34=1,UK33+1,UK33)","v":23},{"$f":"IF(UM34=1,UL33+1,UL33)","v":23},{"$f":"IF(UN34=1,UM33+1,UM33)","v":24},{"$f":"IF(UO34=1,UN33+1,UN33)","v":24},{"$f":"IF(UP34=1,UO33+1,UO33)","v":24},{"$f":"IF(UQ34=1,UP33+1,UP33)","v":24},{"$f":"IF(UR34=1,UQ33+1,UQ33)","v":24},{"$f":"IF(US34=1,UR33+1,UR33)","v":24},{"$f":"IF(UT34=1,US33+1,US33)","v":24},{"$f":"IF(UU34=1,UT33+1,UT33)","v":24},{"$f":"IF(UV34=1,UU33+1,UU33)","v":24},{"$f":"IF(UW34=1,UV33+1,UV33)","v":24},{"$f":"IF(UX34=1,UW33+1,UW33)","v":24},{"$f":"IF(UY34=1,UX33+1,UX33)","v":24},{"$f":"IF(UZ34=1,UY33+1,UY33)","v":24},{"$f":"IF(VA34=1,UZ33+1,UZ33)","v":24},{"$f":"IF(VB34=1,VA33+1,VA33)","v":24},{"$f":"IF(VC34=1,VB33+1,VB33)","v":24},{"$f":"IF(VD34=1,VC33+1,VC33)","v":24},{"$f":"IF(VE34=1,VD33+1,VD33)","v":24},{"$f":"IF(VF34=1,VE33+1,VE33)","v":24},{"$f":"IF(VG34=1,VF33+1,VF33)","v":24},{"$f":"IF(VH34=1,VG33+1,VG33)","v":24},{"$f":"IF(VI34=1,VH33+1,VH33)","v":24},{"$f":"IF(VJ34=1,VI33+1,VI33)","v":24},{"$f":"IF(VK34=1,VJ33+1,VJ33)","v":24},{"$f":"IF(VL34=1,VK33+1,VK33)","v":25},{"$f":"IF(VM34=1,VL33+1,VL33)","v":25},{"$f":"IF(VN34=1,VM33+1,VM33)","v":25},{"$f":"IF(VO34=1,VN33+1,VN33)","v":25},{"$f":"IF(VP34=1,VO33+1,VO33)","v":25},{"$f":"IF(VQ34=1,VP33+1,VP33)","v":25},{"$f":"IF(VR34=1,VQ33+1,VQ33)","v":25},{"$f":"IF(VS34=1,VR33+1,VR33)","v":25},{"$f":"IF(VT34=1,VS33+1,VS33)","v":25},{"$f":"IF(VU34=1,VT33+1,VT33)","v":25},{"$f":"IF(VV34=1,VU33+1,VU33)","v":25},{"$f":"IF(VW34=1,VV33+1,VV33)","v":25},{"$f":"IF(VX34=1,VW33+1,VW33)","v":25},{"$f":"IF(VY34=1,VX33+1,VX33)","v":25},{"$f":"IF(VZ34=1,VY33+1,VY33)","v":25},{"$f":"IF(WA34=1,VZ33+1,VZ33)","v":25},{"$f":"IF(WB34=1,WA33+1,WA33)","v":25},{"$f":"IF(WC34=1,WB33+1,WB33)","v":25},{"$f":"IF(WD34=1,WC33+1,WC33)","v":25},{"$f":"IF(WE34=1,WD33+1,WD33)","v":25},{"$f":"IF(WF34=1,WE33+1,WE33)","v":25},{"$f":"IF(WG34=1,WF33+1,WF33)","v":25},{"$f":"IF(WH34=1,WG33+1,WG33)","v":25},{"$f":"IF(WI34=1,WH33+1,WH33)","v":25},{"$f":"IF(WJ34=1,WI33+1,WI33)","v":26},{"$f":"IF(WK34=1,WJ33+1,WJ33)","v":26},{"$f":"IF(WL34=1,WK33+1,WK33)","v":26},{"$f":"IF(WM34=1,WL33+1,WL33)","v":26},{"$f":"IF(WN34=1,WM33+1,WM33)","v":26},{"$f":"IF(WO34=1,WN33+1,WN33)","v":26},{"$f":"IF(WP34=1,WO33+1,WO33)","v":26},{"$f":"IF(WQ34=1,WP33+1,WP33)","v":26},{"$f":"IF(WR34=1,WQ33+1,WQ33)","v":26},{"$f":"IF(WS34=1,WR33+1,WR33)","v":26},{"$f":"IF(WT34=1,WS33+1,WS33)","v":26},{"$f":"IF(WU34=1,WT33+1,WT33)","v":26},{"$f":"IF(WV34=1,WU33+1,WU33)","v":26},{"$f":"IF(WW34=1,WV33+1,WV33)","v":26},{"$f":"IF(WX34=1,WW33+1,WW33)","v":26},{"$f":"IF(WY34=1,WX33+1,WX33)","v":26},{"$f":"IF(WZ34=1,WY33+1,WY33)","v":26},{"$f":"IF(XA34=1,WZ33+1,WZ33)","v":26},{"$f":"IF(XB34=1,XA33+1,XA33)","v":26},{"$f":"IF(XC34=1,XB33+1,XB33)","v":26},{"$f":"IF(XD34=1,XC33+1,XC33)","v":26},{"$f":"IF(XE34=1,XD33+1,XD33)","v":26},{"$f":"IF(XF34=1,XE33+1,XE33)","v":26},{"$f":"IF(XG34=1,XF33+1,XF33)","v":26},{"$f":"IF(XH34=1,XG33+1,XG33)","v":27},{"$f":"IF(XI34=1,XH33+1,XH33)","v":27},{"$f":"IF(XJ34=1,XI33+1,XI33)","v":27},{"$f":"IF(XK34=1,XJ33+1,XJ33)","v":27},{"$f":"IF(XL34=1,XK33+1,XK33)","v":27},{"$f":"IF(XM34=1,XL33+1,XL33)","v":27},{"$f":"IF(XN34=1,XM33+1,XM33)","v":27},{"$f":"IF(XO34=1,XN33+1,XN33)","v":27},{"$f":"IF(XP34=1,XO33+1,XO33)","v":27},{"$f":"IF(XQ34=1,XP33+1,XP33)","v":27},{"$f":"IF(XR34=1,XQ33+1,XQ33)","v":27},{"$f":"IF(XS34=1,XR33+1,XR33)","v":27},{"$f":"IF(XT34=1,XS33+1,XS33)","v":27},{"$f":"IF(XU34=1,XT33+1,XT33)","v":27},{"$f":"IF(XV34=1,XU33+1,XU33)","v":27},{"$f":"IF(XW34=1,XV33+1,XV33)","v":27},{"$f":"IF(XX34=1,XW33+1,XW33)","v":27},{"$f":"IF(XY34=1,XX33+1,XX33)","v":27},{"$f":"IF(XZ34=1,XY33+1,XY33)","v":27},{"$f":"IF(YA34=1,XZ33+1,XZ33)","v":27},{"$f":"IF(YB34=1,YA33+1,YA33)","v":27},{"$f":"IF(YC34=1,YB33+1,YB33)","v":27},{"$f":"IF(YD34=1,YC33+1,YC33)","v":27},{"$f":"IF(YE34=1,YD33+1,YD33)","v":27},{"$f":"IF(YF34=1,YE33+1,YE33)","v":28},{"$f":"IF(YG34=1,YF33+1,YF33)","v":28},{"$f":"IF(YH34=1,YG33+1,YG33)","v":28},{"$f":"IF(YI34=1,YH33+1,YH33)","v":28},{"$f":"IF(YJ34=1,YI33+1,YI33)","v":28},{"$f":"IF(YK34=1,YJ33+1,YJ33)","v":28},{"$f":"IF(YL34=1,YK33+1,YK33)","v":28},{"$f":"IF(YM34=1,YL33+1,YL33)","v":28},{"$f":"IF(YN34=1,YM33+1,YM33)","v":28},{"$f":"IF(YO34=1,YN33+1,YN33)","v":28},{"$f":"IF(YP34=1,YO33+1,YO33)","v":28},{"$f":"IF(YQ34=1,YP33+1,YP33)","v":28},{"$f":"IF(YR34=1,YQ33+1,YQ33)","v":28},{"$f":"IF(YS34=1,YR33+1,YR33)","v":28},{"$f":"IF(YT34=1,YS33+1,YS33)","v":28},{"$f":"IF(YU34=1,YT33+1,YT33)","v":28},{"$f":"IF(YV34=1,YU33+1,YU33)","v":28},{"$f":"IF(YW34=1,YV33+1,YV33)","v":28},{"$f":"IF(YX34=1,YW33+1,YW33)","v":28},{"$f":"IF(YY34=1,YX33+1,YX33)","v":28},{"$f":"IF(YZ34=1,YY33+1,YY33)","v":28},{"$f":"IF(ZA34=1,YZ33+1,YZ33)","v":28},{"$f":"IF(ZB34=1,ZA33+1,ZA33)","v":28},{"$f":"IF(ZC34=1,ZB33+1,ZB33)","v":28},{"$f":"IF(ZD34=1,ZC33+1,ZC33)","v":29},{"$f":"IF(ZE34=1,ZD33+1,ZD33)","v":29},{"$f":"IF(ZF34=1,ZE33+1,ZE33)","v":29},{"$f":"IF(ZG34=1,ZF33+1,ZF33)","v":29},{"$f":"IF(ZH34=1,ZG33+1,ZG33)","v":29},{"$f":"IF(ZI34=1,ZH33+1,ZH33)","v":29},{"$f":"IF(ZJ34=1,ZI33+1,ZI33)","v":29},{"$f":"IF(ZK34=1,ZJ33+1,ZJ33)","v":29},{"$f":"IF(ZL34=1,ZK33+1,ZK33)","v":29},{"$f":"IF(ZM34=1,ZL33+1,ZL33)","v":29},{"$f":"IF(ZN34=1,ZM33+1,ZM33)","v":29},{"$f":"IF(ZO34=1,ZN33+1,ZN33)","v":29},{"$f":"IF(ZP34=1,ZO33+1,ZO33)","v":29},{"$f":"IF(ZQ34=1,ZP33+1,ZP33)","v":29},{"$f":"IF(ZR34=1,ZQ33+1,ZQ33)","v":29},{"$f":"IF(ZS34=1,ZR33+1,ZR33)","v":29},{"$f":"IF(ZT34=1,ZS33+1,ZS33)","v":29},{"$f":"IF(ZU34=1,ZT33+1,ZT33)","v":29},{"$f":"IF(ZV34=1,ZU33+1,ZU33)","v":29},{"$f":"IF(ZW34=1,ZV33+1,ZV33)","v":29},{"$f":"IF(ZX34=1,ZW33+1,ZW33)","v":29},{"$f":"IF(ZY34=1,ZX33+1,ZX33)","v":29},{"$f":"IF(ZZ34=1,ZY33+1,ZY33)","v":29},{"$f":"IF(AAA34=1,ZZ33+1,ZZ33)","v":29},{"$f":"IF(AAB34=1,AAA33+1,AAA33)","v":30},{"$f":"IF(AAC34=1,AAB33+1,AAB33)","v":30},{"$f":"IF(AAD34=1,AAC33+1,AAC33)","v":30},{"$f":"IF(AAE34=1,AAD33+1,AAD33)","v":30},{"$f":"IF(AAF34=1,AAE33+1,AAE33)","v":30},{"$f":"IF(AAG34=1,AAF33+1,AAF33)","v":30},{"$f":"IF(AAH34=1,AAG33+1,AAG33)","v":30},{"$f":"IF(AAI34=1,AAH33+1,AAH33)","v":30},{"$f":"IF(AAJ34=1,AAI33+1,AAI33)","v":30},{"$f":"IF(AAK34=1,AAJ33+1,AAJ33)","v":30},{"$f":"IF(AAL34=1,AAK33+1,AAK33)","v":30},{"$f":"IF(AAM34=1,AAL33+1,AAL33)","v":30},{"$f":"IF(AAN34=1,AAM33+1,AAM33)","v":30},{"$f":"IF(AAO34=1,AAN33+1,AAN33)","v":30},{"$f":"IF(AAP34=1,AAO33+1,AAO33)","v":30},{"$f":"IF(AAQ34=1,AAP33+1,AAP33)","v":30},{"$f":"IF(AAR34=1,AAQ33+1,AAQ33)","v":30},{"$f":"IF(AAS34=1,AAR33+1,AAR33)","v":30},{"$f":"IF(AAT34=1,AAS33+1,AAS33)","v":30},{"$f":"IF(AAU34=1,AAT33+1,AAT33)","v":30},{"$f":"IF(AAV34=1,AAU33+1,AAU33)","v":30},{"$f":"IF(AAW34=1,AAV33+1,AAV33)","v":30},{"$f":"IF(AAX34=1,AAW33+1,AAW33)","v":30},{"$f":"IF(AAY34=1,AAX33+1,AAX33)","v":30}]
[null,null,"Hour of Day Counter",null,null,null,null,1,{"$f":"IF(H34=24,1,H34+1)","v":2},{"$f":"IF(I34=24,1,I34+1)","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"IF(BU34=24,1,BU34+1)","v":19},20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,{"$f":"IF(EG34=24,1,EG34+1)","v":11},12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,{"$f":"IF(GS34=24,1,GS34+1)","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,{"$f":"IF(IL34=24,1,IL34+1)","v":24},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"IF(KX34=24,1,KX34+1)","v":16},17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,{"$f":"IF(NJ34=24,1,NJ34+1)","v":8},9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,{"$f":"IF(PV34=24,1,PV34+1)","v":24},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"IF(SH34=24,1,SH34+1)","v":16},17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,{"$f":"IF(UT34=24,1,UT34+1)","v":8},9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,{"$f":"IF(XF34=24,1,XF34+1)","v":24},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"IF(ZR34=24,1,ZR34+1)","v":16},17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,"Hour of Day",null,null,null,null,{"$f":"Assumptions!E37","v":0},{"$f":"IF(H35=24,1,H35+1)","v":1},{"$f":"IF(I35=24,1,I35+1)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"IF(BU35=24,1,BU35+1)","v":18},19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,{"$f":"IF(EG35=24,1,EG35+1)","v":10},11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,{"$f":"IF(GS35=24,1,GS35+1)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"IF(JE35=24,1,JE35+1)","v":18},19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,{"$f":"IF(LQ35=24,1,LQ35+1)","v":10},11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,{"$f":"IF(OC35=24,1,OC35+1)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"IF(QO35=24,1,QO35+1)","v":18},19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,{"$f":"IF(TA35=24,1,TA35+1)","v":10},11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,{"$f":"IF(VM35=24,1,VM35+1)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"IF(XY35=24,1,XY35+1)","v":18},19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,{"$f":"IF(AAK35=24,1,AAK35+1)","v":10},11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,"Load Shape Code",null,null,null,null,{"$f":"LOOKUP(H33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(I33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(J33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(K33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(L33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(M33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(N33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(O33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(P33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(Q33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(R33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(S33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(T33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(U33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(V33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(W33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(X33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(Y33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(Z33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(AA33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(AB33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(AC33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(AD33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(AE33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(AF33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AG33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AH33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AI33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AJ33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AK33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AL33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AM33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AN33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AO33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AP33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AQ33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AR33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AS33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AT33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AU33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AV33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AW33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AX33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AY33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AZ33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(BA33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(BB33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(BC33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(BD33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BE33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BF33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BG33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BH33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BI33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BJ33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BK33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BL33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BM33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BN33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BO33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BP33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BQ33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BR33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BS33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BT33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BU33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BV33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BW33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BX33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BY33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(BZ33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(CA33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(CB33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CC33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CD33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CE33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CF33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CG33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CH33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CI33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CJ33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CK33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CL33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CM33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CN33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CO33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CP33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CQ33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CR33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CS33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CT33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CU33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CV33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CW33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CX33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CY33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(CZ33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DA33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DB33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DC33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DD33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DE33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DF33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DG33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DH33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DI33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DJ33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DK33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DL33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DM33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DN33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DO33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DP33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DQ33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DR33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DS33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DT33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DU33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DV33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DW33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(DX33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(DY33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(DZ33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(EA33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(EB33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(EC33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(ED33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(EE33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(EF33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(EG33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(EH33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(EI33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(EJ33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(EK33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(EL33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(EM33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(EN33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(EO33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(EP33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(EQ33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(ER33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(ES33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(ET33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(EU33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(EV33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(EW33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(EX33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(EY33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(EZ33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(FA33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(FB33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(FC33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(FD33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(FE33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(FF33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(FG33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(FH33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(FI33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(FJ33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(FK33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(FL33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(FM33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(FN33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(FO33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(FP33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(FQ33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(FR33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(FS33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(FT33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(FU33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(FV33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(FW33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(FX33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(FY33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(FZ33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(GA33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(GB33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(GC33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(GD33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(GE33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(GF33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(GG33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(GH33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(GI33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(GJ33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(GK33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(GL33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(GM33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(GN33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(GO33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(GP33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(GQ33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(GR33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(GS33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(GT33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(GU33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(GV33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(GW33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(GX33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(GY33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(GZ33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(HA33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(HB33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(HC33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(HD33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(HE33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(HF33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(HG33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(HH33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(HI33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(HJ33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(HK33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(HL33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(HM33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(HN33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(HO33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(HP33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(HQ33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(HR33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(HS33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(HT33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(HU33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(HV33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(HW33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(HX33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(HY33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(HZ33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(IA33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(IB33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(IC33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(ID33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(IE33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(IF33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(IG33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(IH33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(II33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(IJ33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(IK33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(IL33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(IM33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(IN33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(IO33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(IP33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(IQ33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(IR33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(IS33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(IT33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(IU33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(IV33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(IW33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(IX33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(IY33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(IZ33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(JA33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(JB33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(JC33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(JD33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(JE33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(JF33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(JG33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(JH33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(JI33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(JJ33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(JK33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(JL33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(JM33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(JN33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(JO33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(JP33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(JQ33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(JR33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(JS33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(JT33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(JU33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(JV33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(JW33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(JX33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(JY33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(JZ33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(KA33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(KB33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(KC33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(KD33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(KE33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(KF33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(KG33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(KH33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(KI33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(KJ33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(KK33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(KL33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(KM33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(KN33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(KO33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(KP33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(KQ33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(KR33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(KS33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(KT33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(KU33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(KV33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(KW33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(KX33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(KY33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(KZ33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(LA33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(LB33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(LC33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(LD33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(LE33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(LF33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(LG33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(LH33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(LI33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(LJ33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(LK33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(LL33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(LM33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(LN33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(LO33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(LP33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(LQ33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(LR33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(LS33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(LT33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(LU33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(LV33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(LW33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(LX33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(LY33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(LZ33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(MA33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(MB33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(MC33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(MD33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(ME33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(MF33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(MG33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(MH33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(MI33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(MJ33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(MK33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(ML33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(MM33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(MN33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(MO33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(MP33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(MQ33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(MR33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(MS33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(MT33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(MU33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(MV33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(MW33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(MX33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(MY33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(MZ33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(NA33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(NB33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(NC33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(ND33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NE33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NF33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NG33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NH33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NI33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NJ33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NK33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NL33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NM33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NN33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NO33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NP33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NQ33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NR33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NS33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NT33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NU33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NV33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NW33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NX33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NY33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(NZ33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(OA33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(OB33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OC33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OD33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OE33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OF33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OG33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OH33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OI33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OJ33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OK33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OL33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OM33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(ON33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OO33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OP33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OQ33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OR33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OS33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OT33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OU33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OV33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OW33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OX33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OY33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(OZ33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PA33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PB33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PC33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PD33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PE33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PF33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PG33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PH33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PI33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PJ33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PK33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PL33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PM33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PN33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PO33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PP33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PQ33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PR33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PS33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PT33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PU33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PV33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PW33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(PX33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(PY33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(PZ33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QA33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QB33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QC33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QD33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QE33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QF33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QG33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QH33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QI33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QJ33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QK33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QL33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QM33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QN33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QO33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QP33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QQ33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QR33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QS33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QT33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QU33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(QV33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(QW33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(QX33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(QY33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(QZ33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(RA33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(RB33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(RC33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(RD33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(RE33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(RF33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(RG33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(RH33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(RI33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(RJ33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(RK33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(RL33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(RM33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(RN33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(RO33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(RP33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(RQ33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(RR33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(RS33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(RT33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(RU33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(RV33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(RW33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(RX33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(RY33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(RZ33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(SA33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(SB33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(SC33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(SD33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(SE33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(SF33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(SG33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(SH33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(SI33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(SJ33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(SK33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(SL33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(SM33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(SN33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(SO33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(SP33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(SQ33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(SR33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(SS33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(ST33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(SU33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(SV33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(SW33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(SX33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(SY33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(SZ33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(TA33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(TB33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(TC33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(TD33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(TE33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(TF33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(TG33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(TH33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(TI33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(TJ33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(TK33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(TL33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(TM33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(TN33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(TO33,Assumptions!40:40,Assumptions!41:41)","v":6},{"$f":"LOOKUP(TP33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(TQ33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(TR33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(TS33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(TT33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(TU33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(TV33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(TW33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(TX33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(TY33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(TZ33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(UA33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(UB33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(UC33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(UD33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(UE33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(UF33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(UG33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(UH33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(UI33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(UJ33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(UK33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(UL33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(UM33,Assumptions!40:40,Assumptions!41:41)","v":7},{"$f":"LOOKUP(UN33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(UO33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(UP33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(UQ33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(UR33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(US33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(UT33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(UU33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(UV33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(UW33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(UX33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(UY33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(UZ33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(VA33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(VB33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(VC33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(VD33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(VE33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(VF33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(VG33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(VH33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(VI33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(VJ33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(VK33,Assumptions!40:40,Assumptions!41:41)","v":8},{"$f":"LOOKUP(VL33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(VM33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(VN33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(VO33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(VP33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(VQ33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(VR33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(VS33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(VT33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(VU33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(VV33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(VW33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(VX33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(VY33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(VZ33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(WA33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(WB33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(WC33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(WD33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(WE33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(WF33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(WG33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(WH33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(WI33,Assumptions!40:40,Assumptions!41:41)","v":10},{"$f":"LOOKUP(WJ33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(WK33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(WL33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(WM33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(WN33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(WO33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(WP33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(WQ33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(WR33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(WS33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(WT33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(WU33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(WV33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(WW33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(WX33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(WY33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(WZ33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(XA33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(XB33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(XC33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(XD33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(XE33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(XF33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(XG33,Assumptions!40:40,Assumptions!41:41)","v":11},{"$f":"LOOKUP(XH33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(XI33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(XJ33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(XK33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(XL33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(XM33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(XN33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(XO33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(XP33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(XQ33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(XR33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(XS33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(XT33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(XU33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(XV33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(XW33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(XX33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(XY33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(XZ33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(YA33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(YB33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(YC33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(YD33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(YE33,Assumptions!40:40,Assumptions!41:41)","v":12},{"$f":"LOOKUP(YF33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(YG33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(YH33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(YI33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(YJ33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(YK33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(YL33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(YM33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(YN33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(YO33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(YP33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(YQ33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(YR33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(YS33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(YT33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(YU33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(YV33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(YW33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(YX33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(YY33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(YZ33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(ZA33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(ZB33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(ZC33,Assumptions!40:40,Assumptions!41:41)","v":2},{"$f":"LOOKUP(ZD33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZE33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZF33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZG33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZH33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZI33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZJ33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZK33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZL33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZM33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZN33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZO33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZP33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZQ33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZR33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZS33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZT33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZU33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZV33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZW33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZX33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZY33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(ZZ33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AAA33,Assumptions!40:40,Assumptions!41:41)","v":3},{"$f":"LOOKUP(AAB33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAC33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAD33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAE33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAF33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAG33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAH33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAI33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAJ33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAK33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAL33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAM33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAN33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAO33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAP33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAQ33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAR33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAS33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAT33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAU33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAV33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAW33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAX33,Assumptions!40:40,Assumptions!41:41)","v":4},{"$f":"LOOKUP(AAY33,Assumptions!40:40,Assumptions!41:41)","v":4}]
[null,null,"Load Shape Name",null,null,null,null,{"$f":"LOOKUP(H33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(I33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(J33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(K33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(L33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(M33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(N33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(O33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(P33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(Q33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(R33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(S33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(T33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(U33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(V33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(W33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(X33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(Y33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(Z33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(AA33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(AB33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(AC33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(AD33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(AE33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(AF33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AG33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AH33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AI33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AJ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AK33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AL33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AM33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AN33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AO33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AP33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AQ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AR33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AS33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AT33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AU33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AV33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AW33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AX33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AY33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AZ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(BA33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(BB33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(BC33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(BD33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BE33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BF33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BG33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BH33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BI33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BJ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BK33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BL33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BM33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BN33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BO33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BP33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BQ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BR33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BS33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BT33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BU33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BV33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BW33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BX33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BY33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(BZ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(CA33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(CB33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CC33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CD33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CE33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CF33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CG33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CH33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CI33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CJ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CK33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CL33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CM33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CN33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CO33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CP33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CQ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CR33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CS33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CT33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CU33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CV33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CW33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CX33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CY33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(CZ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DA33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DB33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DC33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DD33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DE33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DF33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DG33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DH33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DI33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DJ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DK33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DL33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DM33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DN33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DO33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DP33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DQ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DR33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DS33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DT33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DU33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DV33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DW33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(DX33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(DY33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(DZ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(EA33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(EB33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(EC33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(ED33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(EE33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(EF33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(EG33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(EH33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(EI33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(EJ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(EK33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(EL33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(EM33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(EN33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(EO33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(EP33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(EQ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(ER33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(ES33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(ET33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(EU33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(EV33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(EW33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(EX33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(EY33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(EZ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(FA33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(FB33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(FC33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(FD33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(FE33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(FF33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(FG33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(FH33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(FI33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(FJ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(FK33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(FL33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(FM33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(FN33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(FO33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(FP33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(FQ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(FR33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(FS33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(FT33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(FU33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(FV33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(FW33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(FX33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(FY33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(FZ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(GA33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(GB33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(GC33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(GD33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(GE33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(GF33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(GG33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(GH33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(GI33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(GJ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(GK33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(GL33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(GM33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(GN33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(GO33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(GP33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(GQ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(GR33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(GS33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(GT33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(GU33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(GV33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(GW33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(GX33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(GY33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(GZ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(HA33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(HB33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(HC33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(HD33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(HE33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(HF33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(HG33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(HH33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(HI33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(HJ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(HK33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(HL33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(HM33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(HN33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(HO33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(HP33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(HQ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(HR33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(HS33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(HT33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(HU33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(HV33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(HW33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(HX33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(HY33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(HZ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(IA33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(IB33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(IC33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(ID33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(IE33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(IF33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(IG33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(IH33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(II33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(IJ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(IK33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(IL33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(IM33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(IN33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(IO33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(IP33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(IQ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(IR33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(IS33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(IT33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(IU33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(IV33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(IW33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(IX33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(IY33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(IZ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(JA33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(JB33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(JC33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(JD33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(JE33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(JF33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(JG33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(JH33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(JI33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(JJ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(JK33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(JL33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(JM33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(JN33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(JO33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(JP33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(JQ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(JR33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(JS33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(JT33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(JU33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(JV33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(JW33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(JX33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(JY33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(JZ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(KA33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(KB33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(KC33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(KD33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(KE33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(KF33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(KG33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(KH33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(KI33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(KJ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(KK33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(KL33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(KM33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(KN33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(KO33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(KP33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(KQ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(KR33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(KS33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(KT33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(KU33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(KV33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(KW33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(KX33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(KY33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(KZ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(LA33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(LB33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(LC33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(LD33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(LE33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(LF33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(LG33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(LH33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(LI33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(LJ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(LK33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(LL33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(LM33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(LN33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(LO33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(LP33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(LQ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(LR33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(LS33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(LT33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(LU33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(LV33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(LW33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(LX33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(LY33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(LZ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(MA33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(MB33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(MC33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(MD33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(ME33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(MF33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(MG33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(MH33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(MI33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(MJ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(MK33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(ML33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(MM33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(MN33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(MO33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(MP33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(MQ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(MR33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(MS33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(MT33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(MU33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(MV33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(MW33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(MX33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(MY33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(MZ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(NA33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(NB33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(NC33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(ND33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NE33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NF33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NG33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NH33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NI33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NJ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NK33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NL33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NM33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NN33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NO33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NP33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NQ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NR33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NS33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NT33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NU33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NV33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NW33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NX33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NY33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(NZ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(OA33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(OB33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OC33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OD33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OE33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OF33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OG33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OH33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OI33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OJ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OK33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OL33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OM33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(ON33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OO33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OP33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OQ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OR33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OS33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OT33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OU33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OV33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OW33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OX33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OY33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(OZ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PA33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PB33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PC33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PD33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PE33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PF33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PG33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PH33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PI33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PJ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PK33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PL33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PM33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PN33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PO33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PP33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PQ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PR33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PS33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PT33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PU33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PV33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PW33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(PX33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(PY33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(PZ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QA33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QB33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QC33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QD33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QE33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QF33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QG33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QH33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QI33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QJ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QK33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QL33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QM33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QN33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QO33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QP33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QQ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QR33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QS33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QT33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QU33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(QV33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(QW33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(QX33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(QY33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(QZ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(RA33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(RB33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(RC33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(RD33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(RE33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(RF33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(RG33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(RH33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(RI33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(RJ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(RK33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(RL33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(RM33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(RN33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(RO33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(RP33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(RQ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(RR33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(RS33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(RT33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(RU33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(RV33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(RW33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(RX33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(RY33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(RZ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(SA33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(SB33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(SC33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(SD33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(SE33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(SF33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(SG33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(SH33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(SI33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(SJ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(SK33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(SL33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(SM33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(SN33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(SO33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(SP33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(SQ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(SR33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(SS33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(ST33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(SU33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(SV33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(SW33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(SX33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(SY33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(SZ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(TA33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(TB33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(TC33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(TD33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(TE33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(TF33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(TG33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(TH33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(TI33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(TJ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(TK33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(TL33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(TM33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(TN33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(TO33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day High Load Factor"},{"$f":"LOOKUP(TP33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(TQ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(TR33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(TS33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(TT33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(TU33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(TV33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(TW33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(TX33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(TY33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(TZ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(UA33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(UB33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(UC33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(UD33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(UE33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(UF33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(UG33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(UH33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(UI33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(UJ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(UK33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(UL33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(UM33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Base Load Factor"},{"$f":"LOOKUP(UN33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(UO33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(UP33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(UQ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(UR33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(US33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(UT33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(UU33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(UV33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(UW33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(UX33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(UY33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(UZ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(VA33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(VB33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(VC33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(VD33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(VE33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(VF33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(VG33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(VH33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(VI33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(VJ33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(VK33,Assumptions!40:40,Assumptions!42:42)","v":"Base Day Low Load Factor"},{"$f":"LOOKUP(VL33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(VM33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(VN33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(VO33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(VP33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(VQ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(VR33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(VS33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(VT33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(VU33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(VV33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(VW33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(VX33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(VY33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(VZ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(WA33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(WB33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(WC33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(WD33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(WE33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(WF33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(WG33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(WH33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(WI33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day High Load Factor"},{"$f":"LOOKUP(WJ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(WK33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(WL33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(WM33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(WN33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(WO33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(WP33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(WQ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(WR33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(WS33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(WT33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(WU33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(WV33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(WW33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(WX33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(WY33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(WZ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(XA33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(XB33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(XC33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(XD33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(XE33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(XF33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(XG33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Base Load Factor"},{"$f":"LOOKUP(XH33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(XI33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(XJ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(XK33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(XL33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(XM33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(XN33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(XO33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(XP33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(XQ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(XR33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(XS33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(XT33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(XU33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(XV33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(XW33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(XX33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(XY33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(XZ33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(YA33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(YB33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(YC33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(YD33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(YE33,Assumptions!40:40,Assumptions!42:42)","v":"Low Day Low Load Factor"},{"$f":"LOOKUP(YF33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(YG33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(YH33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(YI33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(YJ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(YK33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(YL33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(YM33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(YN33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(YO33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(YP33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(YQ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(YR33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(YS33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(YT33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(YU33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(YV33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(YW33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(YX33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(YY33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(YZ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(ZA33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(ZB33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(ZC33,Assumptions!40:40,Assumptions!42:42)","v":"High Day High Load Factor"},{"$f":"LOOKUP(ZD33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZE33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZF33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZG33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZH33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZI33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZJ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZK33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZL33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZM33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZN33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZO33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZP33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZQ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZR33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZS33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZT33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZU33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZV33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZW33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZX33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZY33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(ZZ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AAA33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Base Load Factor"},{"$f":"LOOKUP(AAB33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAC33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAD33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAE33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAF33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAG33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAH33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAI33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAJ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAK33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAL33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAM33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAN33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAO33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAP33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAQ33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAR33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAS33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAT33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAU33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAV33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAW33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAX33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"},{"$f":"LOOKUP(AAY33,Assumptions!40:40,Assumptions!42:42)","v":"High Day Low Load Factor"}]
[null,null,"Solar Shape Code",null,null,null,null,{"$f":"LOOKUP(H33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(I33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(J33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(K33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(L33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(M33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(N33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(O33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(P33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(Q33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(R33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(S33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(T33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(U33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(V33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(W33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(X33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(Y33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(Z33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(AA33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(AB33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(AC33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(AD33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(AE33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(AF33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(AG33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(AH33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(AI33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(AJ33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(AK33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(AL33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(AM33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(AN33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(AO33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(AP33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(AQ33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(AR33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(AS33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(AT33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(AU33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(AV33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(AW33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(AX33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(AY33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(AZ33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(BA33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(BB33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(BC33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(BD33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BE33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BF33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BG33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BH33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BI33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BJ33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BK33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BL33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BM33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BN33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BO33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BP33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BQ33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BR33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BS33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BT33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BU33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BV33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BW33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BX33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BY33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(BZ33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(CA33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(CB33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CC33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CD33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CE33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CF33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CG33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CH33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CI33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CJ33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CK33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CL33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CM33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CN33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CO33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CP33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CQ33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CR33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CS33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CT33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CU33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CV33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CW33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CX33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CY33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(CZ33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DA33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DB33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DC33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DD33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DE33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DF33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DG33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DH33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DI33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DJ33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DK33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DL33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DM33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DN33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DO33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DP33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DQ33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DR33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DS33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DT33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DU33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DV33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DW33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(DX33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(DY33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(DZ33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(EA33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(EB33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(EC33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(ED33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(EE33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(EF33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(EG33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(EH33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(EI33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(EJ33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(EK33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(EL33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(EM33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(EN33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(EO33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(EP33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(EQ33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(ER33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(ES33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(ET33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(EU33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(EV33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(EW33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(EX33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(EY33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(EZ33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(FA33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(FB33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(FC33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(FD33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(FE33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(FF33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(FG33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(FH33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(FI33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(FJ33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(FK33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(FL33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(FM33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(FN33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(FO33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(FP33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(FQ33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(FR33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(FS33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(FT33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(FU33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(FV33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(FW33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(FX33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(FY33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(FZ33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(GA33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(GB33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(GC33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(GD33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(GE33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(GF33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(GG33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(GH33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(GI33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(GJ33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(GK33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(GL33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(GM33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(GN33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(GO33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(GP33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(GQ33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(GR33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(GS33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(GT33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(GU33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(GV33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(GW33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(GX33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(GY33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(GZ33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(HA33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(HB33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(HC33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(HD33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(HE33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(HF33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(HG33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(HH33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(HI33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(HJ33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(HK33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(HL33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(HM33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(HN33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(HO33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(HP33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(HQ33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(HR33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(HS33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(HT33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(HU33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(HV33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(HW33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(HX33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(HY33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(HZ33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(IA33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(IB33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(IC33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(ID33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(IE33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(IF33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(IG33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(IH33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(II33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(IJ33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(IK33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(IL33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(IM33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(IN33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(IO33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(IP33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(IQ33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(IR33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(IS33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(IT33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(IU33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(IV33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(IW33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(IX33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(IY33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(IZ33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(JA33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(JB33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(JC33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(JD33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(JE33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(JF33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(JG33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(JH33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(JI33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(JJ33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(JK33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(JL33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(JM33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(JN33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(JO33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(JP33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(JQ33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(JR33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(JS33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(JT33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(JU33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(JV33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(JW33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(JX33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(JY33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(JZ33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(KA33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(KB33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(KC33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(KD33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(KE33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(KF33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(KG33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(KH33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(KI33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(KJ33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(KK33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(KL33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(KM33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(KN33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(KO33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(KP33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(KQ33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(KR33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(KS33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(KT33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(KU33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(KV33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(KW33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(KX33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(KY33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(KZ33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(LA33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(LB33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(LC33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(LD33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(LE33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(LF33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(LG33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(LH33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(LI33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(LJ33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(LK33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(LL33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(LM33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(LN33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(LO33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(LP33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(LQ33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(LR33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(LS33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(LT33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(LU33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(LV33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(LW33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(LX33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(LY33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(LZ33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(MA33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(MB33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(MC33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(MD33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(ME33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(MF33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(MG33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(MH33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(MI33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(MJ33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(MK33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(ML33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(MM33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(MN33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(MO33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(MP33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(MQ33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(MR33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(MS33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(MT33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(MU33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(MV33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(MW33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(MX33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(MY33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(MZ33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(NA33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(NB33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(NC33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(ND33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NE33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NF33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NG33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NH33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NI33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NJ33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NK33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NL33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NM33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NN33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NO33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NP33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NQ33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NR33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NS33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NT33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NU33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NV33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NW33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NX33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NY33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(NZ33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(OA33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(OB33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OC33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OD33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OE33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OF33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OG33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OH33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OI33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OJ33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OK33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OL33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OM33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(ON33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OO33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OP33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OQ33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OR33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OS33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OT33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OU33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OV33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OW33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OX33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OY33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(OZ33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PA33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PB33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PC33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PD33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PE33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PF33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PG33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PH33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PI33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PJ33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PK33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PL33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PM33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PN33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PO33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PP33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PQ33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PR33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PS33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PT33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PU33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PV33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PW33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(PX33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(PY33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(PZ33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QA33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QB33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QC33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QD33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QE33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QF33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QG33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QH33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QI33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QJ33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QK33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QL33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QM33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QN33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QO33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QP33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QQ33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QR33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QS33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QT33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QU33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(QV33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(QW33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(QX33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(QY33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(QZ33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(RA33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(RB33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(RC33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(RD33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(RE33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(RF33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(RG33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(RH33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(RI33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(RJ33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(RK33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(RL33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(RM33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(RN33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(RO33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(RP33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(RQ33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(RR33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(RS33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(RT33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(RU33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(RV33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(RW33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(RX33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(RY33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(RZ33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(SA33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(SB33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(SC33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(SD33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(SE33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(SF33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(SG33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(SH33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(SI33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(SJ33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(SK33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(SL33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(SM33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(SN33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(SO33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(SP33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(SQ33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(SR33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(SS33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(ST33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(SU33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(SV33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(SW33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(SX33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(SY33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(SZ33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(TA33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(TB33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(TC33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(TD33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(TE33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(TF33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(TG33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(TH33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(TI33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(TJ33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(TK33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(TL33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(TM33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(TN33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(TO33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(TP33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(TQ33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(TR33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(TS33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(TT33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(TU33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(TV33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(TW33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(TX33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(TY33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(TZ33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(UA33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(UB33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(UC33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(UD33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(UE33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(UF33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(UG33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(UH33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(UI33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(UJ33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(UK33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(UL33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(UM33,Assumptions!40:40,Assumptions!44:44)","v":7},{"$f":"LOOKUP(UN33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(UO33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(UP33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(UQ33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(UR33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(US33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(UT33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(UU33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(UV33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(UW33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(UX33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(UY33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(UZ33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(VA33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(VB33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(VC33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(VD33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(VE33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(VF33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(VG33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(VH33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(VI33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(VJ33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(VK33,Assumptions!40:40,Assumptions!44:44)","v":8},{"$f":"LOOKUP(VL33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(VM33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(VN33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(VO33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(VP33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(VQ33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(VR33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(VS33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(VT33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(VU33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(VV33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(VW33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(VX33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(VY33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(VZ33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(WA33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(WB33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(WC33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(WD33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(WE33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(WF33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(WG33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(WH33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(WI33,Assumptions!40:40,Assumptions!44:44)","v":1},{"$f":"LOOKUP(WJ33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(WK33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(WL33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(WM33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(WN33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(WO33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(WP33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(WQ33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(WR33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(WS33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(WT33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(WU33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(WV33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(WW33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(WX33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(WY33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(WZ33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(XA33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(XB33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(XC33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(XD33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(XE33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(XF33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(XG33,Assumptions!40:40,Assumptions!44:44)","v":2},{"$f":"LOOKUP(XH33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(XI33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(XJ33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(XK33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(XL33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(XM33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(XN33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(XO33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(XP33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(XQ33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(XR33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(XS33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(XT33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(XU33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(XV33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(XW33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(XX33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(XY33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(XZ33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(YA33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(YB33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(YC33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(YD33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(YE33,Assumptions!40:40,Assumptions!44:44)","v":3},{"$f":"LOOKUP(YF33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(YG33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(YH33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(YI33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(YJ33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(YK33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(YL33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(YM33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(YN33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(YO33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(YP33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(YQ33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(YR33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(YS33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(YT33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(YU33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(YV33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(YW33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(YX33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(YY33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(YZ33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(ZA33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(ZB33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(ZC33,Assumptions!40:40,Assumptions!44:44)","v":4},{"$f":"LOOKUP(ZD33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZE33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZF33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZG33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZH33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZI33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZJ33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZK33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZL33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZM33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZN33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZO33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZP33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZQ33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZR33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZS33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZT33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZU33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZV33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZW33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZX33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZY33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(ZZ33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(AAA33,Assumptions!40:40,Assumptions!44:44)","v":5},{"$f":"LOOKUP(AAB33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAC33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAD33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAE33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAF33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAG33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAH33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAI33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAJ33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAK33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAL33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAM33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAN33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAO33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAP33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAQ33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAR33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAS33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAT33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAU33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAV33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAW33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAX33,Assumptions!40:40,Assumptions!44:44)","v":6},{"$f":"LOOKUP(AAY33,Assumptions!40:40,Assumptions!44:44)","v":6}]
[null,null,"Solar Shape Name",null,null,null,null,{"$f":"LOOKUP(H33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(I33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(J33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(K33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(L33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(M33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(N33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(O33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(P33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(Q33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(R33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(S33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(T33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(U33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(V33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(W33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(X33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(Y33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(Z33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(AA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(AB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(AC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(AD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(AE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(AF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(AG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(AH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(AI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(AJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(AK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(AL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(AM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(AN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(AO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(AP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(AQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(AR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(AS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(AT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(AU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(AV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(AW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(AX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(AY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(AZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(BA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(BB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(BC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(BD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(BZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(CA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(CB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(CZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(DX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(DY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(DZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(EA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(EB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(EC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(ED33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(EE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(EF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(EG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(EH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(EI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(EJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(EK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(EL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(EM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(EN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(EO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(EP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(EQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(ER33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(ES33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(ET33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(EU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(EV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(EW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(EX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(EY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(EZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(FA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(FB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(FC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(FD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(FE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(FF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(FG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(FH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(FI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(FJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(FK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(FL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(FM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(FN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(FO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(FP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(FQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(FR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(FS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(FT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(FU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(FV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(FW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(FX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(FY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(FZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(GA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(GB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(GC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(GD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(GE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(GF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(GG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(GH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(GI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(GJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(GK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(GL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(GM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(GN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(GO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(GP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(GQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(GR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(GS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(GT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(GU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(GV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(GW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(GX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(GY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(GZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(HA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(HB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(HC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(HD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(HE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(HF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(HG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(HH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(HI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(HJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(HK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(HL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(HM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(HN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(HO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(HP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(HQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(HR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(HS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(HT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(HU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(HV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(HW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(HX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(HY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(HZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(IA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(IB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(IC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(ID33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(IE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(IF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(IG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(IH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(II33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(IJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(IK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(IL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(IM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(IN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(IO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(IP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(IQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(IR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(IS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(IT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(IU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(IV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(IW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(IX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(IY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(IZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(JA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(JB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(JC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(JD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(JE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(JF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(JG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(JH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(JI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(JJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(JK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(JL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(JM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(JN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(JO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(JP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(JQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(JR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(JS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(JT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(JU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(JV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(JW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(JX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(JY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(JZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(KA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(KB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(KC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(KD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(KE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(KF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(KG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(KH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(KI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(KJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(KK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(KL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(KM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(KN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(KO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(KP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(KQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(KR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(KS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(KT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(KU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(KV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(KW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(KX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(KY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(KZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(LA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(LB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(LC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(LD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(LE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(LF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(LG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(LH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(LI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(LJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(LK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(LL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(LM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(LN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(LO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(LP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(LQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(LR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(LS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(LT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(LU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(LV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(LW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(LX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(LY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(LZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(MA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(MB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(MC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(MD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(ME33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(MF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(MG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(MH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(MI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(MJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(MK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(ML33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(MM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(MN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(MO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(MP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(MQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(MR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(MS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(MT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(MU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(MV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(MW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(MX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(MY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(MZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(NA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(NB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(NC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(ND33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(NZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(OA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(OB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(ON33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(OZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(PX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(PY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(PZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(QV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(QW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(QX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(QY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(QZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(RA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(RB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(RC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(RD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(RE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(RF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(RG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(RH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(RI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(RJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(RK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(RL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(RM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(RN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(RO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(RP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(RQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(RR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(RS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(RT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(RU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(RV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(RW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(RX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(RY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(RZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(SA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(SB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(SC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(SD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(SE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(SF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(SG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(SH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(SI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(SJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(SK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(SL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(SM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(SN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(SO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(SP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(SQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(SR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(SS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(ST33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(SU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(SV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(SW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(SX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(SY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(SZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(TA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(TB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(TC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(TD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(TE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(TF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(TG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(TH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(TI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(TJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(TK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(TL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(TM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(TN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(TO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(TP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(TQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(TR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(TS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(TT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(TU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(TV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(TW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(TX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(TY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(TZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(UA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(UB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(UC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(UD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(UE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(UF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(UG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(UH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(UI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(UJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(UK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(UL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(UM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 7"},{"$f":"LOOKUP(UN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(UO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(UP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(UQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(UR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(US33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(UT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(UU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(UV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(UW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(UX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(UY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(UZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(VA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(VB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(VC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(VD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(VE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(VF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(VG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(VH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(VI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(VJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(VK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 8"},{"$f":"LOOKUP(VL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(VM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(VN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(VO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(VP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(VQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(VR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(VS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(VT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(VU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(VV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(VW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(VX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(VY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(VZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(WA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(WB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(WC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(WD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(WE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(WF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(WG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(WH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(WI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 1"},{"$f":"LOOKUP(WJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(WK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(WL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(WM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(WN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(WO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(WP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(WQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(WR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(WS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(WT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(WU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(WV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(WW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(WX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(WY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(WZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(XA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(XB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(XC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(XD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(XE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(XF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(XG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 2"},{"$f":"LOOKUP(XH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(XI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(XJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(XK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(XL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(XM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(XN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(XO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(XP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(XQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(XR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(XS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(XT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(XU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(XV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(XW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(XX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(XY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(XZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(YA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(YB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(YC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(YD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(YE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 3"},{"$f":"LOOKUP(YF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(YG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(YH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(YI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(YJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(YK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(YL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(YM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(YN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(YO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(YP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(YQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(YR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(YS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(YT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(YU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(YV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(YW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(YX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(YY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(YZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(ZA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(ZB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(ZC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 4"},{"$f":"LOOKUP(ZD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(ZZ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(AAA33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 5"},{"$f":"LOOKUP(AAB33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAC33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAD33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAE33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAF33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAG33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAH33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAI33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAJ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAK33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAL33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAM33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAN33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAO33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAP33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAQ33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAR33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAS33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAT33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAU33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAV33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAW33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAX33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"},{"$f":"LOOKUP(AAY33,Assumptions!40:40,Assumptions!45:45)","v":"Solar Shape 6"}]
[null,{"$f":"'Load Shapes'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Day of Week",null,null,null,null,1,{"$f":"IF(I33<>H33,IF(H41+1<7,H41+1,1),H41)","v":1},{"$f":"IF(J33<>I33,IF(I41+1<7,I41+1,1),I41)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(BV33<>BU33,IF(BU41+1<7,BU41+1,1),BU41)","v":3},3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(EH33<>EG33,IF(EG41+1<7,EG41+1,1),EG41)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,{"$f":"IF(GT33<>GS33,IF(GS41+1<7,GS41+1,1),GS41)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"IF(JF33<>JE33,IF(JE41+1<7,JE41+1,1),JE41)","v":5},5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,{"$f":"IF(LR33<>LQ33,IF(LQ41+1<7,LQ41+1,1),LQ41)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,{"$f":"IF(OD33<>OC33,IF(OC41+1<7,OC41+1,1),OC41)","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(QP33<>QO33,IF(QO41+1<7,QO41+1,1),QO41)","v":1},1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,{"$f":"IF(TB33<>TA33,IF(TA41+1<7,TA41+1,1),TA41)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,1,1,{"$f":"IF(VN33<>VM33,IF(VM41+1<7,VM41+1,1),VM41)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(XZ33<>XY33,IF(XY41+1<7,XY41+1,1),XY41)","v":3},3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(AAL33<>AAK33,IF(AAK41+1<7,AAK41+1,1),AAK41)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,"Weekday",null,"Switch",5,null,{"$f":"H41<=$F$42","v":true},{"$f":"I41<=$F$42","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BU41<=$F$42","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,{"$f":"EG41<=$F$42","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GS41<=$F$42","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JE41<=$F$42","v":true},true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LQ41<=$F$42","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OC41<=$F$42","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"QO41<=$F$42","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"TA41<=$F$42","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,{"$f":"VM41<=$F$42","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"XY41<=$F$42","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,{"$f":"AAK41<=$F$42","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Saturday",null,"Switch",6,null,{"$f":"H41=$F$43","v":false},{"$f":"I41=$F$43","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU41=$F$43","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,{"$f":"EG41=$F$43","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GS41=$F$43","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JE41=$F$43","v":false},false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LQ41=$F$43","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OC41=$F$43","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QO41=$F$43","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"TA41=$F$43","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,{"$f":"VM41=$F$43","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"XY41=$F$43","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,{"$f":"AAK41=$F$43","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Sunday",null,"Switch",7,null,{"$f":"H41=$F$44","v":false},{"$f":"I41=$F$44","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU41=$F$44","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG41=$F$44","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GS41=$F$44","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JE41=$F$44","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LQ41=$F$44","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OC41=$F$44","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QO41=$F$44","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"TA41=$F$44","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"VM41=$F$44","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"XY41=$F$44","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AAK41=$F$44","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"On-Peak Weekday",null,"Switch",{"$f":"Assumptions!E64","v":6},{"$f":"Assumptions!E65","v":20},{"$f":"AND(H$35>=$F45,H$35<=$G45)","v":false},{"$f":"AND(I$35>=$F45,I$35<=$G45)","v":false},false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BU$35>=$F45,BU$35<=$G45)","v":true},true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,{"$f":"AND(EG$35>=$F45,EG$35<=$G45)","v":true},true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,{"$f":"AND(GS$35>=$F45,GS$35<=$G45)","v":false},false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(JE$35>=$F45,JE$35<=$G45)","v":true},true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,{"$f":"AND(LQ$35>=$F45,LQ$35<=$G45)","v":true},true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,{"$f":"AND(OC$35>=$F45,OC$35<=$G45)","v":false},false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(QO$35>=$F45,QO$35<=$G45)","v":true},true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,{"$f":"AND(TA$35>=$F45,TA$35<=$G45)","v":true},true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,{"$f":"AND(VM$35>=$F45,VM$35<=$G45)","v":false},false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(XY$35>=$F45,XY$35<=$G45)","v":true},true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,{"$f":"AND(AAK$35>=$F45,AAK$35<=$G45)","v":true},true,true,true,true,true,true,true,true,true,true,true,false,false,false]
[null,null,"Off-Peak Weekday",null,"Switch",null,null,{"$f":"NOT(H45)","v":true},{"$f":"NOT(I45)","v":true},true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"NOT(BU45)","v":false},false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,{"$f":"NOT(EG45)","v":false},false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,{"$f":"NOT(GS45)","v":true},true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"NOT(JE45)","v":false},false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,{"$f":"NOT(LQ45)","v":false},false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,{"$f":"NOT(OC45)","v":true},true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"NOT(QO45)","v":false},false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,{"$f":"NOT(TA45)","v":false},false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,{"$f":"NOT(VM45)","v":true},true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"NOT(XY45)","v":false},false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,{"$f":"NOT(AAK45)","v":false},false,false,false,false,false,false,false,false,false,false,false,true,true,true]
[null,null,"On-Peak Saturday",null,"Switch",{"$f":"Assumptions!F64","v":8},{"$f":"Assumptions!F65","v":18},{"$f":"AND(H$35>=$F47,H$35<=$G47)","v":false},false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false]
[null,null,"Off-Peak Saturday",null,"Switch",null,null,{"$f":"NOT(H47)","v":true},{"$f":"NOT(I47)","v":true},true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,{"$f":"NOT(BU47)","v":false},false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,{"$f":"NOT(EG47)","v":false},false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,{"$f":"NOT(GS47)","v":true},true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,{"$f":"NOT(JE47)","v":false},false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,{"$f":"NOT(LQ47)","v":false},false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,{"$f":"NOT(OC47)","v":true},true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,{"$f":"NOT(QO47)","v":false},false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,{"$f":"NOT(TA47)","v":false},false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,{"$f":"NOT(VM47)","v":true},true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,{"$f":"NOT(XY47)","v":false},false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,{"$f":"NOT(AAK47)","v":false},false,false,false,false,false,false,false,false,false,true,true,true,true,true]
[null,null,"On-Peak Sunday",null,"Switch",{"$f":"Assumptions!G64","v":25},{"$f":"Assumptions!G65","v":25},{"$f":"AND(H$35>=$F49,H$35<=$G49)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Off-Peak Sunday",null,"Switch",null,null,{"$f":"NOT(H49)","v":true},{"$f":"NOT(I49)","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,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(BU49)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(EG49)","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,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(GS49)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(JE49)","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,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(LQ49)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(OC49)","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,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(QO49)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(TA49)","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,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(VM49)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(XY49)","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,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(AAK49)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,"Final On-Peak",null,null,null,null,{"$f":"IF(H42*H45+H43*H47+H49*H44,TRUE)","v":false},{"$f":"IF(I42*I45+I43*I47+I49*I44,TRUE)","v":false},false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(BU42*BU45+BU43*BU47+BU49*BU44,TRUE)","v":true},true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,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,true,{"$f":"IF(EG42*EG45+EG43*EG47+EG49*EG44,TRUE)","v":true},true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,{"$f":"IF(GS42*GS45+GS43*GS47+GS49*GS44,TRUE)","v":false},false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(JE42*JE45+JE43*JE47+JE49*JE44,TRUE)","v":true},true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,{"$f":"IF(LQ42*LQ45+LQ43*LQ47+LQ49*LQ44,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,{"$f":"IF(OC42*OC45+OC43*OC47+OC49*OC44,TRUE)","v":false},false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(QO42*QO45+QO43*QO47+QO49*QO44,TRUE)","v":true},true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,{"$f":"IF(TA42*TA45+TA43*TA47+TA49*TA44,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,{"$f":"IF(VM42*VM45+VM43*VM47+VM49*VM44,TRUE)","v":false},false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(XY42*XY45+XY43*XY47+XY49*XY44,TRUE)","v":true},true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,{"$f":"IF(AAK42*AAK45+AAK43*AAK47+AAK49*AAK44,TRUE)","v":true},true,true,true,true,true,true,true,true,true,false,false,false,false,false]
[null,null,"Final Off-Peak",null,null,null,null,{"$f":"NOT(H52)","v":true},{"$f":"NOT(I52)","v":true},true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"NOT(BU52)","v":false},false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,{"$f":"NOT(EG52)","v":false},false,false,false,false,false,false,false,false,false,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,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,{"$f":"NOT(GS52)","v":true},true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"NOT(JE52)","v":false},false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,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,true,true,true,true,true,true,true,true,true,false,false,false,{"$f":"NOT(LQ52)","v":false},false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,{"$f":"NOT(OC52)","v":true},true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"NOT(QO52)","v":false},false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,{"$f":"NOT(TA52)","v":false},false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,{"$f":"NOT(VM52)","v":true},true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"NOT(XY52)","v":false},false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,{"$f":"NOT(AAK52)","v":false},false,false,false,false,false,false,false,false,false,true,true,true,true,true]
[]
[null,null,"Loads without Solar, Battery",null,"KW",null,null,{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!H36,'Load and Storage Analysis'!H35)","v":722.33905836073814},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!I36,'Load and Storage Analysis'!I35)","v":722.33905836073814},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!J36,'Load and Storage Analysis'!J35)","v":745.39102176211111},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!K36,'Load and Storage Analysis'!K35)","v":769.17864110027404},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!L36,'Load and Storage Analysis'!L35)","v":793.72539331937719},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!M36,'Load and Storage Analysis'!M35)","v":819.05550458189339},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!N36,'Load and Storage Analysis'!N35)","v":845.19397417837729},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!O36,'Load and Storage Analysis'!O35)","v":872.16659920025586},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!P36,'Load and Storage Analysis'!P35)","v":900},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!Q36,'Load and Storage Analysis'!Q35)","v":990.57817466838799},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!R36,'Load and Storage Analysis'!R35)","v":1090.2723556992837},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!S36,'Load and Storage Analysis'!S35)","v":1200},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!T36,'Load and Storage Analysis'!T35)","v":1175.9350355121069},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!U36,'Load and Storage Analysis'!U35)","v":1152.3526731207166},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!V36,'Load and Storage Analysis'!V35)","v":1129.2432346572343},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!W36,'Load and Storage Analysis'!W35)","v":1106.5972360403841},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!X36,'Load and Storage Analysis'!X35)","v":1084.4053833839571},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!Y36,'Load and Storage Analysis'!Y35)","v":1062.658569182611},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!Z36,'Load and Storage Analysis'!Z35)","v":1041.3478685741654},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AA36,'Load and Storage Analysis'!AA35)","v":1020.4645356768482},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AB36,'Load and Storage Analysis'!AB35)","v":1000},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AC36,'Load and Storage Analysis'!AC35)","v":928.3177667225558},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AD36,'Load and Storage Analysis'!AD35)","v":861.77387601275359},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AE36,'Load and Storage Analysis'!AE35)","v":800},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AF36,'Load and Storage Analysis'!AF35)","v":600},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AG36,'Load and Storage Analysis'!AG35)","v":511.52593761023144},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AH36,'Load and Storage Analysis'!AH35)","v":523.31756969605283},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AI36,'Load and Storage Analysis'!AI35)","v":535.3810210133621},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AJ36,'Load and Storage Analysis'!AJ35)","v":547.72255750516604},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AK36,'Load and Storage Analysis'!AK35)","v":560.34858955620803},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AL36,'Load and Storage Analysis'!AL35)","v":573.26567532262004},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AM36,'Load and Storage Analysis'!AM35)","v":586.48052413833148},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AN36,'Load and Storage Analysis'!AN35)","v":600},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AO36,'Load and Storage Analysis'!AO35)","v":755.95262993692393},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AP36,'Load and Storage Analysis'!AP35)","v":952.44063118091958},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AQ36,'Load and Storage Analysis'!AQ35)","v":1200},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AR36,'Load and Storage Analysis'!AR35)","v":1162.2489545432677},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AS36,'Load and Storage Analysis'!AS35)","v":1125.6855269474322},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AT36,'Load and Storage Analysis'!AT35)","v":1090.2723556992837},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AU36,'Load and Storage Analysis'!AU35)","v":1055.9732546490986},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AV36,'Load and Storage Analysis'!AV35)","v":1022.7531760346388},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AW36,'Load and Storage Analysis'!AW35)","v":990.57817466838799},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AX36,'Load and Storage Analysis'!AX35)","v":959.41537325142701},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AY36,'Load and Storage Analysis'!AY35)","v":929.23292877850827},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AZ36,'Load and Storage Analysis'!AZ35)","v":900},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BA36,'Load and Storage Analysis'!BA35)","v":786.22241826266907},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BB36,'Load and Storage Analysis'!BB35)","v":686.82854553199911},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BC36,'Load and Storage Analysis'!BC35)","v":600},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BD36,'Load and Storage Analysis'!BD35)","v":400},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BE36,'Load and Storage Analysis'!BE35)","v":327.1523197995773},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BF36,'Load and Storage Analysis'!BF35)","v":356.76213450081633},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BG36,'Load and Storage Analysis'!BG35)","v":389.05186639530291},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BH36,'Load and Storage Analysis'!BH35)","v":424.26406871192853},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BI36,'Load and Storage Analysis'!BI35)","v":462.66324762238224},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BJ36,'Load and Storage Analysis'!BJ35)","v":504.53784915222872},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BK36,'Load and Storage Analysis'!BK35)","v":550.20242592280272},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BL36,'Load and Storage Analysis'!BL35)","v":600},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BM36,'Load and Storage Analysis'!BM35)","v":755.95262993692393},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BN36,'Load and Storage Analysis'!BN35)","v":952.44063118091958},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BO36,'Load and Storage Analysis'!BO35)","v":1200},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BP36,'Load and Storage Analysis'!BP35)","v":1147.1376941075703},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BQ36,'Load and Storage Analysis'!BQ35)","v":1096.6040743686945},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BR36,'Load and Storage Analysis'!BR35)","v":1048.2965576835586},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BS36,'Load and Storage Analysis'!BS35)","v":1002.1170799350173},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BT36,'Load and Storage Analysis'!BT35)","v":957.97189691872279},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BU36,'Load and Storage Analysis'!BU35)","v":915.77139404266552},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BV36,'Load and Storage Analysis'!BV35)","v":875.42990440981509},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BW36,'Load and Storage Analysis'!BW35)","v":836.86553491457164},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BX36,'Load and Storage Analysis'!BX35)","v":800},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BY36,'Load and Storage Analysis'!BY35)","v":634.96042078727987},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!BZ36,'Load and Storage Analysis'!BZ35)","v":503.96841995794927},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CA36,'Load and Storage Analysis'!CA35)","v":400},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CB36,'Load and Storage Analysis'!CB35)","v":640},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CC36,'Load and Storage Analysis'!CC35)","v":577.87124668859053},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CD36,'Load and Storage Analysis'!CD35)","v":596.31281740968893},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CE36,'Load and Storage Analysis'!CE35)","v":615.34291288021927},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CF36,'Load and Storage Analysis'!CF35)","v":634.98031465550184},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CG36,'Load and Storage Analysis'!CG35)","v":655.24440366551471},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CH36,'Load and Storage Analysis'!CH35)","v":676.1551793427019},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CI36,'Load and Storage Analysis'!CI35)","v":697.73327936020473},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CJ36,'Load and Storage Analysis'!CJ35)","v":720},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CK36,'Load and Storage Analysis'!CK35)","v":792.46253973471039},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CL36,'Load and Storage Analysis'!CL35)","v":872.21788455942703},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CM36,'Load and Storage Analysis'!CM35)","v":960},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CN36,'Load and Storage Analysis'!CN35)","v":940.7480284096855},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CO36,'Load and Storage Analysis'!CO35)","v":921.88213849657336},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CP36,'Load and Storage Analysis'!CP35)","v":903.39458772578746},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CQ36,'Load and Storage Analysis'!CQ35)","v":885.27778883230735},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CR36,'Load and Storage Analysis'!CR35)","v":867.52430670716569},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CS36,'Load and Storage Analysis'!CS35)","v":850.12685534608886},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CT36,'Load and Storage Analysis'!CT35)","v":833.07829485933235},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CU36,'Load and Storage Analysis'!CU35)","v":816.37162854147857},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CV36,'Load and Storage Analysis'!CV35)","v":800},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CW36,'Load and Storage Analysis'!CW35)","v":742.65421337804469},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CX36,'Load and Storage Analysis'!CX35)","v":689.41910081020296},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CY36,'Load and Storage Analysis'!CY35)","v":640},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!CZ36,'Load and Storage Analysis'!CZ35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DA36,'Load and Storage Analysis'!DA35)","v":409.22075008818518},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DB36,'Load and Storage Analysis'!DB35)","v":418.6540557568423},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DC36,'Load and Storage Analysis'!DC35)","v":428.30481681068972},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DD36,'Load and Storage Analysis'!DD35)","v":438.17804600413285},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DE36,'Load and Storage Analysis'!DE35)","v":448.27887164496644},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DF36,'Load and Storage Analysis'!DF35)","v":458.61254025809603},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DG36,'Load and Storage Analysis'!DG35)","v":469.18441931066519},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DH36,'Load and Storage Analysis'!DH35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DI36,'Load and Storage Analysis'!DI35)","v":604.76210394953921},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DJ36,'Load and Storage Analysis'!DJ35)","v":761.95250494473567},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DK36,'Load and Storage Analysis'!DK35)","v":960},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DL36,'Load and Storage Analysis'!DL35)","v":929.79916363461416},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DM36,'Load and Storage Analysis'!DM35)","v":900.54842155794586},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DN36,'Load and Storage Analysis'!DN35)","v":872.21788455942703},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DO36,'Load and Storage Analysis'!DO35)","v":844.77860371927898},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DP36,'Load and Storage Analysis'!DP35)","v":818.20254082771112},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DQ36,'Load and Storage Analysis'!DQ35)","v":792.46253973471039},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DR36,'Load and Storage Analysis'!DR35)","v":767.53229860114163},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DS36,'Load and Storage Analysis'!DS35)","v":743.38634302280661},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DT36,'Load and Storage Analysis'!DT35)","v":720},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DU36,'Load and Storage Analysis'!DU35)","v":628.97793461013532},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DV36,'Load and Storage Analysis'!DV35)","v":549.46283642559933},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DW36,'Load and Storage Analysis'!DW35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DX36,'Load and Storage Analysis'!DX35)","v":320},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DY36,'Load and Storage Analysis'!DY35)","v":261.72185583966183},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!DZ36,'Load and Storage Analysis'!DZ35)","v":285.40970760065306},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EA36,'Load and Storage Analysis'!EA35)","v":311.24149311624234},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EB36,'Load and Storage Analysis'!EB35)","v":339.41125496954282},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EC36,'Load and Storage Analysis'!EC35)","v":370.13059809790582},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ED36,'Load and Storage Analysis'!ED35)","v":403.63027932178301},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EE36,'Load and Storage Analysis'!EE35)","v":440.16194073824221},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EF36,'Load and Storage Analysis'!EF35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EG36,'Load and Storage Analysis'!EG35)","v":604.76210394953921},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EH36,'Load and Storage Analysis'!EH35)","v":761.95250494473567},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EI36,'Load and Storage Analysis'!EI35)","v":960},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EJ36,'Load and Storage Analysis'!EJ35)","v":917.71015528605631},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EK36,'Load and Storage Analysis'!EK35)","v":877.28325949495559},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EL36,'Load and Storage Analysis'!EL35)","v":838.63724614684691},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EM36,'Load and Storage Analysis'!EM35)","v":801.69366394801386},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EN36,'Load and Storage Analysis'!EN35)","v":766.37751753497832},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EO36,'Load and Storage Analysis'!EO35)","v":732.61711523413248},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EP36,'Load and Storage Analysis'!EP35)","v":700.3439235278521},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EQ36,'Load and Storage Analysis'!EQ35)","v":669.4924279316574},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ER36,'Load and Storage Analysis'!ER35)","v":640},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ES36,'Load and Storage Analysis'!ES35)","v":507.96833662982391},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ET36,'Load and Storage Analysis'!ET35)","v":403.17473596635944},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EU36,'Load and Storage Analysis'!EU35)","v":320},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EV36,'Load and Storage Analysis'!EV35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EW36,'Load and Storage Analysis'!EW35)","v":433.40343501644287},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EX36,'Load and Storage Analysis'!EX35)","v":447.23461305726664},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EY36,'Load and Storage Analysis'!EY35)","v":461.5071846601644},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!EZ36,'Load and Storage Analysis'!EZ35)","v":476.23523599162627},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FA36,'Load and Storage Analysis'!FA35)","v":491.43330274913603},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FB36,'Load and Storage Analysis'!FB35)","v":507.11638450702634},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FC36,'Load and Storage Analysis'!FC35)","v":523.29995952015349},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FD36,'Load and Storage Analysis'!FD35)","v":540},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FE36,'Load and Storage Analysis'!FE35)","v":594.34690480103279},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FF36,'Load and Storage Analysis'!FF35)","v":654.16341341957025},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FG36,'Load and Storage Analysis'!FG35)","v":720},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FH36,'Load and Storage Analysis'!FH35)","v":705.56102130726413},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FI36,'Load and Storage Analysis'!FI35)","v":691.41160387242996},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FJ36,'Load and Storage Analysis'!FJ35)","v":677.54594079434059},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FK36,'Load and Storage Analysis'!FK35)","v":663.95834162423046},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FL36,'Load and Storage Analysis'!FL35)","v":650.64323003037418},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FM36,'Load and Storage Analysis'!FM35)","v":637.59514150956659},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FN36,'Load and Storage Analysis'!FN35)","v":624.80872114449926},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FO36,'Load and Storage Analysis'!FO35)","v":612.27872140610884},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FP36,'Load and Storage Analysis'!FP35)","v":600},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FQ36,'Load and Storage Analysis'!FQ35)","v":556.99066003353346},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FR36,'Load and Storage Analysis'!FR35)","v":517.06432560765211},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FS36,'Load and Storage Analysis'!FS35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FT36,'Load and Storage Analysis'!FT35)","v":360},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FU36,'Load and Storage Analysis'!FU35)","v":306.91556256613887},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FV36,'Load and Storage Analysis'!FV35)","v":313.99054181763171},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FW36,'Load and Storage Analysis'!FW35)","v":321.22861260801727},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FX36,'Load and Storage Analysis'!FX35)","v":328.63353450309961},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FY36,'Load and Storage Analysis'!FY35)","v":336.2091537337248},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!FZ36,'Load and Storage Analysis'!FZ35)","v":343.95940519357202},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GA36,'Load and Storage Analysis'!GA35)","v":351.88831448299885},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GB36,'Load and Storage Analysis'!GB35)","v":360},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GC36,'Load and Storage Analysis'!GC35)","v":453.57157796215432},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GD36,'Load and Storage Analysis'!GD35)","v":571.46437870855175},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GE36,'Load and Storage Analysis'!GE35)","v":720},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GF36,'Load and Storage Analysis'!GF35)","v":697.34937272596062},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GG36,'Load and Storage Analysis'!GG35)","v":675.41131616845928},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GH36,'Load and Storage Analysis'!GH35)","v":654.16341341957025},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GI36,'Load and Storage Analysis'!GI35)","v":633.5839527894592},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GJ36,'Load and Storage Analysis'!GJ35)","v":613.65190562078328},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GK36,'Load and Storage Analysis'!GK35)","v":594.34690480103279},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GL36,'Load and Storage Analysis'!GL35)","v":575.64922395085614},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GM36,'Load and Storage Analysis'!GM35)","v":557.53975726710496},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GN36,'Load and Storage Analysis'!GN35)","v":540},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GO36,'Load and Storage Analysis'!GO35)","v":471.73345095760141},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GP36,'Load and Storage Analysis'!GP35)","v":412.09712731919944},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GQ36,'Load and Storage Analysis'!GQ35)","v":360},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GR36,'Load and Storage Analysis'!GR35)","v":240},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GS36,'Load and Storage Analysis'!GS35)","v":196.29139187974639},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GT36,'Load and Storage Analysis'!GT35)","v":214.0572807004898},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GU36,'Load and Storage Analysis'!GU35)","v":233.43111983718174},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GV36,'Load and Storage Analysis'!GV35)","v":254.55844122715712},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GW36,'Load and Storage Analysis'!GW35)","v":277.59794857342933},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GX36,'Load and Storage Analysis'!GX35)","v":302.72270949133724},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GY36,'Load and Storage Analysis'!GY35)","v":330.12145555368164},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!GZ36,'Load and Storage Analysis'!GZ35)","v":360},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HA36,'Load and Storage Analysis'!HA35)","v":453.57157796215432},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HB36,'Load and Storage Analysis'!HB35)","v":571.46437870855175},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HC36,'Load and Storage Analysis'!HC35)","v":720},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HD36,'Load and Storage Analysis'!HD35)","v":688.28261646454212},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HE36,'Load and Storage Analysis'!HE35)","v":657.9624446212166},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HF36,'Load and Storage Analysis'!HF35)","v":628.97793461013509},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HG36,'Load and Storage Analysis'!HG35)","v":601.27024796101034},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HH36,'Load and Storage Analysis'!HH35)","v":574.78313815123363},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HI36,'Load and Storage Analysis'!HI35)","v":549.46283642559933},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HJ36,'Load and Storage Analysis'!HJ35)","v":525.25794264588899},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HK36,'Load and Storage Analysis'!HK35)","v":502.11932094874294},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HL36,'Load and Storage Analysis'!HL35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HM36,'Load and Storage Analysis'!HM35)","v":380.97625247236789},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HN36,'Load and Storage Analysis'!HN35)","v":302.38105197476955},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HO36,'Load and Storage Analysis'!HO35)","v":240},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HP36,'Load and Storage Analysis'!HP35)","v":800},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HQ36,'Load and Storage Analysis'!HQ35)","v":722.33905836073814},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HR36,'Load and Storage Analysis'!HR35)","v":745.39102176211111},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HS36,'Load and Storage Analysis'!HS35)","v":769.17864110027404},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HT36,'Load and Storage Analysis'!HT35)","v":793.72539331937719},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HU36,'Load and Storage Analysis'!HU35)","v":819.05550458189339},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HV36,'Load and Storage Analysis'!HV35)","v":845.19397417837729},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HW36,'Load and Storage Analysis'!HW35)","v":872.16659920025586},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HX36,'Load and Storage Analysis'!HX35)","v":900},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HY36,'Load and Storage Analysis'!HY35)","v":990.57817466838799},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!HZ36,'Load and Storage Analysis'!HZ35)","v":1090.2723556992837},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IA36,'Load and Storage Analysis'!IA35)","v":1200},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IB36,'Load and Storage Analysis'!IB35)","v":1175.9350355121069},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IC36,'Load and Storage Analysis'!IC35)","v":1152.3526731207166},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ID36,'Load and Storage Analysis'!ID35)","v":1129.2432346572343},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IE36,'Load and Storage Analysis'!IE35)","v":1106.5972360403841},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IF36,'Load and Storage Analysis'!IF35)","v":1084.4053833839571},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IG36,'Load and Storage Analysis'!IG35)","v":1062.658569182611},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IH36,'Load and Storage Analysis'!IH35)","v":1041.3478685741654},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!II36,'Load and Storage Analysis'!II35)","v":1020.4645356768482},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IJ36,'Load and Storage Analysis'!IJ35)","v":1000},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IK36,'Load and Storage Analysis'!IK35)","v":928.3177667225558},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IL36,'Load and Storage Analysis'!IL35)","v":861.77387601275359},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IM36,'Load and Storage Analysis'!IM35)","v":800},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IN36,'Load and Storage Analysis'!IN35)","v":600},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IO36,'Load and Storage Analysis'!IO35)","v":511.52593761023144},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IP36,'Load and Storage Analysis'!IP35)","v":523.31756969605283},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IQ36,'Load and Storage Analysis'!IQ35)","v":535.3810210133621},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IR36,'Load and Storage Analysis'!IR35)","v":547.72255750516604},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IS36,'Load and Storage Analysis'!IS35)","v":560.34858955620803},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IT36,'Load and Storage Analysis'!IT35)","v":573.26567532262004},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IU36,'Load and Storage Analysis'!IU35)","v":586.48052413833148},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IV36,'Load and Storage Analysis'!IV35)","v":600},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IW36,'Load and Storage Analysis'!IW35)","v":755.95262993692393},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IX36,'Load and Storage Analysis'!IX35)","v":952.44063118091958},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IY36,'Load and Storage Analysis'!IY35)","v":1200},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!IZ36,'Load and Storage Analysis'!IZ35)","v":1162.2489545432677},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JA36,'Load and Storage Analysis'!JA35)","v":1125.6855269474322},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JB36,'Load and Storage Analysis'!JB35)","v":1090.2723556992837},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JC36,'Load and Storage Analysis'!JC35)","v":1055.9732546490986},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JD36,'Load and Storage Analysis'!JD35)","v":1022.7531760346388},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JE36,'Load and Storage Analysis'!JE35)","v":990.57817466838799},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JF36,'Load and Storage Analysis'!JF35)","v":959.41537325142701},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JG36,'Load and Storage Analysis'!JG35)","v":929.23292877850827},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JH36,'Load and Storage Analysis'!JH35)","v":900},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JI36,'Load and Storage Analysis'!JI35)","v":786.22241826266907},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JJ36,'Load and Storage Analysis'!JJ35)","v":686.82854553199911},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JK36,'Load and Storage Analysis'!JK35)","v":600},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JL36,'Load and Storage Analysis'!JL35)","v":400},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JM36,'Load and Storage Analysis'!JM35)","v":327.1523197995773},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JN36,'Load and Storage Analysis'!JN35)","v":356.76213450081633},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JO36,'Load and Storage Analysis'!JO35)","v":389.05186639530291},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JP36,'Load and Storage Analysis'!JP35)","v":424.26406871192853},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JQ36,'Load and Storage Analysis'!JQ35)","v":462.66324762238224},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JR36,'Load and Storage Analysis'!JR35)","v":504.53784915222872},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JS36,'Load and Storage Analysis'!JS35)","v":550.20242592280272},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JT36,'Load and Storage Analysis'!JT35)","v":600},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JU36,'Load and Storage Analysis'!JU35)","v":755.95262993692393},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JV36,'Load and Storage Analysis'!JV35)","v":952.44063118091958},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JW36,'Load and Storage Analysis'!JW35)","v":1200},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JX36,'Load and Storage Analysis'!JX35)","v":1147.1376941075703},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JY36,'Load and Storage Analysis'!JY35)","v":1096.6040743686945},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!JZ36,'Load and Storage Analysis'!JZ35)","v":1048.2965576835586},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KA36,'Load and Storage Analysis'!KA35)","v":1002.1170799350173},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KB36,'Load and Storage Analysis'!KB35)","v":957.97189691872279},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KC36,'Load and Storage Analysis'!KC35)","v":915.77139404266552},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KD36,'Load and Storage Analysis'!KD35)","v":875.42990440981509},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KE36,'Load and Storage Analysis'!KE35)","v":836.86553491457164},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KF36,'Load and Storage Analysis'!KF35)","v":800},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KG36,'Load and Storage Analysis'!KG35)","v":634.96042078727987},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KH36,'Load and Storage Analysis'!KH35)","v":503.96841995794927},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KI36,'Load and Storage Analysis'!KI35)","v":400},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KJ36,'Load and Storage Analysis'!KJ35)","v":640},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KK36,'Load and Storage Analysis'!KK35)","v":577.87124668859053},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KL36,'Load and Storage Analysis'!KL35)","v":596.31281740968893},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KM36,'Load and Storage Analysis'!KM35)","v":615.34291288021927},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KN36,'Load and Storage Analysis'!KN35)","v":634.98031465550184},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KO36,'Load and Storage Analysis'!KO35)","v":655.24440366551471},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KP36,'Load and Storage Analysis'!KP35)","v":676.1551793427019},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KQ36,'Load and Storage Analysis'!KQ35)","v":697.73327936020473},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KR36,'Load and Storage Analysis'!KR35)","v":720},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KS36,'Load and Storage Analysis'!KS35)","v":792.46253973471039},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KT36,'Load and Storage Analysis'!KT35)","v":872.21788455942703},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KU36,'Load and Storage Analysis'!KU35)","v":960},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KV36,'Load and Storage Analysis'!KV35)","v":940.7480284096855},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KW36,'Load and Storage Analysis'!KW35)","v":921.88213849657336},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KX36,'Load and Storage Analysis'!KX35)","v":903.39458772578746},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KY36,'Load and Storage Analysis'!KY35)","v":885.27778883230735},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!KZ36,'Load and Storage Analysis'!KZ35)","v":867.52430670716569},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LA36,'Load and Storage Analysis'!LA35)","v":850.12685534608886},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LB36,'Load and Storage Analysis'!LB35)","v":833.07829485933235},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LC36,'Load and Storage Analysis'!LC35)","v":816.37162854147857},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LD36,'Load and Storage Analysis'!LD35)","v":800},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LE36,'Load and Storage Analysis'!LE35)","v":742.65421337804469},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LF36,'Load and Storage Analysis'!LF35)","v":689.41910081020296},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LG36,'Load and Storage Analysis'!LG35)","v":640},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LH36,'Load and Storage Analysis'!LH35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LI36,'Load and Storage Analysis'!LI35)","v":409.22075008818518},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LJ36,'Load and Storage Analysis'!LJ35)","v":418.6540557568423},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LK36,'Load and Storage Analysis'!LK35)","v":428.30481681068972},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LL36,'Load and Storage Analysis'!LL35)","v":438.17804600413285},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LM36,'Load and Storage Analysis'!LM35)","v":448.27887164496644},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LN36,'Load and Storage Analysis'!LN35)","v":458.61254025809603},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LO36,'Load and Storage Analysis'!LO35)","v":469.18441931066519},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LP36,'Load and Storage Analysis'!LP35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LQ36,'Load and Storage Analysis'!LQ35)","v":604.76210394953921},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LR36,'Load and Storage Analysis'!LR35)","v":761.95250494473567},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LS36,'Load and Storage Analysis'!LS35)","v":960},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LT36,'Load and Storage Analysis'!LT35)","v":929.79916363461416},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LU36,'Load and Storage Analysis'!LU35)","v":900.54842155794586},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LV36,'Load and Storage Analysis'!LV35)","v":872.21788455942703},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LW36,'Load and Storage Analysis'!LW35)","v":844.77860371927898},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LX36,'Load and Storage Analysis'!LX35)","v":818.20254082771112},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LY36,'Load and Storage Analysis'!LY35)","v":792.46253973471039},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!LZ36,'Load and Storage Analysis'!LZ35)","v":767.53229860114163},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MA36,'Load and Storage Analysis'!MA35)","v":743.38634302280661},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MB36,'Load and Storage Analysis'!MB35)","v":720},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MC36,'Load and Storage Analysis'!MC35)","v":628.97793461013532},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MD36,'Load and Storage Analysis'!MD35)","v":549.46283642559933},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ME36,'Load and Storage Analysis'!ME35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MF36,'Load and Storage Analysis'!MF35)","v":320},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MG36,'Load and Storage Analysis'!MG35)","v":261.72185583966183},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MH36,'Load and Storage Analysis'!MH35)","v":285.40970760065306},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MI36,'Load and Storage Analysis'!MI35)","v":311.24149311624234},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MJ36,'Load and Storage Analysis'!MJ35)","v":339.41125496954282},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MK36,'Load and Storage Analysis'!MK35)","v":370.13059809790582},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ML36,'Load and Storage Analysis'!ML35)","v":403.63027932178301},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MM36,'Load and Storage Analysis'!MM35)","v":440.16194073824221},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MN36,'Load and Storage Analysis'!MN35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MO36,'Load and Storage Analysis'!MO35)","v":604.76210394953921},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MP36,'Load and Storage Analysis'!MP35)","v":761.95250494473567},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MQ36,'Load and Storage Analysis'!MQ35)","v":960},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MR36,'Load and Storage Analysis'!MR35)","v":917.71015528605631},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MS36,'Load and Storage Analysis'!MS35)","v":877.28325949495559},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MT36,'Load and Storage Analysis'!MT35)","v":838.63724614684691},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MU36,'Load and Storage Analysis'!MU35)","v":801.69366394801386},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MV36,'Load and Storage Analysis'!MV35)","v":766.37751753497832},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MW36,'Load and Storage Analysis'!MW35)","v":732.61711523413248},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MX36,'Load and Storage Analysis'!MX35)","v":700.3439235278521},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MY36,'Load and Storage Analysis'!MY35)","v":669.4924279316574},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!MZ36,'Load and Storage Analysis'!MZ35)","v":640},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NA36,'Load and Storage Analysis'!NA35)","v":507.96833662982391},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NB36,'Load and Storage Analysis'!NB35)","v":403.17473596635944},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NC36,'Load and Storage Analysis'!NC35)","v":320},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ND36,'Load and Storage Analysis'!ND35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NE36,'Load and Storage Analysis'!NE35)","v":433.40343501644287},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NF36,'Load and Storage Analysis'!NF35)","v":447.23461305726664},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NG36,'Load and Storage Analysis'!NG35)","v":461.5071846601644},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NH36,'Load and Storage Analysis'!NH35)","v":476.23523599162627},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NI36,'Load and Storage Analysis'!NI35)","v":491.43330274913603},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NJ36,'Load and Storage Analysis'!NJ35)","v":507.11638450702634},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NK36,'Load and Storage Analysis'!NK35)","v":523.29995952015349},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NL36,'Load and Storage Analysis'!NL35)","v":540},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NM36,'Load and Storage Analysis'!NM35)","v":594.34690480103279},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NN36,'Load and Storage Analysis'!NN35)","v":654.16341341957025},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NO36,'Load and Storage Analysis'!NO35)","v":720},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NP36,'Load and Storage Analysis'!NP35)","v":705.56102130726413},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NQ36,'Load and Storage Analysis'!NQ35)","v":691.41160387242996},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NR36,'Load and Storage Analysis'!NR35)","v":677.54594079434059},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NS36,'Load and Storage Analysis'!NS35)","v":663.95834162423046},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NT36,'Load and Storage Analysis'!NT35)","v":650.64323003037418},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NU36,'Load and Storage Analysis'!NU35)","v":637.59514150956659},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NV36,'Load and Storage Analysis'!NV35)","v":624.80872114449926},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NW36,'Load and Storage Analysis'!NW35)","v":612.27872140610884},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NX36,'Load and Storage Analysis'!NX35)","v":600},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NY36,'Load and Storage Analysis'!NY35)","v":556.99066003353346},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!NZ36,'Load and Storage Analysis'!NZ35)","v":517.06432560765211},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OA36,'Load and Storage Analysis'!OA35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OB36,'Load and Storage Analysis'!OB35)","v":360},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OC36,'Load and Storage Analysis'!OC35)","v":306.91556256613887},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OD36,'Load and Storage Analysis'!OD35)","v":313.99054181763171},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OE36,'Load and Storage Analysis'!OE35)","v":321.22861260801727},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OF36,'Load and Storage Analysis'!OF35)","v":328.63353450309961},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OG36,'Load and Storage Analysis'!OG35)","v":336.2091537337248},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OH36,'Load and Storage Analysis'!OH35)","v":343.95940519357202},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OI36,'Load and Storage Analysis'!OI35)","v":351.88831448299885},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OJ36,'Load and Storage Analysis'!OJ35)","v":360},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OK36,'Load and Storage Analysis'!OK35)","v":453.57157796215432},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OL36,'Load and Storage Analysis'!OL35)","v":571.46437870855175},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OM36,'Load and Storage Analysis'!OM35)","v":720},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ON36,'Load and Storage Analysis'!ON35)","v":697.34937272596062},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OO36,'Load and Storage Analysis'!OO35)","v":675.41131616845928},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OP36,'Load and Storage Analysis'!OP35)","v":654.16341341957025},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OQ36,'Load and Storage Analysis'!OQ35)","v":633.5839527894592},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OR36,'Load and Storage Analysis'!OR35)","v":613.65190562078328},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OS36,'Load and Storage Analysis'!OS35)","v":594.34690480103279},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OT36,'Load and Storage Analysis'!OT35)","v":575.64922395085614},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OU36,'Load and Storage Analysis'!OU35)","v":557.53975726710496},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OV36,'Load and Storage Analysis'!OV35)","v":540},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OW36,'Load and Storage Analysis'!OW35)","v":471.73345095760141},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OX36,'Load and Storage Analysis'!OX35)","v":412.09712731919944},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OY36,'Load and Storage Analysis'!OY35)","v":360},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!OZ36,'Load and Storage Analysis'!OZ35)","v":240},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PA36,'Load and Storage Analysis'!PA35)","v":196.29139187974639},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PB36,'Load and Storage Analysis'!PB35)","v":214.0572807004898},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PC36,'Load and Storage Analysis'!PC35)","v":233.43111983718174},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PD36,'Load and Storage Analysis'!PD35)","v":254.55844122715712},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PE36,'Load and Storage Analysis'!PE35)","v":277.59794857342933},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PF36,'Load and Storage Analysis'!PF35)","v":302.72270949133724},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PG36,'Load and Storage Analysis'!PG35)","v":330.12145555368164},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PH36,'Load and Storage Analysis'!PH35)","v":360},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PI36,'Load and Storage Analysis'!PI35)","v":453.57157796215432},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PJ36,'Load and Storage Analysis'!PJ35)","v":571.46437870855175},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PK36,'Load and Storage Analysis'!PK35)","v":720},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PL36,'Load and Storage Analysis'!PL35)","v":688.28261646454212},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PM36,'Load and Storage Analysis'!PM35)","v":657.9624446212166},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PN36,'Load and Storage Analysis'!PN35)","v":628.97793461013509},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PO36,'Load and Storage Analysis'!PO35)","v":601.27024796101034},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PP36,'Load and Storage Analysis'!PP35)","v":574.78313815123363},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PQ36,'Load and Storage Analysis'!PQ35)","v":549.46283642559933},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PR36,'Load and Storage Analysis'!PR35)","v":525.25794264588899},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PS36,'Load and Storage Analysis'!PS35)","v":502.11932094874294},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PT36,'Load and Storage Analysis'!PT35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PU36,'Load and Storage Analysis'!PU35)","v":380.97625247236789},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PV36,'Load and Storage Analysis'!PV35)","v":302.38105197476955},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PW36,'Load and Storage Analysis'!PW35)","v":240},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PX36,'Load and Storage Analysis'!PX35)","v":800},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PY36,'Load and Storage Analysis'!PY35)","v":722.33905836073814},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!PZ36,'Load and Storage Analysis'!PZ35)","v":745.39102176211111},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QA36,'Load and Storage Analysis'!QA35)","v":769.17864110027404},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QB36,'Load and Storage Analysis'!QB35)","v":793.72539331937719},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QC36,'Load and Storage Analysis'!QC35)","v":819.05550458189339},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QD36,'Load and Storage Analysis'!QD35)","v":845.19397417837729},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QE36,'Load and Storage Analysis'!QE35)","v":872.16659920025586},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QF36,'Load and Storage Analysis'!QF35)","v":900},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QG36,'Load and Storage Analysis'!QG35)","v":990.57817466838799},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QH36,'Load and Storage Analysis'!QH35)","v":1090.2723556992837},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QI36,'Load and Storage Analysis'!QI35)","v":1200},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QJ36,'Load and Storage Analysis'!QJ35)","v":1175.9350355121069},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QK36,'Load and Storage Analysis'!QK35)","v":1152.3526731207166},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QL36,'Load and Storage Analysis'!QL35)","v":1129.2432346572343},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QM36,'Load and Storage Analysis'!QM35)","v":1106.5972360403841},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QN36,'Load and Storage Analysis'!QN35)","v":1084.4053833839571},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QO36,'Load and Storage Analysis'!QO35)","v":1062.658569182611},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QP36,'Load and Storage Analysis'!QP35)","v":1041.3478685741654},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QQ36,'Load and Storage Analysis'!QQ35)","v":1020.4645356768482},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QR36,'Load and Storage Analysis'!QR35)","v":1000},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QS36,'Load and Storage Analysis'!QS35)","v":928.3177667225558},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QT36,'Load and Storage Analysis'!QT35)","v":861.77387601275359},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QU36,'Load and Storage Analysis'!QU35)","v":800},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QV36,'Load and Storage Analysis'!QV35)","v":600},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QW36,'Load and Storage Analysis'!QW35)","v":511.52593761023144},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QX36,'Load and Storage Analysis'!QX35)","v":523.31756969605283},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QY36,'Load and Storage Analysis'!QY35)","v":535.3810210133621},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!QZ36,'Load and Storage Analysis'!QZ35)","v":547.72255750516604},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RA36,'Load and Storage Analysis'!RA35)","v":560.34858955620803},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RB36,'Load and Storage Analysis'!RB35)","v":573.26567532262004},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RC36,'Load and Storage Analysis'!RC35)","v":586.48052413833148},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RD36,'Load and Storage Analysis'!RD35)","v":600},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RE36,'Load and Storage Analysis'!RE35)","v":755.95262993692393},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RF36,'Load and Storage Analysis'!RF35)","v":952.44063118091958},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RG36,'Load and Storage Analysis'!RG35)","v":1200},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RH36,'Load and Storage Analysis'!RH35)","v":1162.2489545432677},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RI36,'Load and Storage Analysis'!RI35)","v":1125.6855269474322},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RJ36,'Load and Storage Analysis'!RJ35)","v":1090.2723556992837},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RK36,'Load and Storage Analysis'!RK35)","v":1055.9732546490986},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RL36,'Load and Storage Analysis'!RL35)","v":1022.7531760346388},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RM36,'Load and Storage Analysis'!RM35)","v":990.57817466838799},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RN36,'Load and Storage Analysis'!RN35)","v":959.41537325142701},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RO36,'Load and Storage Analysis'!RO35)","v":929.23292877850827},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RP36,'Load and Storage Analysis'!RP35)","v":900},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RQ36,'Load and Storage Analysis'!RQ35)","v":786.22241826266907},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RR36,'Load and Storage Analysis'!RR35)","v":686.82854553199911},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RS36,'Load and Storage Analysis'!RS35)","v":600},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RT36,'Load and Storage Analysis'!RT35)","v":400},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RU36,'Load and Storage Analysis'!RU35)","v":327.1523197995773},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RV36,'Load and Storage Analysis'!RV35)","v":356.76213450081633},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RW36,'Load and Storage Analysis'!RW35)","v":389.05186639530291},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RX36,'Load and Storage Analysis'!RX35)","v":424.26406871192853},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RY36,'Load and Storage Analysis'!RY35)","v":462.66324762238224},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!RZ36,'Load and Storage Analysis'!RZ35)","v":504.53784915222872},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SA36,'Load and Storage Analysis'!SA35)","v":550.20242592280272},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SB36,'Load and Storage Analysis'!SB35)","v":600},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SC36,'Load and Storage Analysis'!SC35)","v":755.95262993692393},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SD36,'Load and Storage Analysis'!SD35)","v":952.44063118091958},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SE36,'Load and Storage Analysis'!SE35)","v":1200},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SF36,'Load and Storage Analysis'!SF35)","v":1147.1376941075703},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SG36,'Load and Storage Analysis'!SG35)","v":1096.6040743686945},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SH36,'Load and Storage Analysis'!SH35)","v":1048.2965576835586},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SI36,'Load and Storage Analysis'!SI35)","v":1002.1170799350173},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SJ36,'Load and Storage Analysis'!SJ35)","v":957.97189691872279},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SK36,'Load and Storage Analysis'!SK35)","v":915.77139404266552},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SL36,'Load and Storage Analysis'!SL35)","v":875.42990440981509},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SM36,'Load and Storage Analysis'!SM35)","v":836.86553491457164},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SN36,'Load and Storage Analysis'!SN35)","v":800},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SO36,'Load and Storage Analysis'!SO35)","v":634.96042078727987},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SP36,'Load and Storage Analysis'!SP35)","v":503.96841995794927},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SQ36,'Load and Storage Analysis'!SQ35)","v":400},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SR36,'Load and Storage Analysis'!SR35)","v":640},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SS36,'Load and Storage Analysis'!SS35)","v":577.87124668859053},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ST36,'Load and Storage Analysis'!ST35)","v":596.31281740968893},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SU36,'Load and Storage Analysis'!SU35)","v":615.34291288021927},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SV36,'Load and Storage Analysis'!SV35)","v":634.98031465550184},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SW36,'Load and Storage Analysis'!SW35)","v":655.24440366551471},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SX36,'Load and Storage Analysis'!SX35)","v":676.1551793427019},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SY36,'Load and Storage Analysis'!SY35)","v":697.73327936020473},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!SZ36,'Load and Storage Analysis'!SZ35)","v":720},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TA36,'Load and Storage Analysis'!TA35)","v":792.46253973471039},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TB36,'Load and Storage Analysis'!TB35)","v":872.21788455942703},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TC36,'Load and Storage Analysis'!TC35)","v":960},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TD36,'Load and Storage Analysis'!TD35)","v":940.7480284096855},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TE36,'Load and Storage Analysis'!TE35)","v":921.88213849657336},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TF36,'Load and Storage Analysis'!TF35)","v":903.39458772578746},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TG36,'Load and Storage Analysis'!TG35)","v":885.27778883230735},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TH36,'Load and Storage Analysis'!TH35)","v":867.52430670716569},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TI36,'Load and Storage Analysis'!TI35)","v":850.12685534608886},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TJ36,'Load and Storage Analysis'!TJ35)","v":833.07829485933235},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TK36,'Load and Storage Analysis'!TK35)","v":816.37162854147857},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TL36,'Load and Storage Analysis'!TL35)","v":800},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TM36,'Load and Storage Analysis'!TM35)","v":742.65421337804469},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TN36,'Load and Storage Analysis'!TN35)","v":689.41910081020296},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TO36,'Load and Storage Analysis'!TO35)","v":640},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TP36,'Load and Storage Analysis'!TP35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TQ36,'Load and Storage Analysis'!TQ35)","v":409.22075008818518},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TR36,'Load and Storage Analysis'!TR35)","v":418.6540557568423},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TS36,'Load and Storage Analysis'!TS35)","v":428.30481681068972},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TT36,'Load and Storage Analysis'!TT35)","v":438.17804600413285},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TU36,'Load and Storage Analysis'!TU35)","v":448.27887164496644},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TV36,'Load and Storage Analysis'!TV35)","v":458.61254025809603},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TW36,'Load and Storage Analysis'!TW35)","v":469.18441931066519},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TX36,'Load and Storage Analysis'!TX35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TY36,'Load and Storage Analysis'!TY35)","v":604.76210394953921},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!TZ36,'Load and Storage Analysis'!TZ35)","v":761.95250494473567},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UA36,'Load and Storage Analysis'!UA35)","v":960},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UB36,'Load and Storage Analysis'!UB35)","v":929.79916363461416},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UC36,'Load and Storage Analysis'!UC35)","v":900.54842155794586},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UD36,'Load and Storage Analysis'!UD35)","v":872.21788455942703},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UE36,'Load and Storage Analysis'!UE35)","v":844.77860371927898},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UF36,'Load and Storage Analysis'!UF35)","v":818.20254082771112},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UG36,'Load and Storage Analysis'!UG35)","v":792.46253973471039},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UH36,'Load and Storage Analysis'!UH35)","v":767.53229860114163},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UI36,'Load and Storage Analysis'!UI35)","v":743.38634302280661},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UJ36,'Load and Storage Analysis'!UJ35)","v":720},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UK36,'Load and Storage Analysis'!UK35)","v":628.97793461013532},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UL36,'Load and Storage Analysis'!UL35)","v":549.46283642559933},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UM36,'Load and Storage Analysis'!UM35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UN36,'Load and Storage Analysis'!UN35)","v":320},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UO36,'Load and Storage Analysis'!UO35)","v":261.72185583966183},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UP36,'Load and Storage Analysis'!UP35)","v":285.40970760065306},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UQ36,'Load and Storage Analysis'!UQ35)","v":311.24149311624234},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UR36,'Load and Storage Analysis'!UR35)","v":339.41125496954282},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!US36,'Load and Storage Analysis'!US35)","v":370.13059809790582},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UT36,'Load and Storage Analysis'!UT35)","v":403.63027932178301},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UU36,'Load and Storage Analysis'!UU35)","v":440.16194073824221},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UV36,'Load and Storage Analysis'!UV35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UW36,'Load and Storage Analysis'!UW35)","v":604.76210394953921},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UX36,'Load and Storage Analysis'!UX35)","v":761.95250494473567},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UY36,'Load and Storage Analysis'!UY35)","v":960},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!UZ36,'Load and Storage Analysis'!UZ35)","v":917.71015528605631},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VA36,'Load and Storage Analysis'!VA35)","v":877.28325949495559},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VB36,'Load and Storage Analysis'!VB35)","v":838.63724614684691},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VC36,'Load and Storage Analysis'!VC35)","v":801.69366394801386},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VD36,'Load and Storage Analysis'!VD35)","v":766.37751753497832},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VE36,'Load and Storage Analysis'!VE35)","v":732.61711523413248},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VF36,'Load and Storage Analysis'!VF35)","v":700.3439235278521},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VG36,'Load and Storage Analysis'!VG35)","v":669.4924279316574},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VH36,'Load and Storage Analysis'!VH35)","v":640},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VI36,'Load and Storage Analysis'!VI35)","v":507.96833662982391},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VJ36,'Load and Storage Analysis'!VJ35)","v":403.17473596635944},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VK36,'Load and Storage Analysis'!VK35)","v":320},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VL36,'Load and Storage Analysis'!VL35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VM36,'Load and Storage Analysis'!VM35)","v":433.40343501644287},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VN36,'Load and Storage Analysis'!VN35)","v":447.23461305726664},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VO36,'Load and Storage Analysis'!VO35)","v":461.5071846601644},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VP36,'Load and Storage Analysis'!VP35)","v":476.23523599162627},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VQ36,'Load and Storage Analysis'!VQ35)","v":491.43330274913603},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VR36,'Load and Storage Analysis'!VR35)","v":507.11638450702634},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VS36,'Load and Storage Analysis'!VS35)","v":523.29995952015349},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VT36,'Load and Storage Analysis'!VT35)","v":540},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VU36,'Load and Storage Analysis'!VU35)","v":594.34690480103279},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VV36,'Load and Storage Analysis'!VV35)","v":654.16341341957025},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VW36,'Load and Storage Analysis'!VW35)","v":720},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VX36,'Load and Storage Analysis'!VX35)","v":705.56102130726413},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VY36,'Load and Storage Analysis'!VY35)","v":691.41160387242996},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!VZ36,'Load and Storage Analysis'!VZ35)","v":677.54594079434059},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WA36,'Load and Storage Analysis'!WA35)","v":663.95834162423046},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WB36,'Load and Storage Analysis'!WB35)","v":650.64323003037418},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WC36,'Load and Storage Analysis'!WC35)","v":637.59514150956659},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WD36,'Load and Storage Analysis'!WD35)","v":624.80872114449926},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WE36,'Load and Storage Analysis'!WE35)","v":612.27872140610884},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WF36,'Load and Storage Analysis'!WF35)","v":600},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WG36,'Load and Storage Analysis'!WG35)","v":556.99066003353346},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WH36,'Load and Storage Analysis'!WH35)","v":517.06432560765211},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WI36,'Load and Storage Analysis'!WI35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WJ36,'Load and Storage Analysis'!WJ35)","v":360},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WK36,'Load and Storage Analysis'!WK35)","v":306.91556256613887},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WL36,'Load and Storage Analysis'!WL35)","v":313.99054181763171},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WM36,'Load and Storage Analysis'!WM35)","v":321.22861260801727},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WN36,'Load and Storage Analysis'!WN35)","v":328.63353450309961},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WO36,'Load and Storage Analysis'!WO35)","v":336.2091537337248},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WP36,'Load and Storage Analysis'!WP35)","v":343.95940519357202},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WQ36,'Load and Storage Analysis'!WQ35)","v":351.88831448299885},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WR36,'Load and Storage Analysis'!WR35)","v":360},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WS36,'Load and Storage Analysis'!WS35)","v":453.57157796215432},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WT36,'Load and Storage Analysis'!WT35)","v":571.46437870855175},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WU36,'Load and Storage Analysis'!WU35)","v":720},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WV36,'Load and Storage Analysis'!WV35)","v":697.34937272596062},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WW36,'Load and Storage Analysis'!WW35)","v":675.41131616845928},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WX36,'Load and Storage Analysis'!WX35)","v":654.16341341957025},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WY36,'Load and Storage Analysis'!WY35)","v":633.5839527894592},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!WZ36,'Load and Storage Analysis'!WZ35)","v":613.65190562078328},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XA36,'Load and Storage Analysis'!XA35)","v":594.34690480103279},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XB36,'Load and Storage Analysis'!XB35)","v":575.64922395085614},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XC36,'Load and Storage Analysis'!XC35)","v":557.53975726710496},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XD36,'Load and Storage Analysis'!XD35)","v":540},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XE36,'Load and Storage Analysis'!XE35)","v":471.73345095760141},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XF36,'Load and Storage Analysis'!XF35)","v":412.09712731919944},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XG36,'Load and Storage Analysis'!XG35)","v":360},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XH36,'Load and Storage Analysis'!XH35)","v":240},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XI36,'Load and Storage Analysis'!XI35)","v":196.29139187974639},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XJ36,'Load and Storage Analysis'!XJ35)","v":214.0572807004898},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XK36,'Load and Storage Analysis'!XK35)","v":233.43111983718174},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XL36,'Load and Storage Analysis'!XL35)","v":254.55844122715712},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XM36,'Load and Storage Analysis'!XM35)","v":277.59794857342933},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XN36,'Load and Storage Analysis'!XN35)","v":302.72270949133724},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XO36,'Load and Storage Analysis'!XO35)","v":330.12145555368164},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XP36,'Load and Storage Analysis'!XP35)","v":360},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XQ36,'Load and Storage Analysis'!XQ35)","v":453.57157796215432},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XR36,'Load and Storage Analysis'!XR35)","v":571.46437870855175},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XS36,'Load and Storage Analysis'!XS35)","v":720},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XT36,'Load and Storage Analysis'!XT35)","v":688.28261646454212},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XU36,'Load and Storage Analysis'!XU35)","v":657.9624446212166},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XV36,'Load and Storage Analysis'!XV35)","v":628.97793461013509},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XW36,'Load and Storage Analysis'!XW35)","v":601.27024796101034},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XX36,'Load and Storage Analysis'!XX35)","v":574.78313815123363},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XY36,'Load and Storage Analysis'!XY35)","v":549.46283642559933},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!XZ36,'Load and Storage Analysis'!XZ35)","v":525.25794264588899},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YA36,'Load and Storage Analysis'!YA35)","v":502.11932094874294},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YB36,'Load and Storage Analysis'!YB35)","v":480},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YC36,'Load and Storage Analysis'!YC35)","v":380.97625247236789},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YD36,'Load and Storage Analysis'!YD35)","v":302.38105197476955},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YE36,'Load and Storage Analysis'!YE35)","v":240},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YF36,'Load and Storage Analysis'!YF35)","v":800},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YG36,'Load and Storage Analysis'!YG35)","v":722.33905836073814},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YH36,'Load and Storage Analysis'!YH35)","v":745.39102176211111},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YI36,'Load and Storage Analysis'!YI35)","v":769.17864110027404},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YJ36,'Load and Storage Analysis'!YJ35)","v":793.72539331937719},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YK36,'Load and Storage Analysis'!YK35)","v":819.05550458189339},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YL36,'Load and Storage Analysis'!YL35)","v":845.19397417837729},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YM36,'Load and Storage Analysis'!YM35)","v":872.16659920025586},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YN36,'Load and Storage Analysis'!YN35)","v":900},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YO36,'Load and Storage Analysis'!YO35)","v":990.57817466838799},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YP36,'Load and Storage Analysis'!YP35)","v":1090.2723556992837},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YQ36,'Load and Storage Analysis'!YQ35)","v":1200},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YR36,'Load and Storage Analysis'!YR35)","v":1175.9350355121069},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YS36,'Load and Storage Analysis'!YS35)","v":1152.3526731207166},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YT36,'Load and Storage Analysis'!YT35)","v":1129.2432346572343},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YU36,'Load and Storage Analysis'!YU35)","v":1106.5972360403841},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YV36,'Load and Storage Analysis'!YV35)","v":1084.4053833839571},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YW36,'Load and Storage Analysis'!YW35)","v":1062.658569182611},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YX36,'Load and Storage Analysis'!YX35)","v":1041.3478685741654},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YY36,'Load and Storage Analysis'!YY35)","v":1020.4645356768482},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!YZ36,'Load and Storage Analysis'!YZ35)","v":1000},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZA36,'Load and Storage Analysis'!ZA35)","v":928.3177667225558},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZB36,'Load and Storage Analysis'!ZB35)","v":861.77387601275359},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZC36,'Load and Storage Analysis'!ZC35)","v":800},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZD36,'Load and Storage Analysis'!ZD35)","v":600},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZE36,'Load and Storage Analysis'!ZE35)","v":511.52593761023144},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZF36,'Load and Storage Analysis'!ZF35)","v":523.31756969605283},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZG36,'Load and Storage Analysis'!ZG35)","v":535.3810210133621},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZH36,'Load and Storage Analysis'!ZH35)","v":547.72255750516604},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZI36,'Load and Storage Analysis'!ZI35)","v":560.34858955620803},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZJ36,'Load and Storage Analysis'!ZJ35)","v":573.26567532262004},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZK36,'Load and Storage Analysis'!ZK35)","v":586.48052413833148},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZL36,'Load and Storage Analysis'!ZL35)","v":600},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZM36,'Load and Storage Analysis'!ZM35)","v":755.95262993692393},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZN36,'Load and Storage Analysis'!ZN35)","v":952.44063118091958},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZO36,'Load and Storage Analysis'!ZO35)","v":1200},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZP36,'Load and Storage Analysis'!ZP35)","v":1162.2489545432677},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZQ36,'Load and Storage Analysis'!ZQ35)","v":1125.6855269474322},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZR36,'Load and Storage Analysis'!ZR35)","v":1090.2723556992837},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZS36,'Load and Storage Analysis'!ZS35)","v":1055.9732546490986},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZT36,'Load and Storage Analysis'!ZT35)","v":1022.7531760346388},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZU36,'Load and Storage Analysis'!ZU35)","v":990.57817466838799},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZV36,'Load and Storage Analysis'!ZV35)","v":959.41537325142701},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZW36,'Load and Storage Analysis'!ZW35)","v":929.23292877850827},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZX36,'Load and Storage Analysis'!ZX35)","v":900},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZY36,'Load and Storage Analysis'!ZY35)","v":786.22241826266907},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!ZZ36,'Load and Storage Analysis'!ZZ35)","v":686.82854553199911},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAA36,'Load and Storage Analysis'!AAA35)","v":600},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAB36,'Load and Storage Analysis'!AAB35)","v":400},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAC36,'Load and Storage Analysis'!AAC35)","v":327.1523197995773},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAD36,'Load and Storage Analysis'!AAD35)","v":356.76213450081633},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAE36,'Load and Storage Analysis'!AAE35)","v":389.05186639530291},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAF36,'Load and Storage Analysis'!AAF35)","v":424.26406871192853},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAG36,'Load and Storage Analysis'!AAG35)","v":462.66324762238224},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAH36,'Load and Storage Analysis'!AAH35)","v":504.53784915222872},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAI36,'Load and Storage Analysis'!AAI35)","v":550.20242592280272},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAJ36,'Load and Storage Analysis'!AAJ35)","v":600},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAK36,'Load and Storage Analysis'!AAK35)","v":755.95262993692393},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAL36,'Load and Storage Analysis'!AAL35)","v":952.44063118091958},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAM36,'Load and Storage Analysis'!AAM35)","v":1200},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAN36,'Load and Storage Analysis'!AAN35)","v":1147.1376941075703},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAO36,'Load and Storage Analysis'!AAO35)","v":1096.6040743686945},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAP36,'Load and Storage Analysis'!AAP35)","v":1048.2965576835586},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAQ36,'Load and Storage Analysis'!AAQ35)","v":1002.1170799350173},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAR36,'Load and Storage Analysis'!AAR35)","v":957.97189691872279},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAS36,'Load and Storage Analysis'!AAS35)","v":915.77139404266552},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAT36,'Load and Storage Analysis'!AAT35)","v":875.42990440981509},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAU36,'Load and Storage Analysis'!AAU35)","v":836.86553491457164},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAV36,'Load and Storage Analysis'!AAV35)","v":800},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAW36,'Load and Storage Analysis'!AAW35)","v":634.96042078727987},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAX36,'Load and Storage Analysis'!AAX35)","v":503.96841995794927},{"$f":"INDEX('Load Shapes'!$H$46:$AE$57,'Load and Storage Analysis'!AAY36,'Load and Storage Analysis'!AAY35)","v":400}]
[null,null,"Solar Power Shape Factor",null,"% of kWp",null,null,{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!H38,'Load and Storage Analysis'!H35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!I38,'Load and Storage Analysis'!I35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!J38,'Load and Storage Analysis'!J35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!K38,'Load and Storage Analysis'!K35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!L38,'Load and Storage Analysis'!L35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!M38,'Load and Storage Analysis'!M35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!N38,'Load and Storage Analysis'!N35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!O38,'Load and Storage Analysis'!O35)","v":0.12784799999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!P38,'Load and Storage Analysis'!P35)","v":0.307643},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!Q38,'Load and Storage Analysis'!Q35)","v":0.468524},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!R38,'Load and Storage Analysis'!R35)","v":0.59348100000000004},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!S38,'Load and Storage Analysis'!S35)","v":0.67577299999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!T38,'Load and Storage Analysis'!T35)","v":0.69744499999999998},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!U38,'Load and Storage Analysis'!U35)","v":0.66154899999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!V38,'Load and Storage Analysis'!V35)","v":0.56921199999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!W38,'Load and Storage Analysis'!W35)","v":0.43349599999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!X38,'Load and Storage Analysis'!X35)","v":0.26546800000000004},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!Y38,'Load and Storage Analysis'!Y35)","v":0.11407200000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!Z38,'Load and Storage Analysis'!Z35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AA38,'Load and Storage Analysis'!AA35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AB38,'Load and Storage Analysis'!AB35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AC38,'Load and Storage Analysis'!AC35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AD38,'Load and Storage Analysis'!AD35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AE38,'Load and Storage Analysis'!AE35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AF38,'Load and Storage Analysis'!AF35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AG38,'Load and Storage Analysis'!AG35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AH38,'Load and Storage Analysis'!AH35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AI38,'Load and Storage Analysis'!AI35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AJ38,'Load and Storage Analysis'!AJ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AK38,'Load and Storage Analysis'!AK35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AL38,'Load and Storage Analysis'!AL35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AM38,'Load and Storage Analysis'!AM35)","v":0.11928},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AN38,'Load and Storage Analysis'!AN35)","v":0.30163699999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AO38,'Load and Storage Analysis'!AO35)","v":0.46388299999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AP38,'Load and Storage Analysis'!AP35)","v":0.59069499999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AQ38,'Load and Storage Analysis'!AQ35)","v":0.67578699999999992},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AR38,'Load and Storage Analysis'!AR35)","v":0.69971299999999992},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AS38,'Load and Storage Analysis'!AS35)","v":0.66588899999999984},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AT38,'Load and Storage Analysis'!AT35)","v":0.57584100000000005},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AU38,'Load and Storage Analysis'!AU35)","v":0.44121699999999991},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AV38,'Load and Storage Analysis'!AV35)","v":0.27362300000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AW38,'Load and Storage Analysis'!AW35)","v":0.12112799999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AX38,'Load and Storage Analysis'!AX35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AY38,'Load and Storage Analysis'!AY35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AZ38,'Load and Storage Analysis'!AZ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BA38,'Load and Storage Analysis'!BA35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BB38,'Load and Storage Analysis'!BB35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BC38,'Load and Storage Analysis'!BC35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BD38,'Load and Storage Analysis'!BD35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BE38,'Load and Storage Analysis'!BE35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BF38,'Load and Storage Analysis'!BF35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BG38,'Load and Storage Analysis'!BG35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BH38,'Load and Storage Analysis'!BH35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BI38,'Load and Storage Analysis'!BI35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BJ38,'Load and Storage Analysis'!BJ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BK38,'Load and Storage Analysis'!BK35)","v":0.12969600000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BL38,'Load and Storage Analysis'!BL35)","v":0.30980599999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BM38,'Load and Storage Analysis'!BM35)","v":0.47134499999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BN38,'Load and Storage Analysis'!BN35)","v":0.59667300000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BO38,'Load and Storage Analysis'!BO35)","v":0.67261599999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BP38,'Load and Storage Analysis'!BP35)","v":0.69404299999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BQ38,'Load and Storage Analysis'!BQ35)","v":0.6580419999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BR38,'Load and Storage Analysis'!BR35)","v":0.56794499999999992},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BS38,'Load and Storage Analysis'!BS35)","v":0.43215199999999998},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BT38,'Load and Storage Analysis'!BT35)","v":0.26416600000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BU38,'Load and Storage Analysis'!BU35)","v":8.4203E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BV38,'Load and Storage Analysis'!BV35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BW38,'Load and Storage Analysis'!BW35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BX38,'Load and Storage Analysis'!BX35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BY38,'Load and Storage Analysis'!BY35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!BZ38,'Load and Storage Analysis'!BZ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CA38,'Load and Storage Analysis'!CA35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CB38,'Load and Storage Analysis'!CB35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CC38,'Load and Storage Analysis'!CC35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CD38,'Load and Storage Analysis'!CD35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CE38,'Load and Storage Analysis'!CE35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CF38,'Load and Storage Analysis'!CF35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CG38,'Load and Storage Analysis'!CG35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CH38,'Load and Storage Analysis'!CH35)","v":4.725E-3},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CI38,'Load and Storage Analysis'!CI35)","v":0.169624},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CJ38,'Load and Storage Analysis'!CJ35)","v":0.346661},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CK38,'Load and Storage Analysis'!CK35)","v":0.5003669999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CL38,'Load and Storage Analysis'!CL35)","v":0.61492899999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CM38,'Load and Storage Analysis'!CM35)","v":0.67529700000000004},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CN38,'Load and Storage Analysis'!CN35)","v":0.68346600000000002},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CO38,'Load and Storage Analysis'!CO35)","v":0.63492099999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CP38,'Load and Storage Analysis'!CP35)","v":0.53708199999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CQ38,'Load and Storage Analysis'!CQ35)","v":0.39316199999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CR38,'Load and Storage Analysis'!CR35)","v":0.22122800000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CS38,'Load and Storage Analysis'!CS35)","v":4.6878999999999997E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CT38,'Load and Storage Analysis'!CT35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CU38,'Load and Storage Analysis'!CU35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CV38,'Load and Storage Analysis'!CV35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CW38,'Load and Storage Analysis'!CW35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CX38,'Load and Storage Analysis'!CX35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CY38,'Load and Storage Analysis'!CY35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!CZ38,'Load and Storage Analysis'!CZ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DA38,'Load and Storage Analysis'!DA35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DB38,'Load and Storage Analysis'!DB35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DC38,'Load and Storage Analysis'!DC35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DD38,'Load and Storage Analysis'!DD35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DE38,'Load and Storage Analysis'!DE35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DF38,'Load and Storage Analysis'!DF35)","v":9.1209999999999989E-3},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DG38,'Load and Storage Analysis'!DG35)","v":4.4198000000000001E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DH38,'Load and Storage Analysis'!DH35)","v":9.1706999999999997E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DI38,'Load and Storage Analysis'!DI35)","v":0.50532299999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DJ38,'Load and Storage Analysis'!DJ35)","v":0.61852699999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DK38,'Load and Storage Analysis'!DK35)","v":0.68042799999999992},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DL38,'Load and Storage Analysis'!DL35)","v":0.59661699999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DM38,'Load and Storage Analysis'!DM35)","v":0.63569799999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DN38,'Load and Storage Analysis'!DN35)","v":0.52903199999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DO38,'Load and Storage Analysis'!DO35)","v":0.38421599999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DP38,'Load and Storage Analysis'!DP35)","v":0.212534},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DQ38,'Load and Storage Analysis'!DQ35)","v":3.6735999999999998E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DR38,'Load and Storage Analysis'!DR35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DS38,'Load and Storage Analysis'!DS35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DT38,'Load and Storage Analysis'!DT35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DU38,'Load and Storage Analysis'!DU35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DV38,'Load and Storage Analysis'!DV35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DW38,'Load and Storage Analysis'!DW35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DX38,'Load and Storage Analysis'!DX35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DY38,'Load and Storage Analysis'!DY35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!DZ38,'Load and Storage Analysis'!DZ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EA38,'Load and Storage Analysis'!EA35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EB38,'Load and Storage Analysis'!EB35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EC38,'Load and Storage Analysis'!EC35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ED38,'Load and Storage Analysis'!ED35)","v":2.2043E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EE38,'Load and Storage Analysis'!EE35)","v":0.18748799999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EF38,'Load and Storage Analysis'!EF35)","v":0.35895999999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EG38,'Load and Storage Analysis'!EG35)","v":0.50843799999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EH38,'Load and Storage Analysis'!EH35)","v":0.63238699999999992},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EI38,'Load and Storage Analysis'!EI35)","v":0.67304999999999993},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EJ38,'Load and Storage Analysis'!EJ35)","v":0.6754929999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EK38,'Load and Storage Analysis'!EK35)","v":0.62496699999999983},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EL38,'Load and Storage Analysis'!EL35)","v":0.43970499999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EM38,'Load and Storage Analysis'!EM35)","v":0.37006199999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EN38,'Load and Storage Analysis'!EN35)","v":0.14597100000000002},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EO38,'Load and Storage Analysis'!EO35)","v":1.6590000000000001E-3},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EP38,'Load and Storage Analysis'!EP35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EQ38,'Load and Storage Analysis'!EQ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ER38,'Load and Storage Analysis'!ER35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ES38,'Load and Storage Analysis'!ES35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ET38,'Load and Storage Analysis'!ET35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EU38,'Load and Storage Analysis'!EU35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EV38,'Load and Storage Analysis'!EV35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EW38,'Load and Storage Analysis'!EW35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EX38,'Load and Storage Analysis'!EX35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EY38,'Load and Storage Analysis'!EY35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!EZ38,'Load and Storage Analysis'!EZ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FA38,'Load and Storage Analysis'!FA35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FB38,'Load and Storage Analysis'!FB35)","v":2.359E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FC38,'Load and Storage Analysis'!FC35)","v":0.18519199999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FD38,'Load and Storage Analysis'!FD35)","v":0.35895299999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FE38,'Load and Storage Analysis'!FE35)","v":0.51050999999999991},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FF38,'Load and Storage Analysis'!FF35)","v":0.62260799999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FG38,'Load and Storage Analysis'!FG35)","v":0.68438999999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FH38,'Load and Storage Analysis'!FH35)","v":0.68815599999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FI38,'Load and Storage Analysis'!FI35)","v":0.6380849999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FJ38,'Load and Storage Analysis'!FJ35)","v":0.47036500000000003},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FK38,'Load and Storage Analysis'!FK35)","v":0.38187099999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FL38,'Load and Storage Analysis'!FL35)","v":0.21002099999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FM38,'Load and Storage Analysis'!FM35)","v":4.2909999999999997E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FN38,'Load and Storage Analysis'!FN35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FO38,'Load and Storage Analysis'!FO35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FP38,'Load and Storage Analysis'!FP35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FQ38,'Load and Storage Analysis'!FQ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FR38,'Load and Storage Analysis'!FR35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FS38,'Load and Storage Analysis'!FS35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FT38,'Load and Storage Analysis'!FT35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FU38,'Load and Storage Analysis'!FU35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FV38,'Load and Storage Analysis'!FV35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FW38,'Load and Storage Analysis'!FW35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FX38,'Load and Storage Analysis'!FX35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FY38,'Load and Storage Analysis'!FY35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!FZ38,'Load and Storage Analysis'!FZ35)","v":2.2175999999999998E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GA38,'Load and Storage Analysis'!GA35)","v":9.7453999999999999E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GB38,'Load and Storage Analysis'!GB35)","v":0.22972599999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GC38,'Load and Storage Analysis'!GC35)","v":0.34571599999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GD38,'Load and Storage Analysis'!GD35)","v":0.46912599999999993},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GE38,'Load and Storage Analysis'!GE35)","v":0.53600400000000004},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GF38,'Load and Storage Analysis'!GF35)","v":0.58216899999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GG38,'Load and Storage Analysis'!GG35)","v":0.50866199999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GH38,'Load and Storage Analysis'!GH35)","v":0.42891099999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GI38,'Load and Storage Analysis'!GI35)","v":0.28080499999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GJ38,'Load and Storage Analysis'!GJ35)","v":0.14594299999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GK38,'Load and Storage Analysis'!GK35)","v":2.8265999999999999E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GL38,'Load and Storage Analysis'!GL35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GM38,'Load and Storage Analysis'!GM35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GN38,'Load and Storage Analysis'!GN35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GO38,'Load and Storage Analysis'!GO35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GP38,'Load and Storage Analysis'!GP35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GQ38,'Load and Storage Analysis'!GQ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GR38,'Load and Storage Analysis'!GR35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GS38,'Load and Storage Analysis'!GS35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GT38,'Load and Storage Analysis'!GT35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GU38,'Load and Storage Analysis'!GU35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GV38,'Load and Storage Analysis'!GV35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GW38,'Load and Storage Analysis'!GW35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GX38,'Load and Storage Analysis'!GX35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GY38,'Load and Storage Analysis'!GY35)","v":0.12784799999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!GZ38,'Load and Storage Analysis'!GZ35)","v":0.307643},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HA38,'Load and Storage Analysis'!HA35)","v":0.468524},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HB38,'Load and Storage Analysis'!HB35)","v":0.59348100000000004},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HC38,'Load and Storage Analysis'!HC35)","v":0.67577299999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HD38,'Load and Storage Analysis'!HD35)","v":0.69744499999999998},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HE38,'Load and Storage Analysis'!HE35)","v":0.66154899999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HF38,'Load and Storage Analysis'!HF35)","v":0.56921199999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HG38,'Load and Storage Analysis'!HG35)","v":0.43349599999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HH38,'Load and Storage Analysis'!HH35)","v":0.26546800000000004},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HI38,'Load and Storage Analysis'!HI35)","v":0.11407200000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HJ38,'Load and Storage Analysis'!HJ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HK38,'Load and Storage Analysis'!HK35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HL38,'Load and Storage Analysis'!HL35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HM38,'Load and Storage Analysis'!HM35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HN38,'Load and Storage Analysis'!HN35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HO38,'Load and Storage Analysis'!HO35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HP38,'Load and Storage Analysis'!HP35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HQ38,'Load and Storage Analysis'!HQ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HR38,'Load and Storage Analysis'!HR35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HS38,'Load and Storage Analysis'!HS35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HT38,'Load and Storage Analysis'!HT35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HU38,'Load and Storage Analysis'!HU35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HV38,'Load and Storage Analysis'!HV35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HW38,'Load and Storage Analysis'!HW35)","v":0.11928},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HX38,'Load and Storage Analysis'!HX35)","v":0.30163699999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HY38,'Load and Storage Analysis'!HY35)","v":0.46388299999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!HZ38,'Load and Storage Analysis'!HZ35)","v":0.59069499999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IA38,'Load and Storage Analysis'!IA35)","v":0.67578699999999992},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IB38,'Load and Storage Analysis'!IB35)","v":0.69971299999999992},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IC38,'Load and Storage Analysis'!IC35)","v":0.66588899999999984},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ID38,'Load and Storage Analysis'!ID35)","v":0.57584100000000005},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IE38,'Load and Storage Analysis'!IE35)","v":0.44121699999999991},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IF38,'Load and Storage Analysis'!IF35)","v":0.27362300000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IG38,'Load and Storage Analysis'!IG35)","v":0.12112799999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IH38,'Load and Storage Analysis'!IH35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!II38,'Load and Storage Analysis'!II35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IJ38,'Load and Storage Analysis'!IJ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IK38,'Load and Storage Analysis'!IK35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IL38,'Load and Storage Analysis'!IL35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IM38,'Load and Storage Analysis'!IM35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IN38,'Load and Storage Analysis'!IN35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IO38,'Load and Storage Analysis'!IO35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IP38,'Load and Storage Analysis'!IP35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IQ38,'Load and Storage Analysis'!IQ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IR38,'Load and Storage Analysis'!IR35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IS38,'Load and Storage Analysis'!IS35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IT38,'Load and Storage Analysis'!IT35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IU38,'Load and Storage Analysis'!IU35)","v":0.12969600000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IV38,'Load and Storage Analysis'!IV35)","v":0.30980599999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IW38,'Load and Storage Analysis'!IW35)","v":0.47134499999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IX38,'Load and Storage Analysis'!IX35)","v":0.59667300000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IY38,'Load and Storage Analysis'!IY35)","v":0.67261599999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!IZ38,'Load and Storage Analysis'!IZ35)","v":0.69404299999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JA38,'Load and Storage Analysis'!JA35)","v":0.6580419999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JB38,'Load and Storage Analysis'!JB35)","v":0.56794499999999992},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JC38,'Load and Storage Analysis'!JC35)","v":0.43215199999999998},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JD38,'Load and Storage Analysis'!JD35)","v":0.26416600000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JE38,'Load and Storage Analysis'!JE35)","v":8.4203E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JF38,'Load and Storage Analysis'!JF35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JG38,'Load and Storage Analysis'!JG35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JH38,'Load and Storage Analysis'!JH35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JI38,'Load and Storage Analysis'!JI35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JJ38,'Load and Storage Analysis'!JJ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JK38,'Load and Storage Analysis'!JK35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JL38,'Load and Storage Analysis'!JL35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JM38,'Load and Storage Analysis'!JM35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JN38,'Load and Storage Analysis'!JN35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JO38,'Load and Storage Analysis'!JO35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JP38,'Load and Storage Analysis'!JP35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JQ38,'Load and Storage Analysis'!JQ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JR38,'Load and Storage Analysis'!JR35)","v":4.725E-3},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JS38,'Load and Storage Analysis'!JS35)","v":0.169624},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JT38,'Load and Storage Analysis'!JT35)","v":0.346661},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JU38,'Load and Storage Analysis'!JU35)","v":0.5003669999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JV38,'Load and Storage Analysis'!JV35)","v":0.61492899999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JW38,'Load and Storage Analysis'!JW35)","v":0.67529700000000004},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JX38,'Load and Storage Analysis'!JX35)","v":0.68346600000000002},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JY38,'Load and Storage Analysis'!JY35)","v":0.63492099999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!JZ38,'Load and Storage Analysis'!JZ35)","v":0.53708199999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KA38,'Load and Storage Analysis'!KA35)","v":0.39316199999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KB38,'Load and Storage Analysis'!KB35)","v":0.22122800000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KC38,'Load and Storage Analysis'!KC35)","v":4.6878999999999997E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KD38,'Load and Storage Analysis'!KD35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KE38,'Load and Storage Analysis'!KE35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KF38,'Load and Storage Analysis'!KF35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KG38,'Load and Storage Analysis'!KG35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KH38,'Load and Storage Analysis'!KH35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KI38,'Load and Storage Analysis'!KI35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KJ38,'Load and Storage Analysis'!KJ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KK38,'Load and Storage Analysis'!KK35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KL38,'Load and Storage Analysis'!KL35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KM38,'Load and Storage Analysis'!KM35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KN38,'Load and Storage Analysis'!KN35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KO38,'Load and Storage Analysis'!KO35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KP38,'Load and Storage Analysis'!KP35)","v":9.1209999999999989E-3},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KQ38,'Load and Storage Analysis'!KQ35)","v":4.4198000000000001E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KR38,'Load and Storage Analysis'!KR35)","v":9.1706999999999997E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KS38,'Load and Storage Analysis'!KS35)","v":0.50532299999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KT38,'Load and Storage Analysis'!KT35)","v":0.61852699999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KU38,'Load and Storage Analysis'!KU35)","v":0.68042799999999992},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KV38,'Load and Storage Analysis'!KV35)","v":0.59661699999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KW38,'Load and Storage Analysis'!KW35)","v":0.63569799999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KX38,'Load and Storage Analysis'!KX35)","v":0.52903199999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KY38,'Load and Storage Analysis'!KY35)","v":0.38421599999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!KZ38,'Load and Storage Analysis'!KZ35)","v":0.212534},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LA38,'Load and Storage Analysis'!LA35)","v":3.6735999999999998E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LB38,'Load and Storage Analysis'!LB35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LC38,'Load and Storage Analysis'!LC35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LD38,'Load and Storage Analysis'!LD35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LE38,'Load and Storage Analysis'!LE35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LF38,'Load and Storage Analysis'!LF35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LG38,'Load and Storage Analysis'!LG35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LH38,'Load and Storage Analysis'!LH35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LI38,'Load and Storage Analysis'!LI35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LJ38,'Load and Storage Analysis'!LJ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LK38,'Load and Storage Analysis'!LK35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LL38,'Load and Storage Analysis'!LL35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LM38,'Load and Storage Analysis'!LM35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LN38,'Load and Storage Analysis'!LN35)","v":2.2043E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LO38,'Load and Storage Analysis'!LO35)","v":0.18748799999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LP38,'Load and Storage Analysis'!LP35)","v":0.35895999999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LQ38,'Load and Storage Analysis'!LQ35)","v":0.50843799999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LR38,'Load and Storage Analysis'!LR35)","v":0.63238699999999992},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LS38,'Load and Storage Analysis'!LS35)","v":0.67304999999999993},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LT38,'Load and Storage Analysis'!LT35)","v":0.6754929999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LU38,'Load and Storage Analysis'!LU35)","v":0.62496699999999983},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LV38,'Load and Storage Analysis'!LV35)","v":0.43970499999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LW38,'Load and Storage Analysis'!LW35)","v":0.37006199999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LX38,'Load and Storage Analysis'!LX35)","v":0.14597100000000002},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LY38,'Load and Storage Analysis'!LY35)","v":1.6590000000000001E-3},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!LZ38,'Load and Storage Analysis'!LZ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MA38,'Load and Storage Analysis'!MA35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MB38,'Load and Storage Analysis'!MB35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MC38,'Load and Storage Analysis'!MC35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MD38,'Load and Storage Analysis'!MD35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ME38,'Load and Storage Analysis'!ME35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MF38,'Load and Storage Analysis'!MF35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MG38,'Load and Storage Analysis'!MG35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MH38,'Load and Storage Analysis'!MH35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MI38,'Load and Storage Analysis'!MI35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MJ38,'Load and Storage Analysis'!MJ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MK38,'Load and Storage Analysis'!MK35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ML38,'Load and Storage Analysis'!ML35)","v":2.359E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MM38,'Load and Storage Analysis'!MM35)","v":0.18519199999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MN38,'Load and Storage Analysis'!MN35)","v":0.35895299999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MO38,'Load and Storage Analysis'!MO35)","v":0.51050999999999991},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MP38,'Load and Storage Analysis'!MP35)","v":0.62260799999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MQ38,'Load and Storage Analysis'!MQ35)","v":0.68438999999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MR38,'Load and Storage Analysis'!MR35)","v":0.68815599999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MS38,'Load and Storage Analysis'!MS35)","v":0.6380849999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MT38,'Load and Storage Analysis'!MT35)","v":0.47036500000000003},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MU38,'Load and Storage Analysis'!MU35)","v":0.38187099999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MV38,'Load and Storage Analysis'!MV35)","v":0.21002099999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MW38,'Load and Storage Analysis'!MW35)","v":4.2909999999999997E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MX38,'Load and Storage Analysis'!MX35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MY38,'Load and Storage Analysis'!MY35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!MZ38,'Load and Storage Analysis'!MZ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NA38,'Load and Storage Analysis'!NA35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NB38,'Load and Storage Analysis'!NB35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NC38,'Load and Storage Analysis'!NC35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ND38,'Load and Storage Analysis'!ND35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NE38,'Load and Storage Analysis'!NE35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NF38,'Load and Storage Analysis'!NF35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NG38,'Load and Storage Analysis'!NG35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NH38,'Load and Storage Analysis'!NH35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NI38,'Load and Storage Analysis'!NI35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NJ38,'Load and Storage Analysis'!NJ35)","v":2.2175999999999998E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NK38,'Load and Storage Analysis'!NK35)","v":9.7453999999999999E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NL38,'Load and Storage Analysis'!NL35)","v":0.22972599999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NM38,'Load and Storage Analysis'!NM35)","v":0.34571599999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NN38,'Load and Storage Analysis'!NN35)","v":0.46912599999999993},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NO38,'Load and Storage Analysis'!NO35)","v":0.53600400000000004},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NP38,'Load and Storage Analysis'!NP35)","v":0.58216899999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NQ38,'Load and Storage Analysis'!NQ35)","v":0.50866199999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NR38,'Load and Storage Analysis'!NR35)","v":0.42891099999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NS38,'Load and Storage Analysis'!NS35)","v":0.28080499999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NT38,'Load and Storage Analysis'!NT35)","v":0.14594299999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NU38,'Load and Storage Analysis'!NU35)","v":2.8265999999999999E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NV38,'Load and Storage Analysis'!NV35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NW38,'Load and Storage Analysis'!NW35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NX38,'Load and Storage Analysis'!NX35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NY38,'Load and Storage Analysis'!NY35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!NZ38,'Load and Storage Analysis'!NZ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OA38,'Load and Storage Analysis'!OA35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OB38,'Load and Storage Analysis'!OB35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OC38,'Load and Storage Analysis'!OC35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OD38,'Load and Storage Analysis'!OD35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OE38,'Load and Storage Analysis'!OE35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OF38,'Load and Storage Analysis'!OF35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OG38,'Load and Storage Analysis'!OG35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OH38,'Load and Storage Analysis'!OH35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OI38,'Load and Storage Analysis'!OI35)","v":0.12784799999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OJ38,'Load and Storage Analysis'!OJ35)","v":0.307643},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OK38,'Load and Storage Analysis'!OK35)","v":0.468524},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OL38,'Load and Storage Analysis'!OL35)","v":0.59348100000000004},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OM38,'Load and Storage Analysis'!OM35)","v":0.67577299999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ON38,'Load and Storage Analysis'!ON35)","v":0.69744499999999998},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OO38,'Load and Storage Analysis'!OO35)","v":0.66154899999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OP38,'Load and Storage Analysis'!OP35)","v":0.56921199999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OQ38,'Load and Storage Analysis'!OQ35)","v":0.43349599999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OR38,'Load and Storage Analysis'!OR35)","v":0.26546800000000004},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OS38,'Load and Storage Analysis'!OS35)","v":0.11407200000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OT38,'Load and Storage Analysis'!OT35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OU38,'Load and Storage Analysis'!OU35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OV38,'Load and Storage Analysis'!OV35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OW38,'Load and Storage Analysis'!OW35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OX38,'Load and Storage Analysis'!OX35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OY38,'Load and Storage Analysis'!OY35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!OZ38,'Load and Storage Analysis'!OZ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PA38,'Load and Storage Analysis'!PA35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PB38,'Load and Storage Analysis'!PB35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PC38,'Load and Storage Analysis'!PC35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PD38,'Load and Storage Analysis'!PD35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PE38,'Load and Storage Analysis'!PE35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PF38,'Load and Storage Analysis'!PF35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PG38,'Load and Storage Analysis'!PG35)","v":0.11928},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PH38,'Load and Storage Analysis'!PH35)","v":0.30163699999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PI38,'Load and Storage Analysis'!PI35)","v":0.46388299999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PJ38,'Load and Storage Analysis'!PJ35)","v":0.59069499999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PK38,'Load and Storage Analysis'!PK35)","v":0.67578699999999992},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PL38,'Load and Storage Analysis'!PL35)","v":0.69971299999999992},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PM38,'Load and Storage Analysis'!PM35)","v":0.66588899999999984},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PN38,'Load and Storage Analysis'!PN35)","v":0.57584100000000005},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PO38,'Load and Storage Analysis'!PO35)","v":0.44121699999999991},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PP38,'Load and Storage Analysis'!PP35)","v":0.27362300000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PQ38,'Load and Storage Analysis'!PQ35)","v":0.12112799999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PR38,'Load and Storage Analysis'!PR35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PS38,'Load and Storage Analysis'!PS35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PT38,'Load and Storage Analysis'!PT35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PU38,'Load and Storage Analysis'!PU35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PV38,'Load and Storage Analysis'!PV35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PW38,'Load and Storage Analysis'!PW35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PX38,'Load and Storage Analysis'!PX35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PY38,'Load and Storage Analysis'!PY35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!PZ38,'Load and Storage Analysis'!PZ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QA38,'Load and Storage Analysis'!QA35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QB38,'Load and Storage Analysis'!QB35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QC38,'Load and Storage Analysis'!QC35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QD38,'Load and Storage Analysis'!QD35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QE38,'Load and Storage Analysis'!QE35)","v":0.12969600000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QF38,'Load and Storage Analysis'!QF35)","v":0.30980599999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QG38,'Load and Storage Analysis'!QG35)","v":0.47134499999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QH38,'Load and Storage Analysis'!QH35)","v":0.59667300000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QI38,'Load and Storage Analysis'!QI35)","v":0.67261599999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QJ38,'Load and Storage Analysis'!QJ35)","v":0.69404299999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QK38,'Load and Storage Analysis'!QK35)","v":0.6580419999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QL38,'Load and Storage Analysis'!QL35)","v":0.56794499999999992},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QM38,'Load and Storage Analysis'!QM35)","v":0.43215199999999998},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QN38,'Load and Storage Analysis'!QN35)","v":0.26416600000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QO38,'Load and Storage Analysis'!QO35)","v":8.4203E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QP38,'Load and Storage Analysis'!QP35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QQ38,'Load and Storage Analysis'!QQ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QR38,'Load and Storage Analysis'!QR35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QS38,'Load and Storage Analysis'!QS35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QT38,'Load and Storage Analysis'!QT35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QU38,'Load and Storage Analysis'!QU35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QV38,'Load and Storage Analysis'!QV35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QW38,'Load and Storage Analysis'!QW35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QX38,'Load and Storage Analysis'!QX35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QY38,'Load and Storage Analysis'!QY35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!QZ38,'Load and Storage Analysis'!QZ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RA38,'Load and Storage Analysis'!RA35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RB38,'Load and Storage Analysis'!RB35)","v":4.725E-3},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RC38,'Load and Storage Analysis'!RC35)","v":0.169624},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RD38,'Load and Storage Analysis'!RD35)","v":0.346661},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RE38,'Load and Storage Analysis'!RE35)","v":0.5003669999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RF38,'Load and Storage Analysis'!RF35)","v":0.61492899999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RG38,'Load and Storage Analysis'!RG35)","v":0.67529700000000004},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RH38,'Load and Storage Analysis'!RH35)","v":0.68346600000000002},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RI38,'Load and Storage Analysis'!RI35)","v":0.63492099999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RJ38,'Load and Storage Analysis'!RJ35)","v":0.53708199999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RK38,'Load and Storage Analysis'!RK35)","v":0.39316199999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RL38,'Load and Storage Analysis'!RL35)","v":0.22122800000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RM38,'Load and Storage Analysis'!RM35)","v":4.6878999999999997E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RN38,'Load and Storage Analysis'!RN35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RO38,'Load and Storage Analysis'!RO35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RP38,'Load and Storage Analysis'!RP35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RQ38,'Load and Storage Analysis'!RQ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RR38,'Load and Storage Analysis'!RR35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RS38,'Load and Storage Analysis'!RS35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RT38,'Load and Storage Analysis'!RT35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RU38,'Load and Storage Analysis'!RU35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RV38,'Load and Storage Analysis'!RV35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RW38,'Load and Storage Analysis'!RW35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RX38,'Load and Storage Analysis'!RX35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RY38,'Load and Storage Analysis'!RY35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!RZ38,'Load and Storage Analysis'!RZ35)","v":9.1209999999999989E-3},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SA38,'Load and Storage Analysis'!SA35)","v":4.4198000000000001E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SB38,'Load and Storage Analysis'!SB35)","v":9.1706999999999997E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SC38,'Load and Storage Analysis'!SC35)","v":0.50532299999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SD38,'Load and Storage Analysis'!SD35)","v":0.61852699999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SE38,'Load and Storage Analysis'!SE35)","v":0.68042799999999992},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SF38,'Load and Storage Analysis'!SF35)","v":0.59661699999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SG38,'Load and Storage Analysis'!SG35)","v":0.63569799999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SH38,'Load and Storage Analysis'!SH35)","v":0.52903199999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SI38,'Load and Storage Analysis'!SI35)","v":0.38421599999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SJ38,'Load and Storage Analysis'!SJ35)","v":0.212534},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SK38,'Load and Storage Analysis'!SK35)","v":3.6735999999999998E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SL38,'Load and Storage Analysis'!SL35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SM38,'Load and Storage Analysis'!SM35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SN38,'Load and Storage Analysis'!SN35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SO38,'Load and Storage Analysis'!SO35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SP38,'Load and Storage Analysis'!SP35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SQ38,'Load and Storage Analysis'!SQ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SR38,'Load and Storage Analysis'!SR35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SS38,'Load and Storage Analysis'!SS35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ST38,'Load and Storage Analysis'!ST35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SU38,'Load and Storage Analysis'!SU35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SV38,'Load and Storage Analysis'!SV35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SW38,'Load and Storage Analysis'!SW35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SX38,'Load and Storage Analysis'!SX35)","v":2.2043E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SY38,'Load and Storage Analysis'!SY35)","v":0.18748799999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!SZ38,'Load and Storage Analysis'!SZ35)","v":0.35895999999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TA38,'Load and Storage Analysis'!TA35)","v":0.50843799999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TB38,'Load and Storage Analysis'!TB35)","v":0.63238699999999992},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TC38,'Load and Storage Analysis'!TC35)","v":0.67304999999999993},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TD38,'Load and Storage Analysis'!TD35)","v":0.6754929999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TE38,'Load and Storage Analysis'!TE35)","v":0.62496699999999983},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TF38,'Load and Storage Analysis'!TF35)","v":0.43970499999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TG38,'Load and Storage Analysis'!TG35)","v":0.37006199999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TH38,'Load and Storage Analysis'!TH35)","v":0.14597100000000002},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TI38,'Load and Storage Analysis'!TI35)","v":1.6590000000000001E-3},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TJ38,'Load and Storage Analysis'!TJ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TK38,'Load and Storage Analysis'!TK35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TL38,'Load and Storage Analysis'!TL35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TM38,'Load and Storage Analysis'!TM35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TN38,'Load and Storage Analysis'!TN35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TO38,'Load and Storage Analysis'!TO35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TP38,'Load and Storage Analysis'!TP35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TQ38,'Load and Storage Analysis'!TQ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TR38,'Load and Storage Analysis'!TR35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TS38,'Load and Storage Analysis'!TS35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TT38,'Load and Storage Analysis'!TT35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TU38,'Load and Storage Analysis'!TU35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TV38,'Load and Storage Analysis'!TV35)","v":2.359E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TW38,'Load and Storage Analysis'!TW35)","v":0.18519199999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TX38,'Load and Storage Analysis'!TX35)","v":0.35895299999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TY38,'Load and Storage Analysis'!TY35)","v":0.51050999999999991},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!TZ38,'Load and Storage Analysis'!TZ35)","v":0.62260799999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UA38,'Load and Storage Analysis'!UA35)","v":0.68438999999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UB38,'Load and Storage Analysis'!UB35)","v":0.68815599999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UC38,'Load and Storage Analysis'!UC35)","v":0.6380849999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UD38,'Load and Storage Analysis'!UD35)","v":0.47036500000000003},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UE38,'Load and Storage Analysis'!UE35)","v":0.38187099999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UF38,'Load and Storage Analysis'!UF35)","v":0.21002099999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UG38,'Load and Storage Analysis'!UG35)","v":4.2909999999999997E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UH38,'Load and Storage Analysis'!UH35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UI38,'Load and Storage Analysis'!UI35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UJ38,'Load and Storage Analysis'!UJ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UK38,'Load and Storage Analysis'!UK35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UL38,'Load and Storage Analysis'!UL35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UM38,'Load and Storage Analysis'!UM35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UN38,'Load and Storage Analysis'!UN35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UO38,'Load and Storage Analysis'!UO35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UP38,'Load and Storage Analysis'!UP35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UQ38,'Load and Storage Analysis'!UQ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UR38,'Load and Storage Analysis'!UR35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!US38,'Load and Storage Analysis'!US35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UT38,'Load and Storage Analysis'!UT35)","v":2.2175999999999998E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UU38,'Load and Storage Analysis'!UU35)","v":9.7453999999999999E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UV38,'Load and Storage Analysis'!UV35)","v":0.22972599999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UW38,'Load and Storage Analysis'!UW35)","v":0.34571599999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UX38,'Load and Storage Analysis'!UX35)","v":0.46912599999999993},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UY38,'Load and Storage Analysis'!UY35)","v":0.53600400000000004},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!UZ38,'Load and Storage Analysis'!UZ35)","v":0.58216899999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VA38,'Load and Storage Analysis'!VA35)","v":0.50866199999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VB38,'Load and Storage Analysis'!VB35)","v":0.42891099999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VC38,'Load and Storage Analysis'!VC35)","v":0.28080499999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VD38,'Load and Storage Analysis'!VD35)","v":0.14594299999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VE38,'Load and Storage Analysis'!VE35)","v":2.8265999999999999E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VF38,'Load and Storage Analysis'!VF35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VG38,'Load and Storage Analysis'!VG35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VH38,'Load and Storage Analysis'!VH35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VI38,'Load and Storage Analysis'!VI35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VJ38,'Load and Storage Analysis'!VJ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VK38,'Load and Storage Analysis'!VK35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VL38,'Load and Storage Analysis'!VL35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VM38,'Load and Storage Analysis'!VM35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VN38,'Load and Storage Analysis'!VN35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VO38,'Load and Storage Analysis'!VO35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VP38,'Load and Storage Analysis'!VP35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VQ38,'Load and Storage Analysis'!VQ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VR38,'Load and Storage Analysis'!VR35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VS38,'Load and Storage Analysis'!VS35)","v":0.12784799999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VT38,'Load and Storage Analysis'!VT35)","v":0.307643},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VU38,'Load and Storage Analysis'!VU35)","v":0.468524},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VV38,'Load and Storage Analysis'!VV35)","v":0.59348100000000004},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VW38,'Load and Storage Analysis'!VW35)","v":0.67577299999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VX38,'Load and Storage Analysis'!VX35)","v":0.69744499999999998},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VY38,'Load and Storage Analysis'!VY35)","v":0.66154899999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!VZ38,'Load and Storage Analysis'!VZ35)","v":0.56921199999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WA38,'Load and Storage Analysis'!WA35)","v":0.43349599999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WB38,'Load and Storage Analysis'!WB35)","v":0.26546800000000004},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WC38,'Load and Storage Analysis'!WC35)","v":0.11407200000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WD38,'Load and Storage Analysis'!WD35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WE38,'Load and Storage Analysis'!WE35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WF38,'Load and Storage Analysis'!WF35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WG38,'Load and Storage Analysis'!WG35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WH38,'Load and Storage Analysis'!WH35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WI38,'Load and Storage Analysis'!WI35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WJ38,'Load and Storage Analysis'!WJ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WK38,'Load and Storage Analysis'!WK35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WL38,'Load and Storage Analysis'!WL35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WM38,'Load and Storage Analysis'!WM35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WN38,'Load and Storage Analysis'!WN35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WO38,'Load and Storage Analysis'!WO35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WP38,'Load and Storage Analysis'!WP35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WQ38,'Load and Storage Analysis'!WQ35)","v":0.11928},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WR38,'Load and Storage Analysis'!WR35)","v":0.30163699999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WS38,'Load and Storage Analysis'!WS35)","v":0.46388299999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WT38,'Load and Storage Analysis'!WT35)","v":0.59069499999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WU38,'Load and Storage Analysis'!WU35)","v":0.67578699999999992},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WV38,'Load and Storage Analysis'!WV35)","v":0.69971299999999992},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WW38,'Load and Storage Analysis'!WW35)","v":0.66588899999999984},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WX38,'Load and Storage Analysis'!WX35)","v":0.57584100000000005},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WY38,'Load and Storage Analysis'!WY35)","v":0.44121699999999991},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!WZ38,'Load and Storage Analysis'!WZ35)","v":0.27362300000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XA38,'Load and Storage Analysis'!XA35)","v":0.12112799999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XB38,'Load and Storage Analysis'!XB35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XC38,'Load and Storage Analysis'!XC35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XD38,'Load and Storage Analysis'!XD35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XE38,'Load and Storage Analysis'!XE35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XF38,'Load and Storage Analysis'!XF35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XG38,'Load and Storage Analysis'!XG35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XH38,'Load and Storage Analysis'!XH35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XI38,'Load and Storage Analysis'!XI35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XJ38,'Load and Storage Analysis'!XJ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XK38,'Load and Storage Analysis'!XK35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XL38,'Load and Storage Analysis'!XL35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XM38,'Load and Storage Analysis'!XM35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XN38,'Load and Storage Analysis'!XN35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XO38,'Load and Storage Analysis'!XO35)","v":0.12969600000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XP38,'Load and Storage Analysis'!XP35)","v":0.30980599999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XQ38,'Load and Storage Analysis'!XQ35)","v":0.47134499999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XR38,'Load and Storage Analysis'!XR35)","v":0.59667300000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XS38,'Load and Storage Analysis'!XS35)","v":0.67261599999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XT38,'Load and Storage Analysis'!XT35)","v":0.69404299999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XU38,'Load and Storage Analysis'!XU35)","v":0.6580419999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XV38,'Load and Storage Analysis'!XV35)","v":0.56794499999999992},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XW38,'Load and Storage Analysis'!XW35)","v":0.43215199999999998},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XX38,'Load and Storage Analysis'!XX35)","v":0.26416600000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XY38,'Load and Storage Analysis'!XY35)","v":8.4203E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!XZ38,'Load and Storage Analysis'!XZ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YA38,'Load and Storage Analysis'!YA35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YB38,'Load and Storage Analysis'!YB35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YC38,'Load and Storage Analysis'!YC35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YD38,'Load and Storage Analysis'!YD35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YE38,'Load and Storage Analysis'!YE35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YF38,'Load and Storage Analysis'!YF35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YG38,'Load and Storage Analysis'!YG35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YH38,'Load and Storage Analysis'!YH35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YI38,'Load and Storage Analysis'!YI35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YJ38,'Load and Storage Analysis'!YJ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YK38,'Load and Storage Analysis'!YK35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YL38,'Load and Storage Analysis'!YL35)","v":4.725E-3},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YM38,'Load and Storage Analysis'!YM35)","v":0.169624},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YN38,'Load and Storage Analysis'!YN35)","v":0.346661},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YO38,'Load and Storage Analysis'!YO35)","v":0.5003669999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YP38,'Load and Storage Analysis'!YP35)","v":0.61492899999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YQ38,'Load and Storage Analysis'!YQ35)","v":0.67529700000000004},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YR38,'Load and Storage Analysis'!YR35)","v":0.68346600000000002},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YS38,'Load and Storage Analysis'!YS35)","v":0.63492099999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YT38,'Load and Storage Analysis'!YT35)","v":0.53708199999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YU38,'Load and Storage Analysis'!YU35)","v":0.39316199999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YV38,'Load and Storage Analysis'!YV35)","v":0.22122800000000001},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YW38,'Load and Storage Analysis'!YW35)","v":4.6878999999999997E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YX38,'Load and Storage Analysis'!YX35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YY38,'Load and Storage Analysis'!YY35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!YZ38,'Load and Storage Analysis'!YZ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZA38,'Load and Storage Analysis'!ZA35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZB38,'Load and Storage Analysis'!ZB35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZC38,'Load and Storage Analysis'!ZC35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZD38,'Load and Storage Analysis'!ZD35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZE38,'Load and Storage Analysis'!ZE35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZF38,'Load and Storage Analysis'!ZF35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZG38,'Load and Storage Analysis'!ZG35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZH38,'Load and Storage Analysis'!ZH35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZI38,'Load and Storage Analysis'!ZI35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZJ38,'Load and Storage Analysis'!ZJ35)","v":9.1209999999999989E-3},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZK38,'Load and Storage Analysis'!ZK35)","v":4.4198000000000001E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZL38,'Load and Storage Analysis'!ZL35)","v":9.1706999999999997E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZM38,'Load and Storage Analysis'!ZM35)","v":0.50532299999999997},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZN38,'Load and Storage Analysis'!ZN35)","v":0.61852699999999994},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZO38,'Load and Storage Analysis'!ZO35)","v":0.68042799999999992},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZP38,'Load and Storage Analysis'!ZP35)","v":0.59661699999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZQ38,'Load and Storage Analysis'!ZQ35)","v":0.63569799999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZR38,'Load and Storage Analysis'!ZR35)","v":0.52903199999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZS38,'Load and Storage Analysis'!ZS35)","v":0.38421599999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZT38,'Load and Storage Analysis'!ZT35)","v":0.212534},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZU38,'Load and Storage Analysis'!ZU35)","v":3.6735999999999998E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZV38,'Load and Storage Analysis'!ZV35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZW38,'Load and Storage Analysis'!ZW35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZX38,'Load and Storage Analysis'!ZX35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZY38,'Load and Storage Analysis'!ZY35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!ZZ38,'Load and Storage Analysis'!ZZ35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAA38,'Load and Storage Analysis'!AAA35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAB38,'Load and Storage Analysis'!AAB35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAC38,'Load and Storage Analysis'!AAC35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAD38,'Load and Storage Analysis'!AAD35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAE38,'Load and Storage Analysis'!AAE35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAF38,'Load and Storage Analysis'!AAF35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAG38,'Load and Storage Analysis'!AAG35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAH38,'Load and Storage Analysis'!AAH35)","v":2.2043E-2},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAI38,'Load and Storage Analysis'!AAI35)","v":0.18748799999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAJ38,'Load and Storage Analysis'!AAJ35)","v":0.35895999999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAK38,'Load and Storage Analysis'!AAK35)","v":0.50843799999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAL38,'Load and Storage Analysis'!AAL35)","v":0.63238699999999992},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAM38,'Load and Storage Analysis'!AAM35)","v":0.67304999999999993},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAN38,'Load and Storage Analysis'!AAN35)","v":0.6754929999999999},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAO38,'Load and Storage Analysis'!AAO35)","v":0.62496699999999983},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAP38,'Load and Storage Analysis'!AAP35)","v":0.43970499999999996},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAQ38,'Load and Storage Analysis'!AAQ35)","v":0.37006199999999995},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAR38,'Load and Storage Analysis'!AAR35)","v":0.14597100000000002},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAS38,'Load and Storage Analysis'!AAS35)","v":1.6590000000000001E-3},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAT38,'Load and Storage Analysis'!AAT35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAU38,'Load and Storage Analysis'!AAU35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAV38,'Load and Storage Analysis'!AAV35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAW38,'Load and Storage Analysis'!AAW35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAX38,'Load and Storage Analysis'!AAX35)","v":0},{"$f":"INDEX('Load Shapes'!$H$21:$AE$28,'Load and Storage Analysis'!AAY38,'Load and Storage Analysis'!AAY35)","v":0}]
[null,null,"Total Solar Power",null,"kW",{"$f":"F12","v":0},null,{"$f":"$F$57*H56","v":0},{"$f":"$F$57*I56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$57*BU56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$57*EG56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$57*GS56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$57*JE56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$57*LQ56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$57*OC56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$57*QO56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$57*TA56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$57*VM56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$57*XY56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$57*AAK56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Load after Solar",null,"KW",null,null,{"$f":"H55-H57","v":722.33905836073814},722.33905836073814,745.39102176211111,769.17864110027404,793.72539331937719,819.05550458189339,845.19397417837729,872.16659920025586,900,990.57817466838799,1090.2723556992837,1200,1175.9350355121069,1152.3526731207166,1129.2432346572343,1106.5972360403841,1084.4053833839571,1062.658569182611,1041.3478685741654,1020.4645356768482,1000,928.3177667225558,861.77387601275359,800,600,511.52593761023144,523.31756969605283,535.3810210133621,547.72255750516604,560.34858955620803,573.26567532262004,586.48052413833148,600,755.95262993692393,952.44063118091958,1200,1162.2489545432677,1125.6855269474322,1090.2723556992837,1055.9732546490986,1022.7531760346388,990.57817466838799,959.41537325142701,929.23292877850827,900,786.22241826266907,686.82854553199911,600,400,327.1523197995773,356.76213450081633,389.05186639530291,424.26406871192853,462.66324762238224,504.53784915222872,550.20242592280272,600,755.95262993692393,952.44063118091958,1200,1147.1376941075703,1096.6040743686945,1048.2965576835586,1002.1170799350173,{"$f":"BT55-BT57","v":957.97189691872279},915.77139404266552,875.42990440981509,836.86553491457164,800,634.96042078727987,503.96841995794927,400,640,577.87124668859053,596.31281740968893,615.34291288021927,634.98031465550184,655.24440366551471,676.1551793427019,697.73327936020473,720,792.46253973471039,872.21788455942703,960,940.7480284096855,921.88213849657336,903.39458772578746,885.27778883230735,867.52430670716569,850.12685534608886,833.07829485933235,816.37162854147857,800,742.65421337804469,689.41910081020296,640,480,409.22075008818518,418.6540557568423,428.30481681068972,438.17804600413285,448.27887164496644,458.61254025809603,469.18441931066519,480,604.76210394953921,761.95250494473567,960,929.79916363461416,900.54842155794586,872.21788455942703,844.77860371927898,818.20254082771112,792.46253973471039,767.53229860114163,743.38634302280661,720,628.97793461013532,549.46283642559933,480,320,261.72185583966183,285.40970760065306,311.24149311624234,339.41125496954282,370.13059809790582,403.63027932178301,440.16194073824221,{"$f":"EF55-EF57","v":480},604.76210394953921,761.95250494473567,960,917.71015528605631,877.28325949495559,838.63724614684691,801.69366394801386,766.37751753497832,732.61711523413248,700.3439235278521,669.4924279316574,640,507.96833662982391,403.17473596635944,320,480,433.40343501644287,447.23461305726664,461.5071846601644,476.23523599162627,491.43330274913603,507.11638450702634,523.29995952015349,540,594.34690480103279,654.16341341957025,720,705.56102130726413,691.41160387242996,677.54594079434059,663.95834162423046,650.64323003037418,637.59514150956659,624.80872114449926,612.27872140610884,600,556.99066003353346,517.06432560765211,480,360,306.91556256613887,313.99054181763171,321.22861260801727,328.63353450309961,336.2091537337248,343.95940519357202,351.88831448299885,360,453.57157796215432,571.46437870855175,720,697.34937272596062,675.41131616845928,654.16341341957025,633.5839527894592,613.65190562078328,594.34690480103279,575.64922395085614,557.53975726710496,540,471.73345095760141,412.09712731919944,360,{"$f":"GR55-GR57","v":240},196.29139187974639,214.0572807004898,233.43111983718174,254.55844122715712,277.59794857342933,302.72270949133724,330.12145555368164,360,453.57157796215432,571.46437870855175,720,688.28261646454212,657.9624446212166,628.97793461013509,601.27024796101034,574.78313815123363,549.46283642559933,525.25794264588899,502.11932094874294,480,380.97625247236789,302.38105197476955,240,800,722.33905836073814,745.39102176211111,769.17864110027404,793.72539331937719,819.05550458189339,845.19397417837729,872.16659920025586,900,990.57817466838799,1090.2723556992837,1200,1175.9350355121069,1152.3526731207166,1129.2432346572343,1106.5972360403841,1084.4053833839571,1062.658569182611,1041.3478685741654,1020.4645356768482,1000,928.3177667225558,861.77387601275359,800,600,511.52593761023144,523.31756969605283,535.3810210133621,547.72255750516604,560.34858955620803,573.26567532262004,586.48052413833148,600,755.95262993692393,952.44063118091958,1200,1162.2489545432677,1125.6855269474322,1090.2723556992837,1055.9732546490986,{"$f":"JD55-JD57","v":1022.7531760346388},990.57817466838799,959.41537325142701,929.23292877850827,900,786.22241826266907,686.82854553199911,600,400,327.1523197995773,356.76213450081633,389.05186639530291,424.26406871192853,462.66324762238224,504.53784915222872,550.20242592280272,600,755.95262993692393,952.44063118091958,1200,1147.1376941075703,1096.6040743686945,1048.2965576835586,1002.1170799350173,957.97189691872279,915.77139404266552,875.42990440981509,836.86553491457164,800,634.96042078727987,503.96841995794927,400,640,577.87124668859053,596.31281740968893,615.34291288021927,634.98031465550184,655.24440366551471,676.1551793427019,697.73327936020473,720,792.46253973471039,872.21788455942703,960,940.7480284096855,921.88213849657336,903.39458772578746,885.27778883230735,867.52430670716569,850.12685534608886,833.07829485933235,816.37162854147857,800,742.65421337804469,689.41910081020296,640,480,409.22075008818518,418.6540557568423,428.30481681068972,438.17804600413285,448.27887164496644,458.61254025809603,469.18441931066519,{"$f":"LP55-LP57","v":480},604.76210394953921,761.95250494473567,960,929.79916363461416,900.54842155794586,872.21788455942703,844.77860371927898,818.20254082771112,792.46253973471039,767.53229860114163,743.38634302280661,720,628.97793461013532,549.46283642559933,480,320,261.72185583966183,285.40970760065306,311.24149311624234,339.41125496954282,370.13059809790582,403.63027932178301,440.16194073824221,480,604.76210394953921,761.95250494473567,960,917.71015528605631,877.28325949495559,838.63724614684691,801.69366394801386,766.37751753497832,732.61711523413248,700.3439235278521,669.4924279316574,640,507.96833662982391,403.17473596635944,320,480,433.40343501644287,447.23461305726664,461.5071846601644,476.23523599162627,491.43330274913603,507.11638450702634,523.29995952015349,540,594.34690480103279,654.16341341957025,720,705.56102130726413,691.41160387242996,677.54594079434059,663.95834162423046,650.64323003037418,637.59514150956659,624.80872114449926,612.27872140610884,600,556.99066003353346,517.06432560765211,480,{"$f":"OB55-OB57","v":360},306.91556256613887,313.99054181763171,321.22861260801727,328.63353450309961,336.2091537337248,343.95940519357202,351.88831448299885,360,453.57157796215432,571.46437870855175,720,697.34937272596062,675.41131616845928,654.16341341957025,633.5839527894592,613.65190562078328,594.34690480103279,575.64922395085614,557.53975726710496,540,471.73345095760141,412.09712731919944,360,240,196.29139187974639,214.0572807004898,233.43111983718174,254.55844122715712,277.59794857342933,302.72270949133724,330.12145555368164,360,453.57157796215432,571.46437870855175,720,688.28261646454212,657.9624446212166,628.97793461013509,601.27024796101034,574.78313815123363,549.46283642559933,525.25794264588899,502.11932094874294,480,380.97625247236789,302.38105197476955,240,800,722.33905836073814,745.39102176211111,769.17864110027404,793.72539331937719,819.05550458189339,845.19397417837729,872.16659920025586,900,990.57817466838799,1090.2723556992837,1200,1175.9350355121069,1152.3526731207166,1129.2432346572343,1106.5972360403841,{"$f":"QN55-QN57","v":1084.4053833839571},1062.658569182611,1041.3478685741654,1020.4645356768482,1000,928.3177667225558,861.77387601275359,800,600,511.52593761023144,523.31756969605283,535.3810210133621,547.72255750516604,560.34858955620803,573.26567532262004,586.48052413833148,600,755.95262993692393,952.44063118091958,1200,1162.2489545432677,1125.6855269474322,1090.2723556992837,1055.9732546490986,1022.7531760346388,990.57817466838799,959.41537325142701,929.23292877850827,900,786.22241826266907,686.82854553199911,600,400,327.1523197995773,356.76213450081633,389.05186639530291,424.26406871192853,462.66324762238224,504.53784915222872,550.20242592280272,600,755.95262993692393,952.44063118091958,1200,1147.1376941075703,1096.6040743686945,1048.2965576835586,1002.1170799350173,957.97189691872279,915.77139404266552,875.42990440981509,836.86553491457164,800,634.96042078727987,503.96841995794927,400,640,577.87124668859053,596.31281740968893,615.34291288021927,634.98031465550184,655.24440366551471,676.1551793427019,697.73327936020473,{"$f":"SZ55-SZ57","v":720},792.46253973471039,872.21788455942703,960,940.7480284096855,921.88213849657336,903.39458772578746,885.27778883230735,867.52430670716569,850.12685534608886,833.07829485933235,816.37162854147857,800,742.65421337804469,689.41910081020296,640,480,409.22075008818518,418.6540557568423,428.30481681068972,438.17804600413285,448.27887164496644,458.61254025809603,469.18441931066519,480,604.76210394953921,761.95250494473567,960,929.79916363461416,900.54842155794586,872.21788455942703,844.77860371927898,818.20254082771112,792.46253973471039,767.53229860114163,743.38634302280661,720,628.97793461013532,549.46283642559933,480,320,261.72185583966183,285.40970760065306,311.24149311624234,339.41125496954282,370.13059809790582,403.63027932178301,440.16194073824221,480,604.76210394953921,761.95250494473567,960,917.71015528605631,877.28325949495559,838.63724614684691,801.69366394801386,766.37751753497832,732.61711523413248,700.3439235278521,669.4924279316574,640,507.96833662982391,403.17473596635944,320,{"$f":"VL55-VL57","v":480},433.40343501644287,447.23461305726664,461.5071846601644,476.23523599162627,491.43330274913603,507.11638450702634,523.29995952015349,540,594.34690480103279,654.16341341957025,720,705.56102130726413,691.41160387242996,677.54594079434059,663.95834162423046,650.64323003037418,637.59514150956659,624.80872114449926,612.27872140610884,600,556.99066003353346,517.06432560765211,480,360,306.91556256613887,313.99054181763171,321.22861260801727,328.63353450309961,336.2091537337248,343.95940519357202,351.88831448299885,360,453.57157796215432,571.46437870855175,720,697.34937272596062,675.41131616845928,654.16341341957025,633.5839527894592,613.65190562078328,594.34690480103279,575.64922395085614,557.53975726710496,540,471.73345095760141,412.09712731919944,360,240,196.29139187974639,214.0572807004898,233.43111983718174,254.55844122715712,277.59794857342933,302.72270949133724,330.12145555368164,360,453.57157796215432,571.46437870855175,720,688.28261646454212,657.9624446212166,628.97793461013509,601.27024796101034,{"$f":"XX55-XX57","v":574.78313815123363},549.46283642559933,525.25794264588899,502.11932094874294,480,380.97625247236789,302.38105197476955,240,800,722.33905836073814,745.39102176211111,769.17864110027404,793.72539331937719,819.05550458189339,845.19397417837729,872.16659920025586,900,990.57817466838799,1090.2723556992837,1200,1175.9350355121069,1152.3526731207166,1129.2432346572343,1106.5972360403841,1084.4053833839571,1062.658569182611,1041.3478685741654,1020.4645356768482,1000,928.3177667225558,861.77387601275359,800,600,511.52593761023144,523.31756969605283,535.3810210133621,547.72255750516604,560.34858955620803,573.26567532262004,586.48052413833148,600,755.95262993692393,952.44063118091958,1200,1162.2489545432677,1125.6855269474322,1090.2723556992837,1055.9732546490986,1022.7531760346388,990.57817466838799,959.41537325142701,929.23292877850827,900,786.22241826266907,686.82854553199911,600,400,327.1523197995773,356.76213450081633,389.05186639530291,424.26406871192853,462.66324762238224,504.53784915222872,550.20242592280272,{"$f":"AAJ55-AAJ57","v":600},755.95262993692393,952.44063118091958,1200,1147.1376941075703,1096.6040743686945,1048.2965576835586,1002.1170799350173,957.97189691872279,915.77139404266552,875.42990440981509,836.86553491457164,800,634.96042078727987,503.96841995794927,400]
[]
[null,null,"Remaining storage balance"]
[null,null,null,"Total maximum storage","kWh",{"$f":"$F$18","v":3000},null,{"$f":"$F$61","v":3000},{"$f":"$F$61","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$61","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$61","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$61","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$61","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$61","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$61","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$61","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$61","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$61","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$61","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$61","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
[null,null,null,"less: storage used","kWh",null,null,{"$f":"H83","v":0},{"$f":"I83","v":160.33495798416413},320.66991596832827,464.86849957153129,592.41574963802032,702.78027315113707,795.41371878049256,869.75023569230927,925.20591508881103,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,0,16.149862130891766,0,16.703356928625919,164.15969405481647,373.54787485384503,574.68191319279867,767.37153560963577,951.42208248221027,1126.634406919055,1292.8047713194114,1449.72474154877,1597.1810786749606,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,0,17.100644342322219,51.87860377736942,147.43654508481598,382.9944863922625,669.54580384000496,935.37025099688015,1178.5918858276148,1397.1649790367114,1588.8586470084904,1751.2400939093768,1881.6563370708614,1977.2142783783079,1977.2142783783079,1977.2142783783079,1977.2142783783079,1977.2142783783079,1977.2142783783079,1977.2142783783079,1977.2142783783079,{"$f":"BU83","v":1977.2142783783079},1977.2142783783079,1977.2142783783079,1977.2142783783079,0,71.085646756350656,237.34763335129213,476.38751391679807,547.42739448230407,661.95740236579672,763.57831074452042,851.87815229387286,926.43181260052756,986.80061060017329,1032.531865625788,1063.1584506391507,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,0,36.446509998363908,46.4936374105338,168.54076482270369,340.13336717314394,505.12265555552415,663.35641120021114,814.67890640948804,958.93082367018144,1095.9491729016841,1225.5672067963883,1347.6143342085581,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,0,17.762573185075166,45.584940733112845,122.03129377907004,310.47764682502725,539.71870078322127,752.37825850872127,946.95556637330878,1121.8140409405862,1275.1689753180094,1405.0741328387185,1509.4071273679062,{"$f":"EG83","v":1585.8534804138635},1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,0,56.868517405080468,166.17038387884517,333.69456552906149,389.21874717927778,477.36052431798413,555.82047682811378,624.28962921621496,682.44914567229284,729.9700153981139,766.51272789341169,791.72693787952051,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,0,1.6307196267428934,0,10.022014157175448,98.495816432889555,224.12872491230647,344.80914791567835,460.42292136578038,570.85324948932487,675.98064415143165,775.68286279164522,869.83484492926016,958.30864720497436,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,0,10.260386605393125,31.127162266421358,88.461927050889187,{"$f":"GS83","v":229.79669183535702},401.72748230400242,561.22215059812743,707.15513149656806,838.2989874220259,953.31518820509325,1050.744056345625,1128.9938022425156,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,0,42.651388053810322,392.65138805381036,742.65138805381036,802.27571282156475,916.26269673680247,1014.113306271079,1095.3125822686416,1159.3291317128321,1205.6146032732611,1233.6031461161513,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,0,16.382611558826863,28.941520824039209,181.50043008925155,395.99118302730187,602.22779350527719,800.01998806113602,989.17310707273214,1169.4880036485988,1340.7609401879772,1502.7834825563577,1655.3423918215701,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,{"$f":"JE83","v":1698.7344601309358},1698.7344601309358,1698.7344601309358,1698.7344601309358,0,22.203216481343997,56.981175916391194,152.53911722383776,388.09705853128435,674.64837597902681,940.47282313590188,1183.6944579666365,1402.2675511757332,1593.9612191475121,1756.3426660483985,1886.7589092098833,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,0,71.085646756350656,237.34763335129213,476.38751391679807,547.42739448230407,661.95740236579672,763.57831074452042,851.87815229387286,926.43181260052756,986.80061060017329,1032.531865625788,1063.1584506391507,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,0,36.446509998363908,46.4936374105338,168.54076482270369,340.13336717314394,505.12265555552415,663.35641120021114,814.67890640948804,958.93082367018144,1095.9491729016841,1225.5672067963883,{"$f":"LQ83","v":1347.6143342085581},1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,0,17.762573185075166,45.584940733112845,122.03129377907004,310.47764682502725,539.71870078322127,752.37825850872127,946.95556637330878,1121.8140409405862,1275.1689753180094,1405.0741328387185,1509.4071273679062,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,0,56.868517405080468,166.17038387884517,333.69456552906149,389.21874717927778,477.36052431798413,555.82047682811378,624.28962921621496,682.44914567229284,729.9700153981139,766.51272789341169,791.72693787952051,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,0,1.6307196267428934,0,10.022014157175448,{"$f":"OC83","v":98.495816432889555},224.12872491230647,344.80914791567835,460.42292136578038,570.85324948932487,675.98064415143165,775.68286279164522,869.83484492926016,958.30864720497436,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,0,10.260386605393125,31.127162266421358,88.461927050889187,229.79669183535702,401.72748230400242,561.22215059812743,707.15513149656806,838.2989874220259,953.31518820509325,1050.744056345625,1128.9938022425156,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,0,42.651388053810322,392.65138805381036,742.65138805381036,802.27571282156475,916.26269673680247,1014.113306271079,1095.3125822686416,1159.3291317128321,1205.6146032732611,1233.6031461161513,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,{"$f":"QO83","v":1242.7108514437266},1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,0,16.382611558826863,28.941520824039209,181.50043008925155,395.99118302730187,602.22779350527719,800.01998806113602,989.17310707273214,1169.4880036485988,1340.7609401879772,1502.7834825563577,1655.3423918215701,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,0,22.203216481343997,56.981175916391194,152.53911722383776,388.09705853128435,674.64837597902681,940.47282313590188,1183.6944579666365,1402.2675511757332,1593.9612191475121,1756.3426660483985,1886.7589092098833,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,0,71.085646756350656,237.34763335129213,476.38751391679807,547.42739448230407,661.95740236579672,763.57831074452042,851.87815229387286,926.43181260052756,986.80061060017329,1032.531865625788,1063.1584506391507,{"$f":"TA83","v":1078.1983312046566},1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,0,36.446509998363908,46.4936374105338,168.54076482270369,340.13336717314394,505.12265555552415,663.35641120021114,814.67890640948804,958.93082367018144,1095.9491729016841,1225.5672067963883,1347.6143342085581,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,0,17.762573185075166,45.584940733112845,122.03129377907004,310.47764682502725,539.71870078322127,752.37825850872127,946.95556637330878,1121.8140409405862,1275.1689753180094,1405.0741328387185,1509.4071273679062,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,0,56.868517405080468,166.17038387884517,333.69456552906149,{"$f":"VM83","v":389.21874717927778},477.36052431798413,555.82047682811378,624.28962921621496,682.44914567229284,729.9700153981139,766.51272789341169,791.72693787952051,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,0,1.6307196267428934,0,10.022014157175448,98.495816432889555,224.12872491230647,344.80914791567835,460.42292136578038,570.85324948932487,675.98064415143165,775.68286279164522,869.83484492926016,958.30864720497436,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,0,10.260386605393125,31.127162266421358,88.461927050889187,229.79669183535702,401.72748230400242,561.22215059812743,707.15513149656806,838.2989874220259,953.31518820509325,1050.744056345625,1128.9938022425156,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,{"$f":"XY83","v":1186.3285670269834},1186.3285670269834,1186.3285670269834,1186.3285670269834,0,42.651388053810322,392.65138805381036,742.65138805381036,802.27571282156475,916.26269673680247,1014.113306271079,1095.3125822686416,1159.3291317128321,1205.6146032732611,1233.6031461161513,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,0,16.382611558826863,28.941520824039209,181.50043008925155,395.99118302730187,602.22779350527719,800.01998806113602,989.17310707273214,1169.4880036485988,1340.7609401879772,1502.7834825563577,1655.3423918215701,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,0,22.203216481343997,56.981175916391194,152.53911722383776,388.09705853128435,674.64837597902681,940.47282313590188,1183.6944579666365,1402.2675511757332,1593.9612191475121,1756.3426660483985,1886.7589092098833,{"$f":"AAK83","v":1982.3168505173298},1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,0,71.085646756350656,77.391148959672961]
[null,null,null,"Remaining storage","kWh",null,null,{"$f":"H61-H62","v":3000},{"$f":"I61-I62","v":2839.6650420158358},2679.3300840316715,2535.1315004284688,2407.5842503619797,2297.219726848863,2204.5862812195073,2130.2497643076908,2074.7940849111892,2038.8217860745081,2038.8217860745081,2038.8217860745081,2038.8217860745081,2038.8217860745081,2038.8217860745081,2038.8217860745081,2038.8217860745081,2038.8217860745081,2038.8217860745081,2038.8217860745081,2038.8217860745081,3000,2983.850137869108,3000,2983.2966430713741,2835.8403059451834,2626.4521251461551,2425.3180868072013,2232.6284643903641,2048.5779175177895,1873.365593080945,1707.1952286805886,1550.27525845123,1402.8189213250394,1364.5294251546954,1364.5294251546954,1364.5294251546954,1364.5294251546954,1364.5294251546954,1364.5294251546954,1364.5294251546954,1364.5294251546954,1364.5294251546954,1364.5294251546954,1364.5294251546954,3000,2982.8993556576779,2948.1213962226307,2852.5634549151841,2617.0055136077376,2330.4541961599953,2064.6297490031197,1821.4081141723852,1602.8350209632886,1411.1413529915096,1248.7599060906232,1118.3436629291386,1022.7857216216921,1022.7857216216921,1022.7857216216921,1022.7857216216921,1022.7857216216921,1022.7857216216921,1022.7857216216921,1022.7857216216921,{"$f":"BU61-BU62","v":1022.7857216216921},1022.7857216216921,1022.7857216216921,1022.7857216216921,3000,2928.9143532436492,2762.6523666487078,2523.6124860832019,2452.572605517696,2338.042597634203,2236.4216892554796,2148.121847706127,2073.5681873994727,2013.1993893998267,1967.468134374212,1936.8415493608493,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,3000,2963.553490001636,2953.5063625894663,2831.4592351772963,2659.8666328268559,2494.877344444476,2336.6435887997886,2185.3210935905117,2041.0691763298187,1904.0508270983159,1774.4327932036117,1652.3856657914419,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,3000,2982.2374268149247,2954.4150592668871,2877.96870622093,2689.5223531749725,2460.2812992167787,2247.621741491279,2053.044433626691,1878.1859590594138,1724.8310246819906,1594.9258671612815,1490.5928726320938,{"$f":"EG61-EG62","v":1414.1465195861365},1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,3000,2943.1314825949194,2833.8296161211547,2666.3054344709385,2610.7812528207223,2522.6394756820159,2444.1795231718861,2375.710370783785,2317.5508543277074,2270.0299846018861,2233.4872721065885,2208.2730621204796,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,3000,2998.369280373257,3000,2989.9779858428246,2901.5041835671104,2775.8712750876934,2655.1908520843217,2539.5770786342196,2429.1467505106752,2324.0193558485685,2224.3171372083548,2130.1651550707397,2041.6913527950255,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,3000,2989.7396133946067,2968.8728377335788,2911.5380729491108,{"$f":"GS61-GS62","v":2770.2033081646432},2598.2725176959975,2438.7778494018726,2292.8448685034318,2161.7010125779743,2046.6848117949066,1949.255943654375,1871.0061977574844,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,3000,2957.3486119461895,2607.3486119461895,2257.3486119461895,2197.7242871784351,2083.7373032631976,1985.886693728921,1904.6874177313584,1840.6708682871679,1794.3853967267389,1766.3968538838487,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,3000,2983.6173884411733,2971.0584791759607,2818.4995699107485,2604.0088169726982,2397.7722064947229,2199.9800119388638,2010.8268929272679,1830.5119963514012,1659.2390598120228,1497.2165174436423,1344.6576081784299,1301.2655398690642,1301.2655398690642,1301.2655398690642,1301.2655398690642,1301.2655398690642,1301.2655398690642,1301.2655398690642,{"$f":"JE61-JE62","v":1301.2655398690642},1301.2655398690642,1301.2655398690642,1301.2655398690642,3000,2977.796783518656,2943.0188240836087,2847.4608827761622,2611.9029414687157,2325.3516240209733,2059.5271768640982,1816.3055420333635,1597.7324488242668,1406.0387808524879,1243.6573339516015,1113.2410907901167,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,3000,2928.9143532436492,2762.6523666487078,2523.6124860832019,2452.572605517696,2338.042597634203,2236.4216892554796,2148.121847706127,2073.5681873994727,2013.1993893998267,1967.468134374212,1936.8415493608493,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,3000,2963.553490001636,2953.5063625894663,2831.4592351772963,2659.8666328268559,2494.877344444476,2336.6435887997886,2185.3210935905117,2041.0691763298187,1904.0508270983159,1774.4327932036117,{"$f":"LQ61-LQ62","v":1652.3856657914419},1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,3000,2982.2374268149247,2954.4150592668871,2877.96870622093,2689.5223531749725,2460.2812992167787,2247.621741491279,2053.044433626691,1878.1859590594138,1724.8310246819906,1594.9258671612815,1490.5928726320938,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,3000,2943.1314825949194,2833.8296161211547,2666.3054344709385,2610.7812528207223,2522.6394756820159,2444.1795231718861,2375.710370783785,2317.5508543277074,2270.0299846018861,2233.4872721065885,2208.2730621204796,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,3000,2998.369280373257,3000,2989.9779858428246,{"$f":"OC61-OC62","v":2901.5041835671104},2775.8712750876934,2655.1908520843217,2539.5770786342196,2429.1467505106752,2324.0193558485685,2224.3171372083548,2130.1651550707397,2041.6913527950255,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,3000,2989.7396133946067,2968.8728377335788,2911.5380729491108,2770.2033081646432,2598.2725176959975,2438.7778494018726,2292.8448685034318,2161.7010125779743,2046.6848117949066,1949.255943654375,1871.0061977574844,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,3000,2957.3486119461895,2607.3486119461895,2257.3486119461895,2197.7242871784351,2083.7373032631976,1985.886693728921,1904.6874177313584,1840.6708682871679,1794.3853967267389,1766.3968538838487,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,{"$f":"QO61-QO62","v":1757.2891485562734},1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,3000,2983.6173884411733,2971.0584791759607,2818.4995699107485,2604.0088169726982,2397.7722064947229,2199.9800119388638,2010.8268929272679,1830.5119963514012,1659.2390598120228,1497.2165174436423,1344.6576081784299,1301.2655398690642,1301.2655398690642,1301.2655398690642,1301.2655398690642,1301.2655398690642,1301.2655398690642,1301.2655398690642,1301.2655398690642,1301.2655398690642,1301.2655398690642,1301.2655398690642,3000,2977.796783518656,2943.0188240836087,2847.4608827761622,2611.9029414687157,2325.3516240209733,2059.5271768640982,1816.3055420333635,1597.7324488242668,1406.0387808524879,1243.6573339516015,1113.2410907901167,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,3000,2928.9143532436492,2762.6523666487078,2523.6124860832019,2452.572605517696,2338.042597634203,2236.4216892554796,2148.121847706127,2073.5681873994727,2013.1993893998267,1967.468134374212,1936.8415493608493,{"$f":"TA61-TA62","v":1921.8016687953434},1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,1921.8016687953434,3000,2963.553490001636,2953.5063625894663,2831.4592351772963,2659.8666328268559,2494.877344444476,2336.6435887997886,2185.3210935905117,2041.0691763298187,1904.0508270983159,1774.4327932036117,1652.3856657914419,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,1617.6720111439495,3000,2982.2374268149247,2954.4150592668871,2877.96870622093,2689.5223531749725,2460.2812992167787,2247.621741491279,2053.044433626691,1878.1859590594138,1724.8310246819906,1594.9258671612815,1490.5928726320938,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,1414.1465195861365,3000,2943.1314825949194,2833.8296161211547,2666.3054344709385,{"$f":"VM61-VM62","v":2610.7812528207223},2522.6394756820159,2444.1795231718861,2375.710370783785,2317.5508543277074,2270.0299846018861,2233.4872721065885,2208.2730621204796,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,2194.7488804702634,3000,2998.369280373257,3000,2989.9779858428246,2901.5041835671104,2775.8712750876934,2655.1908520843217,2539.5770786342196,2429.1467505106752,2324.0193558485685,2224.3171372083548,2130.1651550707397,2041.6913527950255,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,2018.7176550928195,3000,2989.7396133946067,2968.8728377335788,2911.5380729491108,2770.2033081646432,2598.2725176959975,2438.7778494018726,2292.8448685034318,2161.7010125779743,2046.6848117949066,1949.255943654375,1871.0061977574844,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,1813.6714329730166,{"$f":"XY61-XY62","v":1813.6714329730166},1813.6714329730166,1813.6714329730166,1813.6714329730166,3000,2957.3486119461895,2607.3486119461895,2257.3486119461895,2197.7242871784351,2083.7373032631976,1985.886693728921,1904.6874177313584,1840.6708682871679,1794.3853967267389,1766.3968538838487,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,1757.2891485562734,3000,2983.6173884411733,2971.0584791759607,2818.4995699107485,2604.0088169726982,2397.7722064947229,2199.9800119388638,2010.8268929272679,1830.5119963514012,1659.2390598120228,1497.2165174436423,1344.6576081784299,1301.2655398690642,1301.2655398690642,1301.2655398690642,1301.2655398690642,1301.2655398690642,1301.2655398690642,1301.2655398690642,1301.2655398690642,1301.2655398690642,1301.2655398690642,1301.2655398690642,3000,2977.796783518656,2943.0188240836087,2847.4608827761622,2611.9029414687157,2325.3516240209733,2059.5271768640982,1816.3055420333635,1597.7324488242668,1406.0387808524879,1243.6573339516015,1113.2410907901167,{"$f":"AAK61-AAK62","v":1017.6831494826702},1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,1017.6831494826702,3000,2928.9143532436492,2922.608851040327]
[]
[null,null,"Charge Only Off-Peak",null,"Swith",{"$f":"F21","v":false},null,{"$f":"$F$65","v":false},{"$f":"$F$65","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$65","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$65","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$65","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$65","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$65","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$65","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$65","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$65","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$65","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$65","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$65","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Off-Peak Switch",null,null,null,null,{"$f":"IF(H65,H53,TRUE)","v":true},{"$f":"IF(I65,I53,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(BU65,BU53,TRUE)","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,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(EG65,EG53,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(GS65,GS53,TRUE)","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,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(JE65,JE53,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(LQ65,LQ53,TRUE)","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,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(OC65,OC53,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(QO65,QO53,TRUE)","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,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(TA65,TA53,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(VM65,VM53,TRUE)","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,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(XY65,XY53,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(AAK65,AAK53,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,"Max Load in next 24 Hours",null,"kW",null,24,{"$f":"MAX(OFFSET(H58,0,0,1,$G$68))","v":1200},{"$f":"MAX(OFFSET(I58,0,0,1,$G$68))","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1147.1376941075703,1096.6040743686945,1048.2965576835586,1002.1170799350173,960,{"$f":"MAX(OFFSET(BU58,0,0,1,$G$68))","v":960},960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,{"$f":"MAX(OFFSET(EG58,0,0,1,$G$68))","v":960},960,960,917.71015528605631,877.28325949495559,838.63724614684691,801.69366394801386,766.37751753497832,732.61711523413248,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,{"$f":"MAX(OFFSET(GS58,0,0,1,$G$68))","v":800},800,800,800,800,819.05550458189339,845.19397417837729,872.16659920025586,900,990.57817466838799,1090.2723556992837,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,{"$f":"MAX(OFFSET(JE58,0,0,1,$G$68))","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1147.1376941075703,1096.6040743686945,1048.2965576835586,1002.1170799350173,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,{"$f":"MAX(OFFSET(LQ58,0,0,1,$G$68))","v":960},960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,917.71015528605631,877.28325949495559,838.63724614684691,801.69366394801386,766.37751753497832,732.61711523413248,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,{"$f":"MAX(OFFSET(OC58,0,0,1,$G$68))","v":720},720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,800,800,800,800,800,819.05550458189339,845.19397417837729,872.16659920025586,900,990.57817466838799,1090.2723556992837,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,{"$f":"MAX(OFFSET(QO58,0,0,1,$G$68))","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1147.1376941075703,1096.6040743686945,1048.2965576835586,1002.1170799350173,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,{"$f":"MAX(OFFSET(TA58,0,0,1,$G$68))","v":960},960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,917.71015528605631,877.28325949495559,838.63724614684691,801.69366394801386,766.37751753497832,732.61711523413248,720,720,720,720,720,720,720,{"$f":"MAX(OFFSET(VM58,0,0,1,$G$68))","v":720},720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,800,800,800,800,800,819.05550458189339,845.19397417837729,872.16659920025586,900,990.57817466838799,1090.2723556992837,1200,1200,1200,1200,1200,{"$f":"MAX(OFFSET(XY58,0,0,1,$G$68))","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,{"$f":"MAX(OFFSET(AAK58,0,0,1,$G$68))","v":1200},1200,1200,1147.1376941075703,1096.6040743686945,1048.2965576835586,1002.1170799350173,957.97189691872279,915.77139404266552,875.42990440981509,836.86553491457164,800,634.96042078727987,503.96841995794927,400]
[null,null,"Min Load in next 24 Hours",null,"kW",null,24,{"$f":"MIN(OFFSET(H58,0,0,1,$G$69))","v":722.33905836073814},{"$f":"MIN(OFFSET(I58,0,0,1,$G$69))","v":600},511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,400,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,356.76213450081633,389.05186639530291,400,400,400,400,400,400,400,400,400,400,400,400,400,{"$f":"MIN(OFFSET(BU58,0,0,1,$G$69))","v":400},400,400,400,400,400,400,577.87124668859053,480,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,320,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,285.40970760065306,311.24149311624234,320,320,320,320,320,{"$f":"MIN(OFFSET(EG58,0,0,1,$G$69))","v":320},320,320,320,320,320,320,320,320,320,320,320,320,320,320,433.40343501644287,360,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,240,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,{"$f":"MIN(OFFSET(GS58,0,0,1,$G$69))","v":196.29139187974639},214.0572807004898,233.43111983718174,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,722.33905836073814,600,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,400,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,{"$f":"MIN(OFFSET(JE58,0,0,1,$G$69))","v":327.1523197995773},327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,356.76213450081633,389.05186639530291,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,577.87124668859053,480,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,320,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,{"$f":"MIN(OFFSET(LQ58,0,0,1,$G$69))","v":261.72185583966183},261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,285.40970760065306,311.24149311624234,320,320,320,320,320,320,320,320,320,320,320,320,320,320,320,320,320,320,320,320,433.40343501644287,360,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,{"$f":"MIN(OFFSET(OC58,0,0,1,$G$69))","v":240},196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,214.0572807004898,233.43111983718174,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,722.33905836073814,600,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,{"$f":"MIN(OFFSET(QO58,0,0,1,$G$69))","v":511.52593761023144},511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,400,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,356.76213450081633,389.05186639530291,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,577.87124668859053,480,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,{"$f":"MIN(OFFSET(TA58,0,0,1,$G$69))","v":409.22075008818518},409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,409.22075008818518,320,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,261.72185583966183,285.40970760065306,311.24149311624234,320,320,320,320,320,320,320,320,320,320,320,320,320,320,320,320,320,320,320,320,433.40343501644287,{"$f":"MIN(OFFSET(VM58,0,0,1,$G$69))","v":360},306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,306.91556256613887,240,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,196.29139187974639,214.0572807004898,233.43111983718174,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"MIN(OFFSET(XY58,0,0,1,$G$69))","v":240},240,240,240,240,240,240,722.33905836073814,600,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,511.52593761023144,400,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,327.1523197995773,356.76213450081633,389.05186639530291,400,400,400,400,400,{"$f":"MIN(OFFSET(AAK58,0,0,1,$G$69))","v":400},400,400,400,400,400,400,400,400,400,400,400,400,400,400]
[null,null,"Min vs Maximum in 24 Hours",null,"kW",null,null,{"$f":"H68-H69","v":477.66094163926186},{"$f":"I68-I69","v":600},688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,800,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,843.23786549918373,810.94813360469709,800,800,800,800,800,800,800,800,747.13769410757027,696.60407436869446,648.2965576835586,602.11707993501727,560,{"$f":"BU68-BU69","v":560},560,560,560,560,560,560,382.12875331140947,480,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,640,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,674.59029239934694,648.75850688375772,640,640,640,640,640,{"$f":"EG68-EG69","v":640},640,640,597.71015528605631,557.28325949495559,518.63724614684691,481.69366394801386,446.37751753497832,412.61711523413248,400,400,400,400,400,400,286.59656498355713,360,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,480,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,{"$f":"GS68-GS69","v":603.70860812025364},585.94271929951014,566.56888016281823,560,560,579.05550458189339,605.19397417837729,632.16659920025586,660,750.57817466838799,850.27235569928371,960,960,960,960,960,960,960,960,960,960,960,960,477.66094163926186,600,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,800,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,{"$f":"JE68-JE69","v":872.8476802004227},872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,843.23786549918373,810.94813360469709,800,800,800,800,800,800,800,800,747.13769410757027,696.60407436869446,648.2965576835586,602.11707993501727,560,560,560,560,560,560,560,560,382.12875331140947,480,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,640,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,{"$f":"LQ68-LQ69","v":698.27814416033812},698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,674.59029239934694,648.75850688375772,640,640,640,640,640,640,640,640,597.71015528605631,557.28325949495559,518.63724614684691,481.69366394801386,446.37751753497832,412.61711523413248,400,400,400,400,400,400,286.59656498355713,360,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,{"$f":"OC68-OC69","v":480},523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,603.70860812025364,585.94271929951014,566.56888016281823,560,560,579.05550458189339,605.19397417837729,632.16659920025586,660,750.57817466838799,850.27235569928371,960,960,960,960,960,960,960,960,960,960,960,960,477.66094163926186,600,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,{"$f":"QO68-QO69","v":688.47406238976851},688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,800,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,843.23786549918373,810.94813360469709,800,800,800,800,800,800,800,800,747.13769410757027,696.60407436869446,648.2965576835586,602.11707993501727,560,560,560,560,560,560,560,560,382.12875331140947,480,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,{"$f":"TA68-TA69","v":550.77924991181476},550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,550.77924991181476,640,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,698.27814416033812,674.59029239934694,648.75850688375772,640,640,640,640,640,640,640,640,597.71015528605631,557.28325949495559,518.63724614684691,481.69366394801386,446.37751753497832,412.61711523413248,400,400,400,400,400,400,286.59656498355713,{"$f":"VM68-VM69","v":360},413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,413.08443743386113,480,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,523.70860812025364,603.70860812025364,585.94271929951014,566.56888016281823,560,560,579.05550458189339,605.19397417837729,632.16659920025586,660,750.57817466838799,850.27235569928371,960,960,960,960,960,{"$f":"XY68-XY69","v":960},960,960,960,960,960,960,477.66094163926186,600,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,688.47406238976851,800,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,872.8476802004227,843.23786549918373,810.94813360469709,800,800,800,800,800,{"$f":"AAK68-AAK69","v":800},800,800,747.13769410757027,696.60407436869446,648.2965576835586,602.11707993501727,557.97189691872279,515.77139404266552,475.42990440981509,436.86553491457164,400,234.96042078727987,103.96841995794927,0]
[null,null,"Average Load for Cycle",null,"kW",24,{"$f":"AVERAGE(H58:AE58)","v":951.38899833811547},{"$f":"IF(G79,AVERAGE(OFFSET(H58,0,-1,1,$G$71)),G71)","v":951.38899833811547},{"$f":"IF(H79,AVERAGE(OFFSET(I58,0,-1,1,$F$71)),H71)","v":951.38899833811547},951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,823.8619384694656,823.8619384694656,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,{"$f":"IF(BT79,AVERAGE(OFFSET(BU58,0,-1,1,$F$71)),BT71)","v":736.51134472492367},736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,{"$f":"IF(EF79,AVERAGE(OFFSET(EG58,0,-1,1,$F$71)),EF71)","v":589.20907577993887},589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,494.31716308167921,494.31716308167921,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,441.90680683495407,441.90680683495407,441.90680683495407,{"$f":"IF(GR79,AVERAGE(OFFSET(GS58,0,-1,1,$F$71)),GR71)","v":441.90680683495407},441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,{"$f":"IF(JD79,AVERAGE(OFFSET(JE58,0,-1,1,$F$71)),JD71)","v":817.94129895030335},817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,{"$f":"IF(LP79,AVERAGE(OFFSET(LQ58,0,-1,1,$F$71)),LP71)","v":654.3530391602427},654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,494.31716308167921,494.31716308167921,486.39114610816301,{"$f":"IF(OB79,AVERAGE(OFFSET(OC58,0,-1,1,$F$71)),OB71)","v":486.39114610816301},486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,{"$f":"IF(QN79,AVERAGE(OFFSET(QO58,0,-1,1,$F$71)),QN71)","v":885.17760681107768},885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,{"$f":"IF(SZ79,AVERAGE(OFFSET(TA58,0,-1,1,$F$71)),SZ71)","v":741.48554366500855},741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,559.32025950030902,559.32025950030902,559.32025950030902,{"$f":"IF(VL79,AVERAGE(OFFSET(VM58,0,-1,1,$F$71)),VL71)","v":559.32025950030902},559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,494.31716308167921,494.31716308167921,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,{"$f":"IF(XX79,AVERAGE(OFFSET(XY58,0,-1,1,$F$71)),XX71)","v":441.90680683495407},441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,{"$f":"IF(AAJ79,AVERAGE(OFFSET(AAK58,0,-1,1,$F$71)),AAJ71)","v":736.51134472492367},736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,512.97628024840969,512.97628024840969]
[]
[null,null,"Set Point Percent",null,"%",0.5,null,{"$f":"$F$73","v":0.5},{"$f":"$F$73","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"$F$73","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"$F$73","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"$F$73","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"$F$73","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"$F$73","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"$F$73","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"$F$73","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"$F$73","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"$F$73","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"$F$73","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"$F$73","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,"Set Point ",null,"kW",null,null,{"$f":"H73*H70+H69","v":961.16952918036907},{"$f":"IF(H79,I73*I70+I69,H74)","v":900},900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,{"$f":"IF(BT79,BU73*BU70+BU69,BT74)","v":763.57615989978865},763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,{"$f":"IF(EF79,EG73*EG70+EG69,EF74)","v":610.86092791983083},610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,458.14569593987324,458.14569593987324,458.14569593987324,{"$f":"IF(GR79,GS73*GS70+GS69,GR74)","v":458.14569593987324},458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,{"$f":"IF(JD79,JE73*JE70+JE69,JD74)","v":855.76296880511563},855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,680,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,{"$f":"IF(LP79,LQ73*LQ70+LQ69,LP74)","v":684.61037504409251},684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,513.45778128306938,513.45778128306938,513.45778128306938,{"$f":"IF(OB79,OC73*OC70+OC69,OB74)","v":513.45778128306938},513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,{"$f":"IF(QN79,QO73*QO70+QO69,QN74)","v":720},720,720,720,720,720,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,680,680,680,680,680,680,680,680,680,680,680,{"$f":"IF(SZ79,TA73*TA70+TA69,SZ74)","v":680},680,680,680,680,680,680,680,680,680,680,680,680,680,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,684.61037504409251,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,610.86092791983083,520,520,520,{"$f":"IF(VL79,VM73*VM70+VM69,VL74)","v":520},520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,513.45778128306938,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,{"$f":"IF(XX79,XY73*XY70+XY69,XX74)","v":458.14569593987324},458.14569593987324,458.14569593987324,458.14569593987324,458.14569593987324,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,855.76296880511563,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,{"$f":"IF(AAJ79,AAK73*AAK70+AAK69,AAJ74)","v":763.57615989978865},763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,763.57615989978865,451.9842099789746,451.9842099789746]
[null,null,"Set Point from Average",null,"kW",null,{"$f":"H71","v":951.38899833811547},{"$f":"IF(G79,H71,G75)","v":951.38899833811547},951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,823.8619384694656,823.8619384694656,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,{"$f":"IF(BS79,BT71,BS75)","v":736.51134472492367},736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,{"$f":"IF(EE79,EF71,EE75)","v":589.20907577993887},589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,494.31716308167921,494.31716308167921,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,441.90680683495407,441.90680683495407,{"$f":"IF(GQ79,GR71,GQ75)","v":441.90680683495407},441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,{"$f":"IF(JC79,JD71,JC75)","v":817.94129895030335},817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,{"$f":"IF(LO79,LP71,LO75)","v":654.3530391602427},654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,494.31716308167921,494.31716308167921,{"$f":"IF(OA79,OB71,OA75)","v":486.39114610816301},486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,{"$f":"IF(QM79,QN71,QM75)","v":885.17760681107768},885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,{"$f":"IF(SY79,SZ71,SY75)","v":741.48554366500855},741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,559.32025950030902,559.32025950030902,{"$f":"IF(VK79,VL71,VK75)","v":559.32025950030902},559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,494.31716308167921,494.31716308167921,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,{"$f":"IF(XW79,XX71,XW75)","v":441.90680683495407},441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,{"$f":"IF(AAI79,AAJ71,AAI75)","v":736.51134472492367},736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,512.97628024840969,512.97628024840969]
[]
[null,null,"Charge Switch from Set Point",null,"Switch",null,null,{"$f":"H58<=H75","v":true},{"$f":"I58<=I75","v":true},true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,true,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,{"$f":"BU58<=BU75","v":false},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,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EG58<=EG75","v":false},false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,true,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,{"$f":"GS58<=GS75","v":true},true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,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,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,{"$f":"JE58<=JE75","v":false},false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LQ58<=LQ75","v":true},false,false,false,false,false,false,false,false,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,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,true,false,true,true,{"$f":"OC58<=OC75","v":true},true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,{"$f":"QO58<=QO75","v":false},false,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,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"TA58<=TA75","v":false},false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,{"$f":"VM58<=VM75","v":true},true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,true,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,{"$f":"XY58<=XY75","v":false},false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AAK58<=AAK75","v":false},false,false,false,false,false,false,false,false,false,false,false,true,true,true]
[null,null,"Final Charge Switch",null,"Switch",null,null,{"$f":"AND(H77,H66)","v":true},{"$f":"AND(I77,I66)","v":true},true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,true,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,{"$f":"AND(BN77,BN66)","v":false},{"$f":"AND(BO77,BO66)","v":false},{"$f":"AND(BP77,BP66)","v":false},{"$f":"AND(BQ77,BQ66)","v":false},{"$f":"AND(BR77,BR66)","v":false},{"$f":"AND(BS77,BS66)","v":false},{"$f":"AND(BT77,BT66)","v":false},{"$f":"AND(BU77,BU66)","v":false},{"$f":"AND(BV77,BV66)","v":false},{"$f":"AND(BW77,BW66)","v":false},{"$f":"AND(BX77,BX66)","v":false},{"$f":"AND(BY77,BY66)","v":true},{"$f":"AND(BZ77,BZ66)","v":true},{"$f":"AND(CA77,CA66)","v":true},{"$f":"AND(CB77,CB66)","v":true},{"$f":"AND(CC77,CC66)","v":true},{"$f":"AND(CD77,CD66)","v":true},{"$f":"AND(CE77,CE66)","v":true},{"$f":"AND(CF77,CF66)","v":true},{"$f":"AND(CG77,CG66)","v":true},{"$f":"AND(CH77,CH66)","v":true},{"$f":"AND(CI77,CI66)","v":true},{"$f":"AND(CJ77,CJ66)","v":true},{"$f":"AND(CK77,CK66)","v":false},{"$f":"AND(CL77,CL66)","v":false},{"$f":"AND(CM77,CM66)","v":false},{"$f":"AND(CN77,CN66)","v":false},{"$f":"AND(CO77,CO66)","v":false},{"$f":"AND(CP77,CP66)","v":false},{"$f":"AND(CQ77,CQ66)","v":false},{"$f":"AND(CR77,CR66)","v":false},{"$f":"AND(CS77,CS66)","v":false},{"$f":"AND(CT77,CT66)","v":false},{"$f":"AND(CU77,CU66)","v":false},{"$f":"AND(CV77,CV66)","v":false},{"$f":"AND(CW77,CW66)","v":false},{"$f":"AND(CX77,CX66)","v":true},{"$f":"AND(CY77,CY66)","v":true},{"$f":"AND(CZ77,CZ66)","v":true},{"$f":"AND(DA77,DA66)","v":true},{"$f":"AND(DB77,DB66)","v":true},{"$f":"AND(DC77,DC66)","v":true},{"$f":"AND(DD77,DD66)","v":true},{"$f":"AND(DE77,DE66)","v":true},{"$f":"AND(DF77,DF66)","v":true},{"$f":"AND(DG77,DG66)","v":true},{"$f":"AND(DH77,DH66)","v":true},{"$f":"AND(DI77,DI66)","v":true},{"$f":"AND(DJ77,DJ66)","v":false},{"$f":"AND(DK77,DK66)","v":false},{"$f":"AND(DL77,DL66)","v":false},{"$f":"AND(DM77,DM66)","v":false},{"$f":"AND(DN77,DN66)","v":false},{"$f":"AND(DO77,DO66)","v":false},{"$f":"AND(DP77,DP66)","v":false},{"$f":"AND(DQ77,DQ66)","v":false},{"$f":"AND(DR77,DR66)","v":false},{"$f":"AND(DS77,DS66)","v":false},{"$f":"AND(DT77,DT66)","v":false},{"$f":"AND(DU77,DU66)","v":true},{"$f":"AND(DV77,DV66)","v":true},{"$f":"AND(DW77,DW66)","v":true},{"$f":"AND(DX77,DX66)","v":true},{"$f":"AND(DY77,DY66)","v":true},{"$f":"AND(DZ77,DZ66)","v":true},{"$f":"AND(EA77,EA66)","v":true},{"$f":"AND(EB77,EB66)","v":true},{"$f":"AND(EC77,EC66)","v":true},{"$f":"AND(ED77,ED66)","v":true},{"$f":"AND(EE77,EE66)","v":true},{"$f":"AND(EF77,EF66)","v":true},{"$f":"AND(EG77,EG66)","v":false},{"$f":"AND(EH77,EH66)","v":false},{"$f":"AND(EI77,EI66)","v":false},{"$f":"AND(EJ77,EJ66)","v":false},{"$f":"AND(EK77,EK66)","v":false},{"$f":"AND(EL77,EL66)","v":false},{"$f":"AND(EM77,EM66)","v":false},{"$f":"AND(EN77,EN66)","v":false},{"$f":"AND(EO77,EO66)","v":false},{"$f":"AND(EP77,EP66)","v":false},{"$f":"AND(EQ77,EQ66)","v":false},{"$f":"AND(ER77,ER66)","v":false},{"$f":"AND(ES77,ES66)","v":true},{"$f":"AND(ET77,ET66)","v":true},{"$f":"AND(EU77,EU66)","v":true},{"$f":"AND(EV77,EV66)","v":true},{"$f":"AND(EW77,EW66)","v":true},{"$f":"AND(EX77,EX66)","v":true},{"$f":"AND(EY77,EY66)","v":true},{"$f":"AND(EZ77,EZ66)","v":true},{"$f":"AND(FA77,FA66)","v":true},{"$f":"AND(FB77,FB66)","v":true},{"$f":"AND(FC77,FC66)","v":true},{"$f":"AND(FD77,FD66)","v":true},{"$f":"AND(FE77,FE66)","v":false},{"$f":"AND(FF77,FF66)","v":false},{"$f":"AND(FG77,FG66)","v":false},{"$f":"AND(FH77,FH66)","v":false},{"$f":"AND(FI77,FI66)","v":false},{"$f":"AND(FJ77,FJ66)","v":false},{"$f":"AND(FK77,FK66)","v":false},{"$f":"AND(FL77,FL66)","v":false},{"$f":"AND(FM77,FM66)","v":false},{"$f":"AND(FN77,FN66)","v":false},{"$f":"AND(FO77,FO66)","v":false},{"$f":"AND(FP77,FP66)","v":false},{"$f":"AND(FQ77,FQ66)","v":true},{"$f":"AND(FR77,FR66)","v":false},{"$f":"AND(FS77,FS66)","v":true},{"$f":"AND(FT77,FT66)","v":true},{"$f":"AND(FU77,FU66)","v":true},{"$f":"AND(FV77,FV66)","v":true},{"$f":"AND(FW77,FW66)","v":true},{"$f":"AND(FX77,FX66)","v":true},{"$f":"AND(FY77,FY66)","v":true},{"$f":"AND(FZ77,FZ66)","v":true},{"$f":"AND(GA77,GA66)","v":true},{"$f":"AND(GB77,GB66)","v":true},{"$f":"AND(GC77,GC66)","v":true},{"$f":"AND(GD77,GD66)","v":false},{"$f":"AND(GE77,GE66)","v":false},{"$f":"AND(GF77,GF66)","v":false},{"$f":"AND(GG77,GG66)","v":false},{"$f":"AND(GH77,GH66)","v":false},{"$f":"AND(GI77,GI66)","v":false},{"$f":"AND(GJ77,GJ66)","v":false},{"$f":"AND(GK77,GK66)","v":false},{"$f":"AND(GL77,GL66)","v":false},{"$f":"AND(GM77,GM66)","v":false},{"$f":"AND(GN77,GN66)","v":false},{"$f":"AND(GO77,GO66)","v":true},{"$f":"AND(GP77,GP66)","v":true},{"$f":"AND(GQ77,GQ66)","v":true},{"$f":"AND(GR77,GR66)","v":true},{"$f":"AND(GS77,GS66)","v":true},{"$f":"AND(GT77,GT66)","v":true},{"$f":"AND(GU77,GU66)","v":true},{"$f":"AND(GV77,GV66)","v":true},{"$f":"AND(GW77,GW66)","v":true},{"$f":"AND(GX77,GX66)","v":true},{"$f":"AND(GY77,GY66)","v":true},{"$f":"AND(GZ77,GZ66)","v":true},{"$f":"AND(HA77,HA66)","v":false},{"$f":"AND(HB77,HB66)","v":false},{"$f":"AND(HC77,HC66)","v":false},{"$f":"AND(HD77,HD66)","v":false},{"$f":"AND(HE77,HE66)","v":false},{"$f":"AND(HF77,HF66)","v":false},{"$f":"AND(HG77,HG66)","v":false},{"$f":"AND(HH77,HH66)","v":false},{"$f":"AND(HI77,HI66)","v":false},{"$f":"AND(HJ77,HJ66)","v":false},{"$f":"AND(HK77,HK66)","v":false},{"$f":"AND(HL77,HL66)","v":false},{"$f":"AND(HM77,HM66)","v":true},{"$f":"AND(HN77,HN66)","v":true},{"$f":"AND(HO77,HO66)","v":true},{"$f":"AND(HP77,HP66)","v":true},{"$f":"AND(HQ77,HQ66)","v":true},{"$f":"AND(HR77,HR66)","v":true},{"$f":"AND(HS77,HS66)","v":true},{"$f":"AND(HT77,HT66)","v":true},{"$f":"AND(HU77,HU66)","v":true},{"$f":"AND(HV77,HV66)","v":true},{"$f":"AND(HW77,HW66)","v":true},{"$f":"AND(HX77,HX66)","v":false},{"$f":"AND(HY77,HY66)","v":false},{"$f":"AND(HZ77,HZ66)","v":false},{"$f":"AND(IA77,IA66)","v":false},{"$f":"AND(IB77,IB66)","v":false},{"$f":"AND(IC77,IC66)","v":false},{"$f":"AND(ID77,ID66)","v":false},{"$f":"AND(IE77,IE66)","v":false},{"$f":"AND(IF77,IF66)","v":false},{"$f":"AND(IG77,IG66)","v":false},{"$f":"AND(IH77,IH66)","v":false},{"$f":"AND(II77,II66)","v":false},{"$f":"AND(IJ77,IJ66)","v":false},{"$f":"AND(IK77,IK66)","v":false},{"$f":"AND(IL77,IL66)","v":true},{"$f":"AND(IM77,IM66)","v":true},{"$f":"AND(IN77,IN66)","v":true},{"$f":"AND(IO77,IO66)","v":true},{"$f":"AND(IP77,IP66)","v":true},{"$f":"AND(IQ77,IQ66)","v":true},{"$f":"AND(IR77,IR66)","v":true},{"$f":"AND(IS77,IS66)","v":true},{"$f":"AND(IT77,IT66)","v":true},{"$f":"AND(IU77,IU66)","v":true},{"$f":"AND(IV77,IV66)","v":true},{"$f":"AND(IW77,IW66)","v":true},{"$f":"AND(IX77,IX66)","v":false},{"$f":"AND(IY77,IY66)","v":false},{"$f":"AND(IZ77,IZ66)","v":false},{"$f":"AND(JA77,JA66)","v":false},{"$f":"AND(JB77,JB66)","v":false},{"$f":"AND(JC77,JC66)","v":false},{"$f":"AND(JD77,JD66)","v":false},{"$f":"AND(JE77,JE66)","v":false},{"$f":"AND(JF77,JF66)","v":false},{"$f":"AND(JG77,JG66)","v":false},{"$f":"AND(JH77,JH66)","v":false},{"$f":"AND(JI77,JI66)","v":true},{"$f":"AND(JJ77,JJ66)","v":true},{"$f":"AND(JK77,JK66)","v":true},{"$f":"AND(JL77,JL66)","v":true},{"$f":"AND(JM77,JM66)","v":true},{"$f":"AND(JN77,JN66)","v":true},{"$f":"AND(JO77,JO66)","v":true},{"$f":"AND(JP77,JP66)","v":true},{"$f":"AND(JQ77,JQ66)","v":true},{"$f":"AND(JR77,JR66)","v":true},{"$f":"AND(JS77,JS66)","v":true},{"$f":"AND(JT77,JT66)","v":true},{"$f":"AND(JU77,JU66)","v":false},{"$f":"AND(JV77,JV66)","v":false},{"$f":"AND(JW77,JW66)","v":false},{"$f":"AND(JX77,JX66)","v":false},{"$f":"AND(JY77,JY66)","v":false},{"$f":"AND(JZ77,JZ66)","v":false},{"$f":"AND(KA77,KA66)","v":false},{"$f":"AND(KB77,KB66)","v":false},{"$f":"AND(KC77,KC66)","v":false},{"$f":"AND(KD77,KD66)","v":false},{"$f":"AND(KE77,KE66)","v":false},{"$f":"AND(KF77,KF66)","v":false},{"$f":"AND(KG77,KG66)","v":true},{"$f":"AND(KH77,KH66)","v":true},{"$f":"AND(KI77,KI66)","v":true},{"$f":"AND(KJ77,KJ66)","v":true},{"$f":"AND(KK77,KK66)","v":true},{"$f":"AND(KL77,KL66)","v":true},{"$f":"AND(KM77,KM66)","v":true},{"$f":"AND(KN77,KN66)","v":true},{"$f":"AND(KO77,KO66)","v":true},{"$f":"AND(KP77,KP66)","v":true},{"$f":"AND(KQ77,KQ66)","v":true},{"$f":"AND(KR77,KR66)","v":true},{"$f":"AND(KS77,KS66)","v":false},{"$f":"AND(KT77,KT66)","v":false},{"$f":"AND(KU77,KU66)","v":false},{"$f":"AND(KV77,KV66)","v":false},{"$f":"AND(KW77,KW66)","v":false},{"$f":"AND(KX77,KX66)","v":false},{"$f":"AND(KY77,KY66)","v":false},{"$f":"AND(KZ77,KZ66)","v":false},{"$f":"AND(LA77,LA66)","v":false},{"$f":"AND(LB77,LB66)","v":false},{"$f":"AND(LC77,LC66)","v":false},{"$f":"AND(LD77,LD66)","v":false},{"$f":"AND(LE77,LE66)","v":false},{"$f":"AND(LF77,LF66)","v":true},{"$f":"AND(LG77,LG66)","v":true},{"$f":"AND(LH77,LH66)","v":true},{"$f":"AND(LI77,LI66)","v":true},{"$f":"AND(LJ77,LJ66)","v":true},{"$f":"AND(LK77,LK66)","v":true},{"$f":"AND(LL77,LL66)","v":true},{"$f":"AND(LM77,LM66)","v":true},{"$f":"AND(LN77,LN66)","v":true},{"$f":"AND(LO77,LO66)","v":true},{"$f":"AND(LP77,LP66)","v":true},{"$f":"AND(LQ77,LQ66)","v":true},{"$f":"AND(LR77,LR66)","v":false},{"$f":"AND(LS77,LS66)","v":false},{"$f":"AND(LT77,LT66)","v":false},{"$f":"AND(LU77,LU66)","v":false},{"$f":"AND(LV77,LV66)","v":false},{"$f":"AND(LW77,LW66)","v":false},{"$f":"AND(LX77,LX66)","v":false},{"$f":"AND(LY77,LY66)","v":false},{"$f":"AND(LZ77,LZ66)","v":false},{"$f":"AND(MA77,MA66)","v":false},{"$f":"AND(MB77,MB66)","v":false},{"$f":"AND(MC77,MC66)","v":true},{"$f":"AND(MD77,MD66)","v":true},{"$f":"AND(ME77,ME66)","v":true},{"$f":"AND(MF77,MF66)","v":true},{"$f":"AND(MG77,MG66)","v":true},{"$f":"AND(MH77,MH66)","v":true},{"$f":"AND(MI77,MI66)","v":true},{"$f":"AND(MJ77,MJ66)","v":true},{"$f":"AND(MK77,MK66)","v":true},{"$f":"AND(ML77,ML66)","v":true},{"$f":"AND(MM77,MM66)","v":true},{"$f":"AND(MN77,MN66)","v":true},{"$f":"AND(MO77,MO66)","v":false},{"$f":"AND(MP77,MP66)","v":false},{"$f":"AND(MQ77,MQ66)","v":false},{"$f":"AND(MR77,MR66)","v":false},{"$f":"AND(MS77,MS66)","v":false},{"$f":"AND(MT77,MT66)","v":false},{"$f":"AND(MU77,MU66)","v":false},{"$f":"AND(MV77,MV66)","v":false},{"$f":"AND(MW77,MW66)","v":false},{"$f":"AND(MX77,MX66)","v":false},{"$f":"AND(MY77,MY66)","v":false},{"$f":"AND(MZ77,MZ66)","v":false},{"$f":"AND(NA77,NA66)","v":true},{"$f":"AND(NB77,NB66)","v":true},{"$f":"AND(NC77,NC66)","v":true},{"$f":"AND(ND77,ND66)","v":true},{"$f":"AND(NE77,NE66)","v":true},{"$f":"AND(NF77,NF66)","v":true},{"$f":"AND(NG77,NG66)","v":true},{"$f":"AND(NH77,NH66)","v":true},{"$f":"AND(NI77,NI66)","v":true},{"$f":"AND(NJ77,NJ66)","v":true},{"$f":"AND(NK77,NK66)","v":true},{"$f":"AND(NL77,NL66)","v":true},{"$f":"AND(NM77,NM66)","v":false},{"$f":"AND(NN77,NN66)","v":false},{"$f":"AND(NO77,NO66)","v":false},{"$f":"AND(NP77,NP66)","v":false},{"$f":"AND(NQ77,NQ66)","v":false},{"$f":"AND(NR77,NR66)","v":false},{"$f":"AND(NS77,NS66)","v":false},{"$f":"AND(NT77,NT66)","v":false},{"$f":"AND(NU77,NU66)","v":false},{"$f":"AND(NV77,NV66)","v":false},{"$f":"AND(NW77,NW66)","v":false},{"$f":"AND(NX77,NX66)","v":false},{"$f":"AND(NY77,NY66)","v":true},{"$f":"AND(NZ77,NZ66)","v":false},{"$f":"AND(OA77,OA66)","v":true},{"$f":"AND(OB77,OB66)","v":true},{"$f":"AND(OC77,OC66)","v":true},{"$f":"AND(OD77,OD66)","v":true},{"$f":"AND(OE77,OE66)","v":true},{"$f":"AND(OF77,OF66)","v":true},{"$f":"AND(OG77,OG66)","v":true},{"$f":"AND(OH77,OH66)","v":true},{"$f":"AND(OI77,OI66)","v":true},{"$f":"AND(OJ77,OJ66)","v":true},{"$f":"AND(OK77,OK66)","v":true},{"$f":"AND(OL77,OL66)","v":false},{"$f":"AND(OM77,OM66)","v":false},{"$f":"AND(ON77,ON66)","v":false},{"$f":"AND(OO77,OO66)","v":false},{"$f":"AND(OP77,OP66)","v":false},{"$f":"AND(OQ77,OQ66)","v":false},{"$f":"AND(OR77,OR66)","v":false},{"$f":"AND(OS77,OS66)","v":false},{"$f":"AND(OT77,OT66)","v":false},{"$f":"AND(OU77,OU66)","v":false},{"$f":"AND(OV77,OV66)","v":false},{"$f":"AND(OW77,OW66)","v":true},{"$f":"AND(OX77,OX66)","v":true},{"$f":"AND(OY77,OY66)","v":true},{"$f":"AND(OZ77,OZ66)","v":true},{"$f":"AND(PA77,PA66)","v":true},{"$f":"AND(PB77,PB66)","v":true},{"$f":"AND(PC77,PC66)","v":true},{"$f":"AND(PD77,PD66)","v":true},{"$f":"AND(PE77,PE66)","v":true},{"$f":"AND(PF77,PF66)","v":true},{"$f":"AND(PG77,PG66)","v":true},{"$f":"AND(PH77,PH66)","v":true},{"$f":"AND(PI77,PI66)","v":false},{"$f":"AND(PJ77,PJ66)","v":false},{"$f":"AND(PK77,PK66)","v":false},{"$f":"AND(PL77,PL66)","v":false},{"$f":"AND(PM77,PM66)","v":false},{"$f":"AND(PN77,PN66)","v":false},{"$f":"AND(PO77,PO66)","v":false},{"$f":"AND(PP77,PP66)","v":false},{"$f":"AND(PQ77,PQ66)","v":false},{"$f":"AND(PR77,PR66)","v":false},{"$f":"AND(PS77,PS66)","v":false},{"$f":"AND(PT77,PT66)","v":false},{"$f":"AND(PU77,PU66)","v":true},{"$f":"AND(PV77,PV66)","v":true},{"$f":"AND(PW77,PW66)","v":true},{"$f":"AND(PX77,PX66)","v":true},{"$f":"AND(PY77,PY66)","v":true},{"$f":"AND(PZ77,PZ66)","v":true},{"$f":"AND(QA77,QA66)","v":true},{"$f":"AND(QB77,QB66)","v":true},{"$f":"AND(QC77,QC66)","v":true},{"$f":"AND(QD77,QD66)","v":true},{"$f":"AND(QE77,QE66)","v":true},{"$f":"AND(QF77,QF66)","v":false},{"$f":"AND(QG77,QG66)","v":false},{"$f":"AND(QH77,QH66)","v":false},{"$f":"AND(QI77,QI66)","v":false},{"$f":"AND(QJ77,QJ66)","v":false},{"$f":"AND(QK77,QK66)","v":false},{"$f":"AND(QL77,QL66)","v":false},{"$f":"AND(QM77,QM66)","v":false},{"$f":"AND(QN77,QN66)","v":false},{"$f":"AND(QO77,QO66)","v":false},{"$f":"AND(QP77,QP66)","v":false},{"$f":"AND(QQ77,QQ66)","v":false},{"$f":"AND(QR77,QR66)","v":false},{"$f":"AND(QS77,QS66)","v":false},{"$f":"AND(QT77,QT66)","v":true},{"$f":"AND(QU77,QU66)","v":true},{"$f":"AND(QV77,QV66)","v":true},{"$f":"AND(QW77,QW66)","v":true},{"$f":"AND(QX77,QX66)","v":true},{"$f":"AND(QY77,QY66)","v":true},{"$f":"AND(QZ77,QZ66)","v":true},{"$f":"AND(RA77,RA66)","v":true},{"$f":"AND(RB77,RB66)","v":true},{"$f":"AND(RC77,RC66)","v":true},{"$f":"AND(RD77,RD66)","v":true},{"$f":"AND(RE77,RE66)","v":true},{"$f":"AND(RF77,RF66)","v":false},{"$f":"AND(RG77,RG66)","v":false},{"$f":"AND(RH77,RH66)","v":false},{"$f":"AND(RI77,RI66)","v":false},{"$f":"AND(RJ77,RJ66)","v":false},{"$f":"AND(RK77,RK66)","v":false},{"$f":"AND(RL77,RL66)","v":false},{"$f":"AND(RM77,RM66)","v":false},{"$f":"AND(RN77,RN66)","v":false},{"$f":"AND(RO77,RO66)","v":false},{"$f":"AND(RP77,RP66)","v":false},{"$f":"AND(RQ77,RQ66)","v":true},{"$f":"AND(RR77,RR66)","v":true},{"$f":"AND(RS77,RS66)","v":true},{"$f":"AND(RT77,RT66)","v":true},{"$f":"AND(RU77,RU66)","v":true},{"$f":"AND(RV77,RV66)","v":true},{"$f":"AND(RW77,RW66)","v":true},{"$f":"AND(RX77,RX66)","v":true},{"$f":"AND(RY77,RY66)","v":true},{"$f":"AND(RZ77,RZ66)","v":true},{"$f":"AND(SA77,SA66)","v":true},{"$f":"AND(SB77,SB66)","v":true},{"$f":"AND(SC77,SC66)","v":false},{"$f":"AND(SD77,SD66)","v":false},{"$f":"AND(SE77,SE66)","v":false},{"$f":"AND(SF77,SF66)","v":false},{"$f":"AND(SG77,SG66)","v":false},{"$f":"AND(SH77,SH66)","v":false},{"$f":"AND(SI77,SI66)","v":false},{"$f":"AND(SJ77,SJ66)","v":false},{"$f":"AND(SK77,SK66)","v":false},{"$f":"AND(SL77,SL66)","v":false},{"$f":"AND(SM77,SM66)","v":false},{"$f":"AND(SN77,SN66)","v":false},{"$f":"AND(SO77,SO66)","v":true},{"$f":"AND(SP77,SP66)","v":true},{"$f":"AND(SQ77,SQ66)","v":true},{"$f":"AND(SR77,SR66)","v":true},{"$f":"AND(SS77,SS66)","v":true},{"$f":"AND(ST77,ST66)","v":true},{"$f":"AND(SU77,SU66)","v":true},{"$f":"AND(SV77,SV66)","v":true},{"$f":"AND(SW77,SW66)","v":true},{"$f":"AND(SX77,SX66)","v":true},{"$f":"AND(SY77,SY66)","v":true},{"$f":"AND(SZ77,SZ66)","v":true},{"$f":"AND(TA77,TA66)","v":false},{"$f":"AND(TB77,TB66)","v":false},{"$f":"AND(TC77,TC66)","v":false},{"$f":"AND(TD77,TD66)","v":false},{"$f":"AND(TE77,TE66)","v":false},{"$f":"AND(TF77,TF66)","v":false},{"$f":"AND(TG77,TG66)","v":false},{"$f":"AND(TH77,TH66)","v":false},{"$f":"AND(TI77,TI66)","v":false},{"$f":"AND(TJ77,TJ66)","v":false},{"$f":"AND(TK77,TK66)","v":false},{"$f":"AND(TL77,TL66)","v":false},{"$f":"AND(TM77,TM66)","v":false},{"$f":"AND(TN77,TN66)","v":true},{"$f":"AND(TO77,TO66)","v":true},{"$f":"AND(TP77,TP66)","v":true},{"$f":"AND(TQ77,TQ66)","v":true},{"$f":"AND(TR77,TR66)","v":true},{"$f":"AND(TS77,TS66)","v":true},{"$f":"AND(TT77,TT66)","v":true},{"$f":"AND(TU77,TU66)","v":true},{"$f":"AND(TV77,TV66)","v":true},{"$f":"AND(TW77,TW66)","v":true},{"$f":"AND(TX77,TX66)","v":true},{"$f":"AND(TY77,TY66)","v":true},{"$f":"AND(TZ77,TZ66)","v":false},{"$f":"AND(UA77,UA66)","v":false},{"$f":"AND(UB77,UB66)","v":false},{"$f":"AND(UC77,UC66)","v":false},{"$f":"AND(UD77,UD66)","v":false},{"$f":"AND(UE77,UE66)","v":false},{"$f":"AND(UF77,UF66)","v":false},{"$f":"AND(UG77,UG66)","v":false},{"$f":"AND(UH77,UH66)","v":false},{"$f":"AND(UI77,UI66)","v":false},{"$f":"AND(UJ77,UJ66)","v":false},{"$f":"AND(UK77,UK66)","v":true},{"$f":"AND(UL77,UL66)","v":true},{"$f":"AND(UM77,UM66)","v":true},{"$f":"AND(UN77,UN66)","v":true},{"$f":"AND(UO77,UO66)","v":true},{"$f":"AND(UP77,UP66)","v":true},{"$f":"AND(UQ77,UQ66)","v":true},{"$f":"AND(UR77,UR66)","v":true},{"$f":"AND(US77,US66)","v":true},{"$f":"AND(UT77,UT66)","v":true},{"$f":"AND(UU77,UU66)","v":true},{"$f":"AND(UV77,UV66)","v":true},{"$f":"AND(UW77,UW66)","v":false},{"$f":"AND(UX77,UX66)","v":false},{"$f":"AND(UY77,UY66)","v":false},{"$f":"AND(UZ77,UZ66)","v":false},{"$f":"AND(VA77,VA66)","v":false},{"$f":"AND(VB77,VB66)","v":false},{"$f":"AND(VC77,VC66)","v":false},{"$f":"AND(VD77,VD66)","v":false},{"$f":"AND(VE77,VE66)","v":false},{"$f":"AND(VF77,VF66)","v":false},{"$f":"AND(VG77,VG66)","v":false},{"$f":"AND(VH77,VH66)","v":false},{"$f":"AND(VI77,VI66)","v":true},{"$f":"AND(VJ77,VJ66)","v":true},{"$f":"AND(VK77,VK66)","v":true},{"$f":"AND(VL77,VL66)","v":true},{"$f":"AND(VM77,VM66)","v":true},{"$f":"AND(VN77,VN66)","v":true},{"$f":"AND(VO77,VO66)","v":true},{"$f":"AND(VP77,VP66)","v":true},{"$f":"AND(VQ77,VQ66)","v":true},{"$f":"AND(VR77,VR66)","v":true},{"$f":"AND(VS77,VS66)","v":true},{"$f":"AND(VT77,VT66)","v":true},{"$f":"AND(VU77,VU66)","v":false},{"$f":"AND(VV77,VV66)","v":false},{"$f":"AND(VW77,VW66)","v":false},{"$f":"AND(VX77,VX66)","v":false},{"$f":"AND(VY77,VY66)","v":false},{"$f":"AND(VZ77,VZ66)","v":false},{"$f":"AND(WA77,WA66)","v":false},{"$f":"AND(WB77,WB66)","v":false},{"$f":"AND(WC77,WC66)","v":false},{"$f":"AND(WD77,WD66)","v":false},{"$f":"AND(WE77,WE66)","v":false},{"$f":"AND(WF77,WF66)","v":false},{"$f":"AND(WG77,WG66)","v":true},{"$f":"AND(WH77,WH66)","v":false},{"$f":"AND(WI77,WI66)","v":true},{"$f":"AND(WJ77,WJ66)","v":true},{"$f":"AND(WK77,WK66)","v":true},{"$f":"AND(WL77,WL66)","v":true},{"$f":"AND(WM77,WM66)","v":true},{"$f":"AND(WN77,WN66)","v":true},{"$f":"AND(WO77,WO66)","v":true},{"$f":"AND(WP77,WP66)","v":true},{"$f":"AND(WQ77,WQ66)","v":true},{"$f":"AND(WR77,WR66)","v":true},{"$f":"AND(WS77,WS66)","v":true},{"$f":"AND(WT77,WT66)","v":false},{"$f":"AND(WU77,WU66)","v":false},{"$f":"AND(WV77,WV66)","v":false},{"$f":"AND(WW77,WW66)","v":false},{"$f":"AND(WX77,WX66)","v":false},{"$f":"AND(WY77,WY66)","v":false},{"$f":"AND(WZ77,WZ66)","v":false},{"$f":"AND(XA77,XA66)","v":false},{"$f":"AND(XB77,XB66)","v":false},{"$f":"AND(XC77,XC66)","v":false},{"$f":"AND(XD77,XD66)","v":false},{"$f":"AND(XE77,XE66)","v":true},{"$f":"AND(XF77,XF66)","v":true},{"$f":"AND(XG77,XG66)","v":true},{"$f":"AND(XH77,XH66)","v":true},{"$f":"AND(XI77,XI66)","v":true},{"$f":"AND(XJ77,XJ66)","v":true},{"$f":"AND(XK77,XK66)","v":true},{"$f":"AND(XL77,XL66)","v":true},{"$f":"AND(XM77,XM66)","v":true},{"$f":"AND(XN77,XN66)","v":true},{"$f":"AND(XO77,XO66)","v":true},{"$f":"AND(XP77,XP66)","v":true},{"$f":"AND(XQ77,XQ66)","v":false},{"$f":"AND(XR77,XR66)","v":false},{"$f":"AND(XS77,XS66)","v":false},{"$f":"AND(XT77,XT66)","v":false},{"$f":"AND(XU77,XU66)","v":false},{"$f":"AND(XV77,XV66)","v":false},{"$f":"AND(XW77,XW66)","v":false},{"$f":"AND(XX77,XX66)","v":false},{"$f":"AND(XY77,XY66)","v":false},{"$f":"AND(XZ77,XZ66)","v":false},{"$f":"AND(YA77,YA66)","v":false},{"$f":"AND(YB77,YB66)","v":false},{"$f":"AND(YC77,YC66)","v":true},{"$f":"AND(YD77,YD66)","v":true},{"$f":"AND(YE77,YE66)","v":true},{"$f":"AND(YF77,YF66)","v":true},{"$f":"AND(YG77,YG66)","v":true},{"$f":"AND(YH77,YH66)","v":true},{"$f":"AND(YI77,YI66)","v":true},{"$f":"AND(YJ77,YJ66)","v":true},{"$f":"AND(YK77,YK66)","v":true},{"$f":"AND(YL77,YL66)","v":true},{"$f":"AND(YM77,YM66)","v":true},{"$f":"AND(YN77,YN66)","v":false},{"$f":"AND(YO77,YO66)","v":false},{"$f":"AND(YP77,YP66)","v":false},{"$f":"AND(YQ77,YQ66)","v":false},{"$f":"AND(YR77,YR66)","v":false},{"$f":"AND(YS77,YS66)","v":false},{"$f":"AND(YT77,YT66)","v":false},{"$f":"AND(YU77,YU66)","v":false},{"$f":"AND(YV77,YV66)","v":false},{"$f":"AND(YW77,YW66)","v":false},{"$f":"AND(YX77,YX66)","v":false},{"$f":"AND(YY77,YY66)","v":false},{"$f":"AND(YZ77,YZ66)","v":false},{"$f":"AND(ZA77,ZA66)","v":false},{"$f":"AND(ZB77,ZB66)","v":true},{"$f":"AND(ZC77,ZC66)","v":true},{"$f":"AND(ZD77,ZD66)","v":true},{"$f":"AND(ZE77,ZE66)","v":true},{"$f":"AND(ZF77,ZF66)","v":true},{"$f":"AND(ZG77,ZG66)","v":true},{"$f":"AND(ZH77,ZH66)","v":true},{"$f":"AND(ZI77,ZI66)","v":true},{"$f":"AND(ZJ77,ZJ66)","v":true},{"$f":"AND(ZK77,ZK66)","v":true},{"$f":"AND(ZL77,ZL66)","v":true},{"$f":"AND(ZM77,ZM66)","v":true},{"$f":"AND(ZN77,ZN66)","v":false},{"$f":"AND(ZO77,ZO66)","v":false},{"$f":"AND(ZP77,ZP66)","v":false},{"$f":"AND(ZQ77,ZQ66)","v":false},{"$f":"AND(ZR77,ZR66)","v":false},{"$f":"AND(ZS77,ZS66)","v":false},{"$f":"AND(ZT77,ZT66)","v":false},{"$f":"AND(ZU77,ZU66)","v":false},{"$f":"AND(ZV77,ZV66)","v":false},{"$f":"AND(ZW77,ZW66)","v":false},{"$f":"AND(ZX77,ZX66)","v":false},{"$f":"AND(ZY77,ZY66)","v":true},{"$f":"AND(ZZ77,ZZ66)","v":true},{"$f":"AND(AAA77,AAA66)","v":true},{"$f":"AND(AAB77,AAB66)","v":true},{"$f":"AND(AAC77,AAC66)","v":true},{"$f":"AND(AAD77,AAD66)","v":true},{"$f":"AND(AAE77,AAE66)","v":true},{"$f":"AND(AAF77,AAF66)","v":true},{"$f":"AND(AAG77,AAG66)","v":true},{"$f":"AND(AAH77,AAH66)","v":true},{"$f":"AND(AAI77,AAI66)","v":true},{"$f":"AND(AAJ77,AAJ66)","v":true},{"$f":"AND(AAK77,AAK66)","v":false},{"$f":"AND(AAL77,AAL66)","v":false},{"$f":"AND(AAM77,AAM66)","v":false},{"$f":"AND(AAN77,AAN66)","v":false},{"$f":"AND(AAO77,AAO66)","v":false},{"$f":"AND(AAP77,AAP66)","v":false},{"$f":"AND(AAQ77,AAQ66)","v":false},{"$f":"AND(AAR77,AAR66)","v":false},{"$f":"AND(AAS77,AAS66)","v":false},{"$f":"AND(AAT77,AAT66)","v":false},{"$f":"AND(AAU77,AAU66)","v":false},{"$f":"AND(AAV77,AAV66)","v":false},{"$f":"AND(AAW77,AAW66)","v":true},{"$f":"AND(AAX77,AAX66)","v":true},{"$f":"AND(AAY77,AAY66)","v":true}]
[null,null,"Start of Charge Period",null,"Switch",null,null,{"$f":"AND(H78,NOT(G78))","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BT78,NOT(BS78))","v":false},false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EF78,NOT(EE78))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,{"$f":"AND(GR78,NOT(GQ78))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JD78,NOT(JC78))","v":false},false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,{"$f":"AND(LP78,NOT(LO78))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,true,{"$f":"AND(OB78,NOT(OA78))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QN78,NOT(QM78))","v":false},false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(SZ78,NOT(SY78))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,{"$f":"AND(VL78,NOT(VK78))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(XX78,NOT(XW78))","v":false},false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AAJ78,NOT(AAI78))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,true,false,false]
[null,null,"Target Charge Amount",null,"kW",null,null,{"$f":"MAX(H75-H58,0)","v":229.04993997737733},229.04993997737733,205.99797657600436,182.21035723784144,157.66360501873828,132.33349375622208,106.19502415973818,79.222399137859611,51.388998338115471,0,0,0,0,0,0,0,0,0,0,0,0,23.071231615559668,0,23.861938469465599,210.65191018027224,299.1259725700408,287.33434048421941,275.27088916691014,262.9293526751062,250.30332062406421,237.3862348576522,224.17138604194076,210.65191018027224,54.699280243348312,0,0,0,0,0,0,0,0,0,0,0,24.429491917603173,49.682799192924563,136.51134472492367,336.51134472492367,409.35902492534638,379.74921022410734,347.45947832962077,312.24727601299514,273.84809710254143,231.97349557269496,186.30891880212096,136.51134472492367,0,0,0,0,0,0,0,{"$f":"MAX(BT75-BT58,0)","v":0},0,0,0,0,101.5509239376438,237.51712370705928,341.48554366500855,101.48554366500855,163.61429697641802,145.17272625531962,126.14263078478928,106.50522900950671,86.241139999493839,65.33036432230665,43.752264304803816,21.485543665008549,0,0,0,0,0,0,0,0,0,0,0,0,0,52.066442854805587,14.353039160242702,174.3530391602427,245.13228907205752,235.6989834034004,226.04822234955299,216.17499315610985,206.07416751527626,195.74049890214667,185.16861984957751,174.3530391602427,49.590935210703492,0,0,0,0,0,0,0,0,0,0,0,25.37510455010738,39.746239354339536,109.20907577993887,269.20907577993887,327.48721994027704,303.79936817928581,277.96758266369653,249.79782081039605,219.07847768203305,185.57879645815586,149.04713504169666,{"$f":"MAX(EF75-EF58,0)","v":109.20907577993887},0,0,0,0,0,0,0,0,0,0,0,0,81.240739150114962,156.14552353394959,239.32025950030902,79.320259500309021,125.91682448386615,112.08564644304238,97.813074840144623,83.085023508682752,67.886956751172988,52.203874993282682,36.020299980155528,19.320259500309021,0,0,0,0,0,0,0,0,0,0,0,0,2.3295994667755622,0,14.317163081679212,126.39114610816301,179.47558354202414,172.40060429053131,165.16253350014574,157.7576116050634,150.18199237443821,142.43174091459099,134.50283162516416,126.39114610816301,32.819568146008692,0,0,0,0,0,0,0,0,0,0,0,14.657695150561608,29.809679515754624,81.906806834954068,{"$f":"MAX(GR75-GR58,0)","v":201.90680683495407},245.61541495520768,227.84952613446427,208.47568699777233,187.34836560779695,164.30885826152473,139.18409734361683,111.78535128127243,81.906806834954068,0,0,0,0,0,0,0,0,0,0,0,0,60.930554362586179,582.79655483630813,645.17760681107768,85.177606811077681,162.83854845033954,139.78658504896657,115.99896571080365,91.452213491700491,66.122102229184293,39.983632632700392,13.011007610821821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.403730798324091,17.941298950303349,217.94129895030335,306.41536134007191,294.62372925425052,282.56027793694125,270.21874144513731,257.59270939409532,244.67562362768331,231.46077481197187,217.94129895030335,61.988669013379422,0,0,0,0,0,0,{"$f":"MAX(JD75-JD58,0)","v":0},0,0,0,0,31.718880687634282,49.682799192924563,136.51134472492367,336.51134472492367,409.35902492534638,379.74921022410734,347.45947832962077,312.24727601299514,273.84809710254143,231.97349557269496,186.30891880212096,136.51134472492367,0,0,0,0,0,0,0,0,0,0,0,0,101.5509239376438,237.51712370705928,341.48554366500855,101.48554366500855,163.61429697641802,145.17272625531962,126.14263078478928,106.50522900950671,86.241139999493839,65.33036432230665,43.752264304803816,21.485543665008549,0,0,0,0,0,0,0,0,0,0,0,0,0,52.066442854805587,14.353039160242702,174.3530391602427,245.13228907205752,235.6989834034004,226.04822234955299,216.17499315610985,206.07416751527626,195.74049890214667,185.16861984957751,{"$f":"MAX(LP75-LP58,0)","v":174.3530391602427},49.590935210703492,0,0,0,0,0,0,0,0,0,0,0,25.37510455010738,39.746239354339536,109.20907577993887,269.20907577993887,327.48721994027704,303.79936817928581,277.96758266369653,249.79782081039605,219.07847768203305,185.57879645815586,149.04713504169666,109.20907577993887,0,0,0,0,0,0,0,0,0,0,0,0,81.240739150114962,156.14552353394959,239.32025950030902,79.320259500309021,125.91682448386615,112.08564644304238,97.813074840144623,83.085023508682752,67.886956751172988,52.203874993282682,36.020299980155528,19.320259500309021,0,0,0,0,0,0,0,0,0,0,0,0,2.3295994667755622,0,14.317163081679212,{"$f":"MAX(OB75-OB58,0)","v":126.39114610816301},179.47558354202414,172.40060429053131,165.16253350014574,157.7576116050634,150.18199237443821,142.43174091459099,134.50283162516416,126.39114610816301,32.819568146008692,0,0,0,0,0,0,0,0,0,0,0,14.657695150561608,29.809679515754624,81.906806834954068,201.90680683495407,245.61541495520768,227.84952613446427,208.47568699777233,187.34836560779695,164.30885826152473,139.18409734361683,111.78535128127243,81.906806834954068,0,0,0,0,0,0,0,0,0,0,0,0,60.930554362586179,582.79655483630813,645.17760681107768,85.177606811077681,162.83854845033954,139.78658504896657,115.99896571080365,91.452213491700491,66.122102229184293,39.983632632700392,13.011007610821821,0,0,0,0,0,0,0,0,{"$f":"MAX(QN75-QN58,0)","v":0},0,0,0,0,0,23.403730798324091,17.941298950303349,217.94129895030335,306.41536134007191,294.62372925425052,282.56027793694125,270.21874144513731,257.59270939409532,244.67562362768331,231.46077481197187,217.94129895030335,61.988669013379422,0,0,0,0,0,0,0,0,0,0,0,31.718880687634282,49.682799192924563,136.51134472492367,336.51134472492367,409.35902492534638,379.74921022410734,347.45947832962077,312.24727601299514,273.84809710254143,231.97349557269496,186.30891880212096,136.51134472492367,0,0,0,0,0,0,0,0,0,0,0,0,101.5509239376438,237.51712370705928,341.48554366500855,101.48554366500855,163.61429697641802,145.17272625531962,126.14263078478928,106.50522900950671,86.241139999493839,65.33036432230665,43.752264304803816,{"$f":"MAX(SZ75-SZ58,0)","v":21.485543665008549},0,0,0,0,0,0,0,0,0,0,0,0,0,52.066442854805587,14.353039160242702,174.3530391602427,245.13228907205752,235.6989834034004,226.04822234955299,216.17499315610985,206.07416751527626,195.74049890214667,185.16861984957751,174.3530391602427,49.590935210703492,0,0,0,0,0,0,0,0,0,0,0,25.37510455010738,39.746239354339536,109.20907577993887,269.20907577993887,327.48721994027704,303.79936817928581,277.96758266369653,249.79782081039605,219.07847768203305,185.57879645815586,149.04713504169666,109.20907577993887,0,0,0,0,0,0,0,0,0,0,0,0,81.240739150114962,156.14552353394959,239.32025950030902,{"$f":"MAX(VL75-VL58,0)","v":79.320259500309021},125.91682448386615,112.08564644304238,97.813074840144623,83.085023508682752,67.886956751172988,52.203874993282682,36.020299980155528,19.320259500309021,0,0,0,0,0,0,0,0,0,0,0,0,2.3295994667755622,0,14.317163081679212,126.39114610816301,179.47558354202414,172.40060429053131,165.16253350014574,157.7576116050634,150.18199237443821,142.43174091459099,134.50283162516416,126.39114610816301,32.819568146008692,0,0,0,0,0,0,0,0,0,0,0,14.657695150561608,29.809679515754624,81.906806834954068,201.90680683495407,245.61541495520768,227.84952613446427,208.47568699777233,187.34836560779695,164.30885826152473,139.18409734361683,111.78535128127243,81.906806834954068,0,0,0,0,0,0,0,{"$f":"MAX(XX75-XX58,0)","v":0},0,0,0,0,60.930554362586179,582.79655483630813,645.17760681107768,85.177606811077681,162.83854845033954,139.78658504896657,115.99896571080365,91.452213491700491,66.122102229184293,39.983632632700392,13.011007610821821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.403730798324091,17.941298950303349,217.94129895030335,306.41536134007191,294.62372925425052,282.56027793694125,270.21874144513731,257.59270939409532,244.67562362768331,231.46077481197187,217.94129895030335,61.988669013379422,0,0,0,0,0,0,0,0,0,0,0,31.718880687634282,49.682799192924563,136.51134472492367,336.51134472492367,409.35902492534638,379.74921022410734,347.45947832962077,312.24727601299514,273.84809710254143,231.97349557269496,186.30891880212096,{"$f":"MAX(AAJ75-AAJ58,0)","v":136.51134472492367},0,0,0,0,0,0,0,0,0,0,0,0,101.5509239376438,9.0078602904604281,112.97628024840969]
[]
[null,null,"Charge Balance"]
[null,null,null,"Opening Balance","kW",null,null,{"$f":"IF(H79,0,G86)","v":0},{"$f":"IF(I79,0,H86)","v":160.33495798416413},320.66991596832827,464.86849957153129,592.41574963802032,702.78027315113707,795.41371878049256,869.75023569230927,925.20591508881103,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,0,16.149862130891766,0,16.703356928625919,164.15969405481647,373.54787485384503,574.68191319279867,767.37153560963577,951.42208248221027,1126.634406919055,1292.8047713194114,1449.72474154877,1597.1810786749606,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,0,17.100644342322219,51.87860377736942,147.43654508481598,382.9944863922625,669.54580384000496,935.37025099688015,1178.5918858276148,1397.1649790367114,1588.8586470084904,1751.2400939093768,1881.6563370708614,1977.2142783783079,1977.2142783783079,1977.2142783783079,1977.2142783783079,1977.2142783783079,1977.2142783783079,1977.2142783783079,1977.2142783783079,{"$f":"IF(BU79,0,BT86)","v":1977.2142783783079},1977.2142783783079,1977.2142783783079,1977.2142783783079,0,71.085646756350656,237.34763335129213,476.38751391679807,547.42739448230407,661.95740236579672,763.57831074452042,851.87815229387286,926.43181260052756,986.80061060017329,1032.531865625788,1063.1584506391507,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,0,36.446509998363908,46.4936374105338,168.54076482270369,340.13336717314394,505.12265555552415,663.35641120021114,814.67890640948804,958.93082367018144,1095.9491729016841,1225.5672067963883,1347.6143342085581,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,0,17.762573185075166,45.584940733112845,122.03129377907004,310.47764682502725,539.71870078322127,752.37825850872127,946.95556637330878,1121.8140409405862,1275.1689753180094,1405.0741328387185,1509.4071273679062,{"$f":"IF(EG79,0,EF86)","v":1585.8534804138635},1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,0,56.868517405080468,166.17038387884517,333.69456552906149,389.21874717927778,477.36052431798413,555.82047682811378,624.28962921621496,682.44914567229284,729.9700153981139,766.51272789341169,791.72693787952051,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,0,1.6307196267428934,0,10.022014157175448,98.495816432889555,224.12872491230647,344.80914791567835,460.42292136578038,570.85324948932487,675.98064415143165,775.68286279164522,869.83484492926016,958.30864720497436,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,0,10.260386605393125,31.127162266421358,88.461927050889187,{"$f":"IF(GS79,0,GR86)","v":229.79669183535702},401.72748230400242,561.22215059812743,707.15513149656806,838.2989874220259,953.31518820509325,1050.744056345625,1128.9938022425156,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,0,42.651388053810322,392.65138805381036,742.65138805381036,802.27571282156475,916.26269673680247,1014.113306271079,1095.3125822686416,1159.3291317128321,1205.6146032732611,1233.6031461161513,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,0,16.382611558826863,28.941520824039209,181.50043008925155,395.99118302730187,602.22779350527719,800.01998806113602,989.17310707273214,1169.4880036485988,1340.7609401879772,1502.7834825563577,1655.3423918215701,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,{"$f":"IF(JE79,0,JD86)","v":1698.7344601309358},1698.7344601309358,1698.7344601309358,1698.7344601309358,0,22.203216481343997,56.981175916391194,152.53911722383776,388.09705853128435,674.64837597902681,940.47282313590188,1183.6944579666365,1402.2675511757332,1593.9612191475121,1756.3426660483985,1886.7589092098833,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,0,71.085646756350656,237.34763335129213,476.38751391679807,547.42739448230407,661.95740236579672,763.57831074452042,851.87815229387286,926.43181260052756,986.80061060017329,1032.531865625788,1063.1584506391507,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,0,36.446509998363908,46.4936374105338,168.54076482270369,340.13336717314394,505.12265555552415,663.35641120021114,814.67890640948804,958.93082367018144,1095.9491729016841,1225.5672067963883,{"$f":"IF(LQ79,0,LP86)","v":1347.6143342085581},1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,0,17.762573185075166,45.584940733112845,122.03129377907004,310.47764682502725,539.71870078322127,752.37825850872127,946.95556637330878,1121.8140409405862,1275.1689753180094,1405.0741328387185,1509.4071273679062,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,0,56.868517405080468,166.17038387884517,333.69456552906149,389.21874717927778,477.36052431798413,555.82047682811378,624.28962921621496,682.44914567229284,729.9700153981139,766.51272789341169,791.72693787952051,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,0,1.6307196267428934,0,10.022014157175448,{"$f":"IF(OC79,0,OB86)","v":98.495816432889555},224.12872491230647,344.80914791567835,460.42292136578038,570.85324948932487,675.98064415143165,775.68286279164522,869.83484492926016,958.30864720497436,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,0,10.260386605393125,31.127162266421358,88.461927050889187,229.79669183535702,401.72748230400242,561.22215059812743,707.15513149656806,838.2989874220259,953.31518820509325,1050.744056345625,1128.9938022425156,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,0,42.651388053810322,392.65138805381036,742.65138805381036,802.27571282156475,916.26269673680247,1014.113306271079,1095.3125822686416,1159.3291317128321,1205.6146032732611,1233.6031461161513,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,{"$f":"IF(QO79,0,QN86)","v":1242.7108514437266},1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,0,16.382611558826863,28.941520824039209,181.50043008925155,395.99118302730187,602.22779350527719,800.01998806113602,989.17310707273214,1169.4880036485988,1340.7609401879772,1502.7834825563577,1655.3423918215701,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,0,22.203216481343997,56.981175916391194,152.53911722383776,388.09705853128435,674.64837597902681,940.47282313590188,1183.6944579666365,1402.2675511757332,1593.9612191475121,1756.3426660483985,1886.7589092098833,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,0,71.085646756350656,237.34763335129213,476.38751391679807,547.42739448230407,661.95740236579672,763.57831074452042,851.87815229387286,926.43181260052756,986.80061060017329,1032.531865625788,1063.1584506391507,{"$f":"IF(TA79,0,SZ86)","v":1078.1983312046566},1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,0,36.446509998363908,46.4936374105338,168.54076482270369,340.13336717314394,505.12265555552415,663.35641120021114,814.67890640948804,958.93082367018144,1095.9491729016841,1225.5672067963883,1347.6143342085581,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,0,17.762573185075166,45.584940733112845,122.03129377907004,310.47764682502725,539.71870078322127,752.37825850872127,946.95556637330878,1121.8140409405862,1275.1689753180094,1405.0741328387185,1509.4071273679062,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,0,56.868517405080468,166.17038387884517,333.69456552906149,{"$f":"IF(VM79,0,VL86)","v":389.21874717927778},477.36052431798413,555.82047682811378,624.28962921621496,682.44914567229284,729.9700153981139,766.51272789341169,791.72693787952051,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,0,1.6307196267428934,0,10.022014157175448,98.495816432889555,224.12872491230647,344.80914791567835,460.42292136578038,570.85324948932487,675.98064415143165,775.68286279164522,869.83484492926016,958.30864720497436,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,0,10.260386605393125,31.127162266421358,88.461927050889187,229.79669183535702,401.72748230400242,561.22215059812743,707.15513149656806,838.2989874220259,953.31518820509325,1050.744056345625,1128.9938022425156,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,{"$f":"IF(XY79,0,XX86)","v":1186.3285670269834},1186.3285670269834,1186.3285670269834,1186.3285670269834,0,42.651388053810322,392.65138805381036,742.65138805381036,802.27571282156475,916.26269673680247,1014.113306271079,1095.3125822686416,1159.3291317128321,1205.6146032732611,1233.6031461161513,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,0,16.382611558826863,28.941520824039209,181.50043008925155,395.99118302730187,602.22779350527719,800.01998806113602,989.17310707273214,1169.4880036485988,1340.7609401879772,1502.7834825563577,1655.3423918215701,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,0,22.203216481343997,56.981175916391194,152.53911722383776,388.09705853128435,674.64837597902681,940.47282313590188,1183.6944579666365,1402.2675511757332,1593.9612191475121,1756.3426660483985,1886.7589092098833,{"$f":"IF(AAK79,0,AAJ86)","v":1982.3168505173298},1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,0,71.085646756350656,77.391148959672961]
[null,null,null,"Add: Charge","kW",{"$f":"F16","v":500},null,{"$f":"MIN($F$84,H80,H63)","v":229.04993997737733},229.04993997737733,205.99797657600436,182.21035723784144,157.66360501873828,132.33349375622208,106.19502415973818,79.222399137859611,51.388998338115471,0,0,0,0,0,0,0,0,0,0,0,0,23.071231615559668,0,23.861938469465599,210.65191018027224,299.1259725700408,287.33434048421941,275.27088916691014,262.9293526751062,250.30332062406421,237.3862348576522,224.17138604194076,210.65191018027224,54.699280243348312,0,0,0,0,0,0,0,0,0,0,0,24.429491917603173,49.682799192924563,136.51134472492367,336.51134472492367,409.35902492534638,379.74921022410734,347.45947832962077,312.24727601299514,273.84809710254143,231.97349557269496,186.30891880212096,136.51134472492367,0,0,0,0,0,0,0,{"$f":"MIN($F$84,BT80,BT63)","v":0},0,0,0,0,101.5509239376438,237.51712370705928,341.48554366500855,101.48554366500855,163.61429697641802,145.17272625531962,126.14263078478928,106.50522900950671,86.241139999493839,65.33036432230665,43.752264304803816,21.485543665008549,0,0,0,0,0,0,0,0,0,0,0,0,0,52.066442854805587,14.353039160242702,174.3530391602427,245.13228907205752,235.6989834034004,226.04822234955299,216.17499315610985,206.07416751527626,195.74049890214667,185.16861984957751,174.3530391602427,49.590935210703492,0,0,0,0,0,0,0,0,0,0,0,25.37510455010738,39.746239354339536,109.20907577993887,269.20907577993887,327.48721994027704,303.79936817928581,277.96758266369653,249.79782081039605,219.07847768203305,185.57879645815586,149.04713504169666,{"$f":"MIN($F$84,EF80,EF63)","v":109.20907577993887},0,0,0,0,0,0,0,0,0,0,0,0,81.240739150114962,156.14552353394959,239.32025950030902,79.320259500309021,125.91682448386615,112.08564644304238,97.813074840144623,83.085023508682752,67.886956751172988,52.203874993282682,36.020299980155528,19.320259500309021,0,0,0,0,0,0,0,0,0,0,0,0,2.3295994667755622,0,14.317163081679212,126.39114610816301,179.47558354202414,172.40060429053131,165.16253350014574,157.7576116050634,150.18199237443821,142.43174091459099,134.50283162516416,126.39114610816301,32.819568146008692,0,0,0,0,0,0,0,0,0,0,0,14.657695150561608,29.809679515754624,81.906806834954068,{"$f":"MIN($F$84,GR80,GR63)","v":201.90680683495407},245.61541495520768,227.84952613446427,208.47568699777233,187.34836560779695,164.30885826152473,139.18409734361683,111.78535128127243,81.906806834954068,0,0,0,0,0,0,0,0,0,0,0,0,60.930554362586179,500,500,85.177606811077681,162.83854845033954,139.78658504896657,115.99896571080365,91.452213491700491,66.122102229184293,39.983632632700392,13.011007610821821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.403730798324091,17.941298950303349,217.94129895030335,306.41536134007191,294.62372925425052,282.56027793694125,270.21874144513731,257.59270939409532,244.67562362768331,231.46077481197187,217.94129895030335,61.988669013379422,0,0,0,0,0,0,{"$f":"MIN($F$84,JD80,JD63)","v":0},0,0,0,0,31.718880687634282,49.682799192924563,136.51134472492367,336.51134472492367,409.35902492534638,379.74921022410734,347.45947832962077,312.24727601299514,273.84809710254143,231.97349557269496,186.30891880212096,136.51134472492367,0,0,0,0,0,0,0,0,0,0,0,0,101.5509239376438,237.51712370705928,341.48554366500855,101.48554366500855,163.61429697641802,145.17272625531962,126.14263078478928,106.50522900950671,86.241139999493839,65.33036432230665,43.752264304803816,21.485543665008549,0,0,0,0,0,0,0,0,0,0,0,0,0,52.066442854805587,14.353039160242702,174.3530391602427,245.13228907205752,235.6989834034004,226.04822234955299,216.17499315610985,206.07416751527626,195.74049890214667,185.16861984957751,{"$f":"MIN($F$84,LP80,LP63)","v":174.3530391602427},49.590935210703492,0,0,0,0,0,0,0,0,0,0,0,25.37510455010738,39.746239354339536,109.20907577993887,269.20907577993887,327.48721994027704,303.79936817928581,277.96758266369653,249.79782081039605,219.07847768203305,185.57879645815586,149.04713504169666,109.20907577993887,0,0,0,0,0,0,0,0,0,0,0,0,81.240739150114962,156.14552353394959,239.32025950030902,79.320259500309021,125.91682448386615,112.08564644304238,97.813074840144623,83.085023508682752,67.886956751172988,52.203874993282682,36.020299980155528,19.320259500309021,0,0,0,0,0,0,0,0,0,0,0,0,2.3295994667755622,0,14.317163081679212,{"$f":"MIN($F$84,OB80,OB63)","v":126.39114610816301},179.47558354202414,172.40060429053131,165.16253350014574,157.7576116050634,150.18199237443821,142.43174091459099,134.50283162516416,126.39114610816301,32.819568146008692,0,0,0,0,0,0,0,0,0,0,0,14.657695150561608,29.809679515754624,81.906806834954068,201.90680683495407,245.61541495520768,227.84952613446427,208.47568699777233,187.34836560779695,164.30885826152473,139.18409734361683,111.78535128127243,81.906806834954068,0,0,0,0,0,0,0,0,0,0,0,0,60.930554362586179,500,500,85.177606811077681,162.83854845033954,139.78658504896657,115.99896571080365,91.452213491700491,66.122102229184293,39.983632632700392,13.011007610821821,0,0,0,0,0,0,0,0,{"$f":"MIN($F$84,QN80,QN63)","v":0},0,0,0,0,0,23.403730798324091,17.941298950303349,217.94129895030335,306.41536134007191,294.62372925425052,282.56027793694125,270.21874144513731,257.59270939409532,244.67562362768331,231.46077481197187,217.94129895030335,61.988669013379422,0,0,0,0,0,0,0,0,0,0,0,31.718880687634282,49.682799192924563,136.51134472492367,336.51134472492367,409.35902492534638,379.74921022410734,347.45947832962077,312.24727601299514,273.84809710254143,231.97349557269496,186.30891880212096,136.51134472492367,0,0,0,0,0,0,0,0,0,0,0,0,101.5509239376438,237.51712370705928,341.48554366500855,101.48554366500855,163.61429697641802,145.17272625531962,126.14263078478928,106.50522900950671,86.241139999493839,65.33036432230665,43.752264304803816,{"$f":"MIN($F$84,SZ80,SZ63)","v":21.485543665008549},0,0,0,0,0,0,0,0,0,0,0,0,0,52.066442854805587,14.353039160242702,174.3530391602427,245.13228907205752,235.6989834034004,226.04822234955299,216.17499315610985,206.07416751527626,195.74049890214667,185.16861984957751,174.3530391602427,49.590935210703492,0,0,0,0,0,0,0,0,0,0,0,25.37510455010738,39.746239354339536,109.20907577993887,269.20907577993887,327.48721994027704,303.79936817928581,277.96758266369653,249.79782081039605,219.07847768203305,185.57879645815586,149.04713504169666,109.20907577993887,0,0,0,0,0,0,0,0,0,0,0,0,81.240739150114962,156.14552353394959,239.32025950030902,{"$f":"MIN($F$84,VL80,VL63)","v":79.320259500309021},125.91682448386615,112.08564644304238,97.813074840144623,83.085023508682752,67.886956751172988,52.203874993282682,36.020299980155528,19.320259500309021,0,0,0,0,0,0,0,0,0,0,0,0,2.3295994667755622,0,14.317163081679212,126.39114610816301,179.47558354202414,172.40060429053131,165.16253350014574,157.7576116050634,150.18199237443821,142.43174091459099,134.50283162516416,126.39114610816301,32.819568146008692,0,0,0,0,0,0,0,0,0,0,0,14.657695150561608,29.809679515754624,81.906806834954068,201.90680683495407,245.61541495520768,227.84952613446427,208.47568699777233,187.34836560779695,164.30885826152473,139.18409734361683,111.78535128127243,81.906806834954068,0,0,0,0,0,0,0,{"$f":"MIN($F$84,XX80,XX63)","v":0},0,0,0,0,60.930554362586179,500,500,85.177606811077681,162.83854845033954,139.78658504896657,115.99896571080365,91.452213491700491,66.122102229184293,39.983632632700392,13.011007610821821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.403730798324091,17.941298950303349,217.94129895030335,306.41536134007191,294.62372925425052,282.56027793694125,270.21874144513731,257.59270939409532,244.67562362768331,231.46077481197187,217.94129895030335,61.988669013379422,0,0,0,0,0,0,0,0,0,0,0,31.718880687634282,49.682799192924563,136.51134472492367,336.51134472492367,409.35902492534638,379.74921022410734,347.45947832962077,312.24727601299514,273.84809710254143,231.97349557269496,186.30891880212096,{"$f":"MIN($F$84,AAJ80,AAJ63)","v":136.51134472492367},0,0,0,0,0,0,0,0,0,0,0,0,101.5509239376438,9.0078602904604281,112.97628024840969]
[null,null,null,"Less: Losses","kW",{"$f":"1-F19","v":0.30000000000000004},null,{"$f":"H84*$F$85","v":68.714981993213215},{"$f":"I84*$F$85","v":68.714981993213215},61.799392972801314,54.663107171352436,47.299081505621494,39.700048126866633,31.858507247921459,23.766719741357885,15.416699501434643,0,0,0,0,0,0,0,0,0,0,0,0,6.9213694846679017,0,7.1585815408396805,63.195573054081684,89.737791771012255,86.200302145265837,82.581266750073056,78.878805802531872,75.090996187219275,71.215870457295665,67.251415812582238,63.195573054081684,16.409784073004495,0,0,0,0,0,0,0,0,0,0,0,7.3288475752809532,14.904839757877371,40.953403417477105,100.95340341747712,122.80770747760393,113.92476306723222,104.23784349888625,93.67418280389856,82.154429130762438,69.592048671808499,55.892675640636298,40.953403417477105,0,0,0,0,0,0,0,0,{"$f":"BU84*$F$85","v":0},0,0,0,30.465277181293146,71.255137112117794,102.44566309950258,30.445663099502568,49.08428909292541,43.551817876595891,37.84278923543679,31.951568702852018,25.872341999848157,19.599109296691999,13.125679291441147,6.4456630995025659,0,0,0,0,0,0,0,0,0,0,0,0,0,15.619932856441679,4.3059117480728109,52.305911748072816,73.539686721617272,70.709695021020138,67.814466704865907,64.852497946832969,61.822250254582883,58.722149670644008,55.550585954873263,52.305911748072816,14.87728056321105,0,0,0,0,0,0,0,0,0,0,0,7.6125313650322148,11.923871806301863,32.762722733981668,80.762722733981676,98.246165982083127,91.139810453785756,83.390274799108965,74.93934624311882,65.723543304609919,55.673638937446768,44.714140512509005,32.762722733981668,{"$f":"EG84*$F$85","v":0},0,0,0,0,0,0,0,0,0,0,0,24.372221745034491,46.843657060184881,71.796077850092715,23.796077850092711,37.775047345159848,33.625693932912718,29.34392245204339,24.925507052604829,20.366087025351899,15.661162497984806,10.80608999404666,5.7960778500927068,0,0,0,0,0,0,0,0,0,0,0,0,0.69887984003266879,0,4.2951489245037644,37.917343832448907,53.842675062607249,51.720181287159399,49.548760050043732,47.327283481519025,45.054597712331471,42.729522274377302,40.350849487549254,37.917343832448907,9.8458704438026086,0,0,0,0,0,0,0,0,0,0,0,4.3973085451684835,8.9429038547263886,24.572042050486225,60.572042050486232,{"$f":"GS84*$F$85","v":73.684624486562313},68.354857840339292,62.54270609933171,56.204509682339094,49.292657478457429,41.755229203085051,33.535605384381732,24.572042050486225,0,0,0,0,0,0,0,0,0,0,0,0,18.279166308775856,150.00000000000003,150.00000000000003,25.553282043323307,48.851564535101872,41.935975514689979,34.799689713241101,27.435664047510151,19.836630668755291,11.99508978981012,3.9033022832465467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0211192394972279,5.3823896850910051,65.382389685091013,91.92460840202159,88.387118776275173,84.768083381082391,81.065622433541208,77.277812818228611,73.402687088305001,69.438232443591573,65.382389685091013,18.596600704013831,0,0,0,0,0,0,0,{"$f":"JE84*$F$85","v":0},0,0,0,9.5156642062902854,14.904839757877371,40.953403417477105,100.95340341747712,122.80770747760393,113.92476306723222,104.23784349888625,93.67418280389856,82.154429130762438,69.592048671808499,55.892675640636298,40.953403417477105,0,0,0,0,0,0,0,0,0,0,0,0,30.465277181293146,71.255137112117794,102.44566309950258,30.445663099502568,49.08428909292541,43.551817876595891,37.84278923543679,31.951568702852018,25.872341999848157,19.599109296691999,13.125679291441147,6.4456630995025659,0,0,0,0,0,0,0,0,0,0,0,0,0,15.619932856441679,4.3059117480728109,52.305911748072816,73.539686721617272,70.709695021020138,67.814466704865907,64.852497946832969,61.822250254582883,58.722149670644008,55.550585954873263,52.305911748072816,{"$f":"LQ84*$F$85","v":14.87728056321105},0,0,0,0,0,0,0,0,0,0,0,7.6125313650322148,11.923871806301863,32.762722733981668,80.762722733981676,98.246165982083127,91.139810453785756,83.390274799108965,74.93934624311882,65.723543304609919,55.673638937446768,44.714140512509005,32.762722733981668,0,0,0,0,0,0,0,0,0,0,0,0,24.372221745034491,46.843657060184881,71.796077850092715,23.796077850092711,37.775047345159848,33.625693932912718,29.34392245204339,24.925507052604829,20.366087025351899,15.661162497984806,10.80608999404666,5.7960778500927068,0,0,0,0,0,0,0,0,0,0,0,0,0.69887984003266879,0,4.2951489245037644,37.917343832448907,{"$f":"OC84*$F$85","v":53.842675062607249},51.720181287159399,49.548760050043732,47.327283481519025,45.054597712331471,42.729522274377302,40.350849487549254,37.917343832448907,9.8458704438026086,0,0,0,0,0,0,0,0,0,0,0,4.3973085451684835,8.9429038547263886,24.572042050486225,60.572042050486232,73.684624486562313,68.354857840339292,62.54270609933171,56.204509682339094,49.292657478457429,41.755229203085051,33.535605384381732,24.572042050486225,0,0,0,0,0,0,0,0,0,0,0,0,18.279166308775856,150.00000000000003,150.00000000000003,25.553282043323307,48.851564535101872,41.935975514689979,34.799689713241101,27.435664047510151,19.836630668755291,11.99508978981012,3.9033022832465467,0,0,0,0,0,0,0,0,0,{"$f":"QO84*$F$85","v":0},0,0,0,0,7.0211192394972279,5.3823896850910051,65.382389685091013,91.92460840202159,88.387118776275173,84.768083381082391,81.065622433541208,77.277812818228611,73.402687088305001,69.438232443591573,65.382389685091013,18.596600704013831,0,0,0,0,0,0,0,0,0,0,0,9.5156642062902854,14.904839757877371,40.953403417477105,100.95340341747712,122.80770747760393,113.92476306723222,104.23784349888625,93.67418280389856,82.154429130762438,69.592048671808499,55.892675640636298,40.953403417477105,0,0,0,0,0,0,0,0,0,0,0,0,30.465277181293146,71.255137112117794,102.44566309950258,30.445663099502568,49.08428909292541,43.551817876595891,37.84278923543679,31.951568702852018,25.872341999848157,19.599109296691999,13.125679291441147,6.4456630995025659,{"$f":"TA84*$F$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,15.619932856441679,4.3059117480728109,52.305911748072816,73.539686721617272,70.709695021020138,67.814466704865907,64.852497946832969,61.822250254582883,58.722149670644008,55.550585954873263,52.305911748072816,14.87728056321105,0,0,0,0,0,0,0,0,0,0,0,7.6125313650322148,11.923871806301863,32.762722733981668,80.762722733981676,98.246165982083127,91.139810453785756,83.390274799108965,74.93934624311882,65.723543304609919,55.673638937446768,44.714140512509005,32.762722733981668,0,0,0,0,0,0,0,0,0,0,0,0,24.372221745034491,46.843657060184881,71.796077850092715,23.796077850092711,{"$f":"VM84*$F$85","v":37.775047345159848},33.625693932912718,29.34392245204339,24.925507052604829,20.366087025351899,15.661162497984806,10.80608999404666,5.7960778500927068,0,0,0,0,0,0,0,0,0,0,0,0,0.69887984003266879,0,4.2951489245037644,37.917343832448907,53.842675062607249,51.720181287159399,49.548760050043732,47.327283481519025,45.054597712331471,42.729522274377302,40.350849487549254,37.917343832448907,9.8458704438026086,0,0,0,0,0,0,0,0,0,0,0,4.3973085451684835,8.9429038547263886,24.572042050486225,60.572042050486232,73.684624486562313,68.354857840339292,62.54270609933171,56.204509682339094,49.292657478457429,41.755229203085051,33.535605384381732,24.572042050486225,0,0,0,0,0,0,0,0,{"$f":"XY84*$F$85","v":0},0,0,0,18.279166308775856,150.00000000000003,150.00000000000003,25.553282043323307,48.851564535101872,41.935975514689979,34.799689713241101,27.435664047510151,19.836630668755291,11.99508978981012,3.9033022832465467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0211192394972279,5.3823896850910051,65.382389685091013,91.92460840202159,88.387118776275173,84.768083381082391,81.065622433541208,77.277812818228611,73.402687088305001,69.438232443591573,65.382389685091013,18.596600704013831,0,0,0,0,0,0,0,0,0,0,0,9.5156642062902854,14.904839757877371,40.953403417477105,100.95340341747712,122.80770747760393,113.92476306723222,104.23784349888625,93.67418280389856,82.154429130762438,69.592048671808499,55.892675640636298,40.953403417477105,{"$f":"AAK84*$F$85","v":0},0,0,0,0,0,0,0,0,0,0,0,30.465277181293146,2.702358087138129,33.892884074522911]
[null,null,null,"Closing Balance","kW",null,null,{"$f":"H83+H84-H85","v":160.33495798416413},{"$f":"I83+I84-I85","v":320.66991596832827},464.86849957153129,592.41574963802032,702.78027315113707,795.41371878049256,869.75023569230927,925.20591508881103,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,961.17821392549183,16.149862130891766,16.149862130891766,16.703356928625919,164.15969405481647,373.54787485384503,574.68191319279867,767.37153560963577,951.42208248221027,1126.634406919055,1292.8047713194114,1449.72474154877,1597.1810786749606,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,1635.4705748453046,17.100644342322219,51.87860377736942,147.43654508481598,382.9944863922625,669.54580384000496,935.37025099688015,1178.5918858276148,1397.1649790367114,1588.8586470084904,1751.2400939093768,1881.6563370708614,1977.2142783783079,1977.2142783783079,1977.2142783783079,1977.2142783783079,1977.2142783783079,1977.2142783783079,1977.2142783783079,1977.2142783783079,1977.2142783783079,{"$f":"BU83+BU84-BU85","v":1977.2142783783079},1977.2142783783079,1977.2142783783079,1977.2142783783079,71.085646756350656,237.34763335129213,476.38751391679807,547.42739448230407,661.95740236579672,763.57831074452042,851.87815229387286,926.43181260052756,986.80061060017329,1032.531865625788,1063.1584506391507,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,36.446509998363908,46.4936374105338,168.54076482270369,340.13336717314394,505.12265555552415,663.35641120021114,814.67890640948804,958.93082367018144,1095.9491729016841,1225.5672067963883,1347.6143342085581,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,17.762573185075166,45.584940733112845,122.03129377907004,310.47764682502725,539.71870078322127,752.37825850872127,946.95556637330878,1121.8140409405862,1275.1689753180094,1405.0741328387185,1509.4071273679062,1585.8534804138635,{"$f":"EG83+EG84-EG85","v":1585.8534804138635},1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,56.868517405080468,166.17038387884517,333.69456552906149,389.21874717927778,477.36052431798413,555.82047682811378,624.28962921621496,682.44914567229284,729.9700153981139,766.51272789341169,791.72693787952051,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,1.6307196267428934,1.6307196267428934,10.022014157175448,98.495816432889555,224.12872491230647,344.80914791567835,460.42292136578038,570.85324948932487,675.98064415143165,775.68286279164522,869.83484492926016,958.30864720497436,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,10.260386605393125,31.127162266421358,88.461927050889187,229.79669183535702,{"$f":"GS83+GS84-GS85","v":401.72748230400242},561.22215059812743,707.15513149656806,838.2989874220259,953.31518820509325,1050.744056345625,1128.9938022425156,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,42.651388053810322,392.65138805381036,742.65138805381036,802.27571282156475,916.26269673680247,1014.113306271079,1095.3125822686416,1159.3291317128321,1205.6146032732611,1233.6031461161513,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,16.382611558826863,28.941520824039209,181.50043008925155,395.99118302730187,602.22779350527719,800.01998806113602,989.17310707273214,1169.4880036485988,1340.7609401879772,1502.7834825563577,1655.3423918215701,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,{"$f":"JE83+JE84-JE85","v":1698.7344601309358},1698.7344601309358,1698.7344601309358,1698.7344601309358,22.203216481343997,56.981175916391194,152.53911722383776,388.09705853128435,674.64837597902681,940.47282313590188,1183.6944579666365,1402.2675511757332,1593.9612191475121,1756.3426660483985,1886.7589092098833,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,71.085646756350656,237.34763335129213,476.38751391679807,547.42739448230407,661.95740236579672,763.57831074452042,851.87815229387286,926.43181260052756,986.80061060017329,1032.531865625788,1063.1584506391507,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,36.446509998363908,46.4936374105338,168.54076482270369,340.13336717314394,505.12265555552415,663.35641120021114,814.67890640948804,958.93082367018144,1095.9491729016841,1225.5672067963883,1347.6143342085581,{"$f":"LQ83+LQ84-LQ85","v":1382.3279888560505},1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,17.762573185075166,45.584940733112845,122.03129377907004,310.47764682502725,539.71870078322127,752.37825850872127,946.95556637330878,1121.8140409405862,1275.1689753180094,1405.0741328387185,1509.4071273679062,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,56.868517405080468,166.17038387884517,333.69456552906149,389.21874717927778,477.36052431798413,555.82047682811378,624.28962921621496,682.44914567229284,729.9700153981139,766.51272789341169,791.72693787952051,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,1.6307196267428934,1.6307196267428934,10.022014157175448,98.495816432889555,{"$f":"OC83+OC84-OC85","v":224.12872491230647},344.80914791567835,460.42292136578038,570.85324948932487,675.98064415143165,775.68286279164522,869.83484492926016,958.30864720497436,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,10.260386605393125,31.127162266421358,88.461927050889187,229.79669183535702,401.72748230400242,561.22215059812743,707.15513149656806,838.2989874220259,953.31518820509325,1050.744056345625,1128.9938022425156,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,42.651388053810322,392.65138805381036,742.65138805381036,802.27571282156475,916.26269673680247,1014.113306271079,1095.3125822686416,1159.3291317128321,1205.6146032732611,1233.6031461161513,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,{"$f":"QO83+QO84-QO85","v":1242.7108514437266},1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,16.382611558826863,28.941520824039209,181.50043008925155,395.99118302730187,602.22779350527719,800.01998806113602,989.17310707273214,1169.4880036485988,1340.7609401879772,1502.7834825563577,1655.3423918215701,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,22.203216481343997,56.981175916391194,152.53911722383776,388.09705853128435,674.64837597902681,940.47282313590188,1183.6944579666365,1402.2675511757332,1593.9612191475121,1756.3426660483985,1886.7589092098833,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,71.085646756350656,237.34763335129213,476.38751391679807,547.42739448230407,661.95740236579672,763.57831074452042,851.87815229387286,926.43181260052756,986.80061060017329,1032.531865625788,1063.1584506391507,1078.1983312046566,{"$f":"TA83+TA84-TA85","v":1078.1983312046566},1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,1078.1983312046566,36.446509998363908,46.4936374105338,168.54076482270369,340.13336717314394,505.12265555552415,663.35641120021114,814.67890640948804,958.93082367018144,1095.9491729016841,1225.5672067963883,1347.6143342085581,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,1382.3279888560505,17.762573185075166,45.584940733112845,122.03129377907004,310.47764682502725,539.71870078322127,752.37825850872127,946.95556637330878,1121.8140409405862,1275.1689753180094,1405.0741328387185,1509.4071273679062,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,1585.8534804138635,56.868517405080468,166.17038387884517,333.69456552906149,389.21874717927778,{"$f":"VM83+VM84-VM85","v":477.36052431798413},555.82047682811378,624.28962921621496,682.44914567229284,729.9700153981139,766.51272789341169,791.72693787952051,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,805.2511195297368,1.6307196267428934,1.6307196267428934,10.022014157175448,98.495816432889555,224.12872491230647,344.80914791567835,460.42292136578038,570.85324948932487,675.98064415143165,775.68286279164522,869.83484492926016,958.30864720497436,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,981.28234490718046,10.260386605393125,31.127162266421358,88.461927050889187,229.79669183535702,401.72748230400242,561.22215059812743,707.15513149656806,838.2989874220259,953.31518820509325,1050.744056345625,1128.9938022425156,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,1186.3285670269834,{"$f":"XY83+XY84-XY85","v":1186.3285670269834},1186.3285670269834,1186.3285670269834,1186.3285670269834,42.651388053810322,392.65138805381036,742.65138805381036,802.27571282156475,916.26269673680247,1014.113306271079,1095.3125822686416,1159.3291317128321,1205.6146032732611,1233.6031461161513,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,1242.7108514437266,16.382611558826863,28.941520824039209,181.50043008925155,395.99118302730187,602.22779350527719,800.01998806113602,989.17310707273214,1169.4880036485988,1340.7609401879772,1502.7834825563577,1655.3423918215701,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,1698.7344601309358,22.203216481343997,56.981175916391194,152.53911722383776,388.09705853128435,674.64837597902681,940.47282313590188,1183.6944579666365,1402.2675511757332,1593.9612191475121,1756.3426660483985,1886.7589092098833,1982.3168505173298,{"$f":"AAK83+AAK84-AAK85","v":1982.3168505173298},1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,1982.3168505173298,71.085646756350656,77.391148959672961,156.47454513355973]
[]
[null,null,"Discharge Switch",null,"Switch",null,null,{"$f":"NOT(H78)","v":false},false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,{"$f":"NOT(BT78)","v":true},true,true,true,true,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,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"NOT(EF78)","v":false},true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,{"$f":"NOT(GR78)","v":false},false,false,false,false,false,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,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,true,true,true,true,true,true,{"$f":"NOT(JD78)","v":true},true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,{"$f":"NOT(LP78)","v":false},false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,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,true,true,true,true,true,true,true,true,true,true,true,true,false,true,false,{"$f":"NOT(OB78)","v":false},false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,{"$f":"NOT(QN78)","v":true},true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,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,{"$f":"NOT(SZ78)","v":false},true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,{"$f":"NOT(VL78)","v":false},false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,{"$f":"NOT(XX78)","v":true},true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"NOT(AAJ78)","v":false},true,true,true,true,true,true,true,true,true,true,true,true,false,false,false]
[null,null,"Total for Discharge",null,"kWh",null,null,{"$f":"IF(H79,MAX(OFFSET(H83,0,0,1,23)))","v":961.17821392549183},{"$f":"IF(I79,MAX(OFFSET(I83,0,0,1,23)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1635.4705748453046,false,1635.4705748453046,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1977.2142783783079,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BU79,MAX(OFFSET(BU83,0,0,1,23)))","v":false},false,false,false,1078.1983312046566,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1382.3279888560505,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1585.8534804138635,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG79,MAX(OFFSET(EG83,0,0,1,23)))","v":false},false,false,false,false,false,false,false,false,false,false,false,805.2511195297368,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,981.28234490718046,false,981.28234490718046,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1186.3285670269834,false,false,false,{"$f":"IF(GS79,MAX(OFFSET(GS83,0,0,1,23)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1242.7108514437266,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1698.7344601309358,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JE79,MAX(OFFSET(JE83,0,0,1,23)))","v":false},false,false,false,1982.3168505173298,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1078.1983312046566,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1382.3279888560505,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LQ79,MAX(OFFSET(LQ83,0,0,1,23)))","v":false},false,false,false,false,false,false,false,false,false,false,false,1585.8534804138635,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,805.2511195297368,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,981.28234490718046,false,981.28234490718046,false,{"$f":"IF(OC79,MAX(OFFSET(OC83,0,0,1,23)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1186.3285670269834,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1242.7108514437266,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QO79,MAX(OFFSET(QO83,0,0,1,23)))","v":false},false,false,false,false,1698.7344601309358,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1982.3168505173298,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1078.1983312046566,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TA79,MAX(OFFSET(TA83,0,0,1,23)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,1382.3279888560505,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1585.8534804138635,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,805.2511195297368,false,false,false,{"$f":"IF(VM79,MAX(OFFSET(VM83,0,0,1,23)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,981.28234490718046,false,981.28234490718046,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1186.3285670269834,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XY79,MAX(OFFSET(XY83,0,0,1,23)))","v":false},false,false,false,1242.7108514437266,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1698.7344601309358,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1982.3168505173298,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAK79,MAX(OFFSET(AAK83,0,0,1,23)))","v":false},false,false,false,false,false,false,false,false,false,false,false,77.391148959672961,false,false]
[null,null,"Cycle Hours",null,"Hours",null,24,{"$f":"IF(H79,MATCH(TRUE,OFFSET(H79,0,1,1,35),0),G90)","v":21},{"$f":"IF(I79,MATCH(TRUE,OFFSET(I79,0,1,1,35),0),H90)","v":21},21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,2,2,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"IF(BU79,MATCH(TRUE,OFFSET(BU79,0,1,1,35),0),BT90)","v":24},24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"IF(EG79,MATCH(TRUE,OFFSET(EG79,0,1,1,35),0),EF90)","v":24},24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,2,2,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,24,24,24,{"$f":"IF(GR79,MATCH(TRUE,OFFSET(GR79,0,1,1,35),0),GQ90)","v":24},{"$f":"IF(GS79,MATCH(TRUE,OFFSET(GS79,0,1,1,35),0),GR90)","v":24},24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,{"$f":"IF(JE79,MATCH(TRUE,OFFSET(JE79,0,1,1,35),0),JD90)","v":23},23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,23,23,23,23,23,23,23,23,23,23,23,{"$f":"IF(LQ79,MATCH(TRUE,OFFSET(LQ79,0,1,1,35),0),LP90)","v":23},23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,2,2,22,22,{"$f":"IF(OC79,MATCH(TRUE,OFFSET(OC79,0,1,1,35),0),OB90)","v":22},22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"IF(QO79,MATCH(TRUE,OFFSET(QO79,0,1,1,35),0),QN90)","v":25},25,25,25,25,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"IF(TA79,MATCH(TRUE,OFFSET(TA79,0,1,1,35),0),SZ90)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"IF(VM79,MATCH(TRUE,OFFSET(VM79,0,1,1,35),0),VL90)","v":24},24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,2,2,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"IF(XY79,MATCH(TRUE,OFFSET(XY79,0,1,1,35),0),XX90)","v":24},24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"IF(AAK79,MATCH(TRUE,OFFSET(AAK79,0,1,1,35),0),AAJ90)","v":24},24,24,24,24,24,24,24,24,24,24,24,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Total Load During Discharge",null,"kWh",null,null,{"$f":"SUMPRODUCT(OFFSET(H88,0,0,1,H90)*OFFSET(H58,0,0,1,H90))","v":13053.855066515694},13053.855066515694,13915.628942528449,13915.628942528449,13915.628942528449,13915.628942528449,13915.628942528449,13915.628942528449,13915.628942528449,13915.628942528449,12925.050767860061,11834.778412160778,10634.778412160778,9458.8433766486705,9258.9313347088737,9329.6881000516387,9385.3398185545229,9426.6199621179985,9454.2337486346714,9468.8591347096044,9471.1477750673948,861.77387601275359,861.77387601275359,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,10436.159744572045,9992.1123745089681,9782.3040511466206,9856.6185241991861,9913.4838626074743,9954.1146823270683,9979.6580639759923,9991.1969692426192,9989.7534929099165,9976.2919581740734,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11625.097307296246,11544.874560674753,11304.874560674753,11098.484894976868,10923.762959104748,10778.860989146975,{"$f":"SUMPRODUCT(OFFSET(BT88,0,0,1,BT90)*OFFSET(BT58,0,0,1,BT90))","v":10662.021698044264},10571.57410783271,10505.929569136133,10463.577959585647,10443.084053212557,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11155.228231800626,11243.010347241197,11212.809510875812,11172.609904024073,11122.945650086927,11064.329666080417,10997.254418075821,10922.192651103365,10839.59809435842,10749.906142521895,10653.534513980416,9853.5345139804158,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,8953.6898996071741,8755.6424045519088,8785.8432409172965,8803.004974645406,8808.0703495809357,8801.9289920085048,8785.4201151288071,8759.3350929290755,8724.4199095620661,8681.3774900671106,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,{"$f":"SUMPRODUCT(OFFSET(EF88,0,0,1,EF90)*OFFSET(EF58,0,0,1,EF90))","v":9270.8699179987671},9270.8699179987671,9260.4547188502602,9152.6656273250956,8912.6656273250956,8700.5164933463038,8514.6448377237775,8353.5535323712702,8215.8182100474878,8100.0839225428845,8005.0619488183183,7929.5267464349654,7872.3130399094171,7832.3130399094171,7832.3130399094171,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,7755.030460716036,7672.3314260050174,7672.3314260050174,7664.1197774237135,7648.1194897197429,7624.7369623449731,7594.3625735102014,7557.3712491006117,7514.1230123920768,7464.9635151984348,7410.2245510594312,517.06432560765211,517.06432560765211,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6261.6958467432269,5995.267424705381,5869.3824306879715,5913.9711145195124,5948.0903175644844,5972.4688093962413,5987.7948383855937,5994.7181815455715,5993.8520957459486,5985.7751749044437,6953.1524384990744,6953.1524384990744,6953.1524384990744,{"$f":"SUMPRODUCT(OFFSET(GR88,0,0,1,GR90)*OFFSET(GR58,0,0,1,GR90))","v":6953.1524384990744},6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,7853.1524384990744,8390.1590352053081,8908.9670121960407,9388.9670121960407,9876.6194312436055,10371.009659743104,10871.274959790204,11376.60194786958,11886.224193102304,12399.419925859314,12915.50985178759,13433.855066515696,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,13982.17283323825,13944.035289750782,14053.7629340515,14016.011888594767,13965.762380030092,13903.682062608659,13830.412082600524,13746.56802259478,13652.740813879211,13549.497617948027,13437.382678152371,13316.918142475522,12316.918142475521,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11192.11237450897,10944.553005689888,10982.304051146621,11003.756218306757,11010.087936976168,{"$f":"SUMPRODUCT(OFFSET(JD88,0,0,1,JD90)*OFFSET(JD58,0,0,1,JD90))","v":11002.411240010628},10981.775143911009,10949.168866161343,10905.524886952582,10851.721862583889,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11625.097307296246,11544.874560674753,11304.874560674753,11098.484894976868,10923.762959104748,10778.860989146975,10662.021698044264,10571.57410783271,10505.929569136133,10463.577959585647,10443.084053212557,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11155.228231800626,11243.010347241197,11212.809510875812,11172.609904024073,11122.945650086927,11064.329666080417,10997.254418075821,10922.192651103365,10839.59809435842,10749.906142521895,10653.534513980416,9853.5345139804158,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,{"$f":"SUMPRODUCT(OFFSET(LP88,0,0,1,LP90)*OFFSET(LP58,0,0,1,LP90))","v":9110.8803006023718},9110.8803006023718,9110.8803006023718,8953.6898996071741,8755.6424045519088,8785.8432409172965,8803.004974645406,8808.0703495809357,8801.9289920085048,8785.4201151288071,8759.3350929290755,8724.4199095620661,8681.3774900671106,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9260.4547188502602,9152.6656273250956,8912.6656273250956,8700.5164933463038,8514.6448377237775,8353.5535323712702,8215.8182100474878,8100.0839225428845,8005.0619488183183,7929.5267464349654,7872.3130399094171,7832.3130399094171,7832.3130399094171,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,7755.030460716036,7672.3314260050174,7672.3314260050174,7664.1197774237135,7648.1194897197429,7624.7369623449731,7594.3625735102014,7557.3712491006117,7514.1230123920768,7464.9635151984348,7410.2245510594312,517.06432560765211,517.06432560765211,6833.1602254517784,{"$f":"SUMPRODUCT(OFFSET(OB88,0,0,1,OB90)*OFFSET(OB58,0,0,1,OB90))","v":6833.1602254517784},6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6261.6958467432269,5995.267424705381,5869.3824306879715,5913.9711145195124,5948.0903175644844,5972.4688093962413,5987.7948383855937,5994.7181815455715,5993.8520957459486,5985.7751749044437,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,7853.1524384990744,8390.1590352053081,8908.9670121960407,9388.9670121960407,9876.6194312436055,10371.009659743104,10871.274959790204,11376.60194786958,11886.224193102304,12399.419925859314,12915.50985178759,13433.855066515696,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,13982.17283323825,13944.035289750782,14053.7629340515,14016.011888594767,13965.762380030092,13903.682062608659,13830.412082600524,{"$f":"SUMPRODUCT(OFFSET(QN88,0,0,1,QN90)*OFFSET(QN58,0,0,1,QN90))","v":13746.56802259478},13652.740813879211,13549.497617948027,13437.382678152371,13316.918142475522,12316.918142475521,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11192.11237450897,10944.553005689888,10982.304051146621,11003.756218306757,11010.087936976168,11002.411240010628,10981.775143911009,10949.168866161343,10905.524886952582,10851.721862583889,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11625.097307296246,11544.874560674753,11304.874560674753,11098.484894976868,10923.762959104748,10778.860989146975,10662.021698044264,10571.57410783271,10505.929569136133,10463.577959585647,10443.084053212557,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,11185.738266590601,{"$f":"SUMPRODUCT(OFFSET(SZ88,0,0,1,SZ90)*OFFSET(SZ58,0,0,1,SZ90))","v":11185.738266590601},11185.738266590601,11155.228231800626,11243.010347241197,11212.809510875812,11172.609904024073,11122.945650086927,11064.329666080417,10997.254418075821,10922.192651103365,10839.59809435842,10749.906142521895,10653.534513980416,9853.5345139804158,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,9110.8803006023718,8953.6898996071741,8755.6424045519088,8785.8432409172965,8803.004974645406,8808.0703495809357,8801.9289920085048,8785.4201151288071,8759.3350929290755,8724.4199095620661,8681.3774900671106,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9270.8699179987671,9260.4547188502602,9152.6656273250956,8912.6656273250956,8700.5164933463038,8514.6448377237775,8353.5535323712702,8215.8182100474878,8100.0839225428845,8005.0619488183183,7929.5267464349654,7872.3130399094171,7832.3130399094171,7832.3130399094171,8349.3773655170698,{"$f":"SUMPRODUCT(OFFSET(VL88,0,0,1,VL90)*OFFSET(VL58,0,0,1,VL90))","v":8349.3773655170698},8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,8349.3773655170698,7755.030460716036,7672.3314260050174,7672.3314260050174,7664.1197774237135,7648.1194897197429,7624.7369623449731,7594.3625735102014,7557.3712491006117,7514.1230123920768,7464.9635151984348,7410.2245510594312,517.06432560765211,517.06432560765211,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6833.1602254517784,6261.6958467432269,5995.267424705381,5869.3824306879715,5913.9711145195124,5948.0903175644844,5972.4688093962413,5987.7948383855937,5994.7181815455715,5993.8520957459486,5985.7751749044437,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,6953.1524384990744,7853.1524384990744,8390.1590352053081,8908.9670121960407,9388.9670121960407,9876.6194312436055,10371.009659743104,10871.274959790204,{"$f":"SUMPRODUCT(OFFSET(XX88,0,0,1,XX90)*OFFSET(XX58,0,0,1,XX90))","v":11376.60194786958},11886.224193102304,12399.419925859314,12915.50985178759,13433.855066515696,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,14882.172833238252,13982.17283323825,13944.035289750782,14053.7629340515,14016.011888594767,13965.762380030092,13903.682062608659,13830.412082600524,13746.56802259478,13652.740813879211,13549.497617948027,13437.382678152371,13316.918142475522,12316.918142475521,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11388.600375752967,11192.11237450897,10944.553005689888,10982.304051146621,11003.756218306757,11010.087936976168,11002.411240010628,10981.775143911009,10949.168866161343,10905.524886952582,10851.721862583889,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,11588.587397498459,{"$f":"SUMPRODUCT(OFFSET(AAJ88,0,0,1,AAJ90)*OFFSET(AAJ58,0,0,1,AAJ90))","v":11588.587397498459},11588.587397498459,10832.634767561536,9880.1941363806163,8680.1941363806163,7533.0564422730458,6436.4523679043514,5388.1558102207928,4386.0387302857744,3428.0668333670524,2512.2954393243867,1636.8655349145715,800,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Load Less Discharge",null,"kWh",null,null,{"$f":"IF(H79,H91-H89)","v":12092.676852590203},{"$f":"IF(I79,I91-I89)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,-773.69669883255096,false,9753.1298009076618,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,9611.3731191201514,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BU79,BU91-BU89)","v":false},false,false,false,10107.539935385945,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,7728.5523117463217,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,7685.0164375849035,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG79,EG91-EG89)","v":false},false,false,false,false,false,false,false,false,false,false,false,7027.0619203796805,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,-464.21801929952835,false,5851.8778805445982,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,5766.823871472091,false,false,false,{"$f":"IF(GS79,GS91-GS89)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,13639.461981794526,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,9689.865915622031,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JE79,JE91-JE89)","v":false},false,false,false,9606.2705469811299,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,10107.539935385945,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,7728.5523117463217,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LQ79,LQ91-LQ89)","v":false},false,false,false,false,false,false,false,false,false,false,false,7685.0164375849035,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,7027.0619203796805,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,-464.21801929952835,false,5851.8778805445982,false,{"$f":"IF(OC79,OC91-OC89)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,5766.823871472091,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,13639.461981794526,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QO79,QO91-QO89)","v":false},false,false,false,false,9689.865915622031,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,9606.2705469811299,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,10107.539935385945,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TA79,TA91-TA89)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,7728.5523117463217,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,7685.0164375849035,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,7027.0619203796805,false,false,false,{"$f":"IF(VM79,VM91-VM89)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,-464.21801929952835,false,5851.8778805445982,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,5766.823871472091,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XY79,XY91-XY89)","v":false},false,false,false,13639.461981794526,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,9689.865915622031,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,9606.2705469811299,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAK79,AAK91-AAK89)","v":false},false,false,false,false,false,false,false,false,false,false,false,{"$error":"#N/A"},false,false]
[null,null,"Discharge Hours",null,"hours",null,null,{"$f":"IF(H79,COUNTIF(OFFSET(H88,0,0,1,H90),TRUE))","v":12},{"$f":"IF(I79,COUNTIF(OFFSET(I88,0,0,1,I90),TRUE))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1,false,11,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,12,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BU79,COUNTIF(OFFSET(BU88,0,0,1,BU90),TRUE))","v":false},false,false,false,13,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,11,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,12,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG79,COUNTIF(OFFSET(EG88,0,0,1,EG90),TRUE))","v":false},false,false,false,false,false,false,false,false,false,false,false,12,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1,false,11,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,12,false,false,false,{"$f":"IF(GS79,COUNTIF(OFFSET(GS88,0,0,1,GS90),TRUE))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,14,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,11,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JE79,COUNTIF(OFFSET(JE88,0,0,1,JE90),TRUE))","v":false},false,false,false,12,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,13,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,11,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LQ79,COUNTIF(OFFSET(LQ88,0,0,1,LQ90),TRUE))","v":false},false,false,false,false,false,false,false,false,false,false,false,12,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,12,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1,false,11,false,{"$f":"IF(OC79,COUNTIF(OFFSET(OC88,0,0,1,OC90),TRUE))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,12,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,14,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QO79,COUNTIF(OFFSET(QO88,0,0,1,QO90),TRUE))","v":false},false,false,false,false,11,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,12,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,13,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TA79,COUNTIF(OFFSET(TA88,0,0,1,TA90),TRUE))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,11,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,12,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,12,false,false,false,{"$f":"IF(VM79,COUNTIF(OFFSET(VM88,0,0,1,VM90),TRUE))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1,false,11,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,12,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XY79,COUNTIF(OFFSET(XY88,0,0,1,XY90),TRUE))","v":false},false,false,false,14,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,11,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,12,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAK79,COUNTIF(OFFSET(AAK88,0,0,1,AAK90),TRUE))","v":false},false,false,false,false,false,false,false,false,false,false,false,{"$error":"#N/A"},false,false]
[null,null,"Hourly Target Load During Discharge",null,"kW",null,null,{"$f":"IF(H79,H92/H93,G94)","v":1007.7230710491835},{"$f":"IF(I79,I92/I93,H94)","v":1007.7230710491835},1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,-773.69669883255096,-773.69669883255096,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,{"$f":"IF(BU79,BU92/BU93,BT94)","v":800.94775992667928},800.94775992667928,800.94775992667928,800.94775992667928,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,{"$f":"IF(EG79,EG92/EG93,EF94)","v":640.41803646540859},640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,-464.21801929952835,-464.21801929952835,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,{"$f":"IF(GS79,GS92/GS93,GR94)","v":480.5686559560076},480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,{"$f":"IF(JE79,JE92/JE93,JD94)","v":880.89690142018469},880.89690142018469,880.89690142018469,880.89690142018469,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,{"$f":"IF(LQ79,LQ92/LQ93,LP94)","v":702.59566470421112},702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,-464.21801929952835,-464.21801929952835,531.98889823132708,531.98889823132708,{"$f":"IF(OC79,OC92/OC93,OB94)","v":531.98889823132708},531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,{"$f":"IF(QO79,QO92/QO93,QN94)","v":974.2472844138947},974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,{"$f":"IF(TA79,TA92/TA93,SZ94)","v":777.50307195276503},777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,{"$f":"IF(VM79,VM92/VM93,VL94)","v":585.58849336497337},585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,-464.21801929952835,-464.21801929952835,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,{"$f":"IF(XY79,XY92/XY93,XX94)","v":480.5686559560076},480.5686559560076,480.5686559560076,480.5686559560076,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,{"$f":"IF(AAK79,AAK92/AAK93,AAJ94)","v":800.52254558176082},800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Discharge Target",null,"kW",null,null,{"$f":"IFERROR(IF(H88,MAX(H58-H94,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,82.549284650100162,192.27692895081645,168.21196446292333,144.6296020715331,121.52016360805078,98.874164991200587,76.682312334773542,54.935498133427473,33.624797524981886,12.741464627664641,0,0,1635.4705748453046,0,0,0,0,0,0,0,0,0,0,0,65.792467462041259,313.35183628112168,275.60079082438938,239.03736322855389,203.62419198040539,169.32509093022031,136.10501231576052,103.93001094950966,72.767209532548691,42.584765059629945,13.351836281121678,0,0,0,0,0,0,0,0,0,0,0,0,0,151.4928712542403,399.05224007332072,346.18993418089099,295.65631444201517,247.34879775687932,201.16932000833799,{"$f":"IFERROR(IF(BT88,MAX(BT58-BT94,0),0),0)","v":157.02413699204351},114.82363411598624,74.482144483135812,35.917774987892358,0,0,0,0,0,0,0,0,0,0,0,0,0,14.959467781945364,94.714812606662008,182.49692804723497,163.24495645692048,144.37906654380834,125.89151577302243,107.77471687954232,90.021234754400666,72.623783393323833,55.575222906567319,38.868556588713545,22.496928047234974,0,0,0,0,0,0,0,0,0,0,0,0,0,59.356840240524548,257.40433529578888,227.20349893040304,197.95275685373474,169.62221985521592,142.18293901506786,115.6068761235,89.866875030499273,64.936633896930516,40.790678318595496,17.404335295788883,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(EF88,MAX(EF58-EF94,0),0),0)","v":0},0,121.53446847932707,319.58196353459141,277.29211882064772,236.865223029547,198.21920968143831,161.27562748260527,125.95948106956973,92.199078768723894,59.925887062443508,29.074391466248812,0,0,0,0,0,0,0,0,0,0,0,0,0,8.7584114360594185,68.574920054596873,134.41150663502663,119.97252794229075,105.82311050745659,91.957447429367221,78.369848259257083,65.05473666540081,52.006648144593214,39.220227779525885,26.69022804113547,14.411506635026626,0,981.28234490718046,0,0,0,0,0,0,0,0,0,0,0,39.475480477224664,188.01110176867292,165.36047449463354,143.4224179371322,122.17451518824316,101.59505455813212,81.663007389456197,62.358006569705708,43.660325719529055,25.550859035777876,8.0111017686729156,0,0,0,{"$f":"IFERROR(IF(GR88,MAX(GR58-GR94,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,90.895722752544145,239.4313440439924,207.71396050853451,177.393788665209,148.40927865412749,120.70159200500274,94.214482195226026,68.894180469591731,44.689286689881385,21.550664992735335,0,0,0,0,0,0,0,0,0,0,0,0,0,16.330890254493283,116.025071285389,225.7527155861053,201.68775109821217,178.10538870682194,154.99595024333962,132.34995162648943,110.15809897006238,88.411284768716314,67.100584160270728,46.217251262953482,25.752715586105296,0,0,0,0,0,0,0,0,0,0,0,0,0,71.543729760734891,319.10309857981531,281.35205312308301,244.78862552724752,209.37545427909902,175.07635322891394,{"$f":"IFERROR(IF(JD88,MAX(JD58-JD94,0),0),0)","v":141.85627461445415},109.6812732482033,78.518471831242323,48.336027358323577,19.10309857981531,0,0,0,0,0,0,0,0,0,0,0,0,0,151.91808559915876,399.47745441823918,346.61514852580945,296.08152878693363,247.77401210179778,201.59453435325645,157.44935133696197,115.2488484609047,74.907358828054271,36.342989332810816,0,0,0,0,0,0,0,0,0,0,0,0,0,14.959467781945364,94.714812606662008,182.49692804723497,163.24495645692048,144.37906654380834,125.89151577302243,107.77471687954232,90.021234754400666,72.623783393323833,55.575222906567319,38.868556588713545,22.496928047234974,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(LP88,MAX(LP58-LP94,0),0),0)","v":0},0,59.356840240524548,257.40433529578888,227.20349893040304,197.95275685373474,169.62221985521592,142.18293901506786,115.6068761235,89.866875030499273,64.936633896930516,40.790678318595496,17.404335295788883,0,0,0,0,0,0,0,0,0,0,0,0,0,121.53446847932707,319.58196353459141,277.29211882064772,236.865223029547,198.21920968143831,161.27562748260527,125.95948106956973,92.199078768723894,59.925887062443508,29.074391466248812,0,0,0,0,0,0,0,0,0,0,0,0,0,8.7584114360594185,68.574920054596873,134.41150663502663,119.97252794229075,105.82311050745659,91.957447429367221,78.369848259257083,65.05473666540081,52.006648144593214,39.220227779525885,26.69022804113547,14.411506635026626,0,981.28234490718046,0,{"$f":"IFERROR(IF(OB88,MAX(OB58-OB94,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,39.475480477224664,188.01110176867292,165.36047449463354,143.4224179371322,122.17451518824316,101.59505455813212,81.663007389456197,62.358006569705708,43.660325719529055,25.550859035777876,8.0111017686729156,0,0,0,0,0,0,0,0,0,0,0,0,0,90.895722752544145,239.4313440439924,207.71396050853451,177.393788665209,148.40927865412749,120.70159200500274,94.214482195226026,68.894180469591731,44.689286689881385,21.550664992735335,0,0,0,0,0,0,0,0,0,0,0,0,0,16.330890254493283,116.025071285389,225.7527155861053,201.68775109821217,178.10538870682194,154.99595024333962,132.34995162648943,{"$f":"IFERROR(IF(QN88,MAX(QN58-QN94,0),0),0)","v":110.15809897006238},88.411284768716314,67.100584160270728,46.217251262953482,25.752715586105296,0,0,0,0,0,0,0,0,0,0,0,0,0,71.543729760734891,319.10309857981531,281.35205312308301,244.78862552724752,209.37545427909902,175.07635322891394,141.85627461445415,109.6812732482033,78.518471831242323,48.336027358323577,19.10309857981531,0,0,0,0,0,0,0,0,0,0,0,0,0,151.91808559915876,399.47745441823918,346.61514852580945,296.08152878693363,247.77401210179778,201.59453435325645,157.44935133696197,115.2488484609047,74.907358828054271,36.342989332810816,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(SZ88,MAX(SZ58-SZ94,0),0),0)","v":0},14.959467781945364,94.714812606662008,182.49692804723497,163.24495645692048,144.37906654380834,125.89151577302243,107.77471687954232,90.021234754400666,72.623783393323833,55.575222906567319,38.868556588713545,22.496928047234974,0,0,0,0,0,0,0,0,0,0,0,0,0,59.356840240524548,257.40433529578888,227.20349893040304,197.95275685373474,169.62221985521592,142.18293901506786,115.6068761235,89.866875030499273,64.936633896930516,40.790678318595496,17.404335295788883,0,0,0,0,0,0,0,0,0,0,0,0,0,121.53446847932707,319.58196353459141,277.29211882064772,236.865223029547,198.21920968143831,161.27562748260527,125.95948106956973,92.199078768723894,59.925887062443508,29.074391466248812,0,0,0,0,{"$f":"IFERROR(IF(VL88,MAX(VL58-VL94,0),0),0)","v":0},0,0,0,0,0,0,0,0,8.7584114360594185,68.574920054596873,134.41150663502663,119.97252794229075,105.82311050745659,91.957447429367221,78.369848259257083,65.05473666540081,52.006648144593214,39.220227779525885,26.69022804113547,14.411506635026626,0,981.28234490718046,0,0,0,0,0,0,0,0,0,0,0,39.475480477224664,188.01110176867292,165.36047449463354,143.4224179371322,122.17451518824316,101.59505455813212,81.663007389456197,62.358006569705708,43.660325719529055,25.550859035777876,8.0111017686729156,0,0,0,0,0,0,0,0,0,0,0,0,0,90.895722752544145,239.4313440439924,207.71396050853451,177.393788665209,148.40927865412749,120.70159200500274,{"$f":"IFERROR(IF(XX88,MAX(XX58-XX94,0),0),0)","v":94.214482195226026},68.894180469591731,44.689286689881385,21.550664992735335,0,0,0,0,0,0,0,0,0,0,0,0,0,16.330890254493283,116.025071285389,225.7527155861053,201.68775109821217,178.10538870682194,154.99595024333962,132.34995162648943,110.15809897006238,88.411284768716314,67.100584160270728,46.217251262953482,25.752715586105296,0,0,0,0,0,0,0,0,0,0,0,0,0,71.543729760734891,319.10309857981531,281.35205312308301,244.78862552724752,209.37545427909902,175.07635322891394,141.85627461445415,109.6812732482033,78.518471831242323,48.336027358323577,19.10309857981531,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AAJ88,MAX(AAJ58-AAJ94,0),0),0)","v":0},0,151.91808559915876,399.47745441823918,346.61514852580945,296.08152878693363,247.77401210179778,201.59453435325645,157.44935133696197,115.2488484609047,74.907358828054271,36.342989332810816,0,0,0,0]
[]
[null,null,"Percent of Load Discharged",null,"%",null,null,{"$f":"IFERROR(IF(H79,H89/H91,G97),0)","v":7.3631751618799562E-2},{"$f":"IFERROR(IF(I79,I89/I91,H97),0)","v":7.3631751618799562E-2},7.3631751618799562E-2,7.3631751618799562E-2,7.3631751618799562E-2,7.3631751618799562E-2,7.3631751618799562E-2,7.3631751618799562E-2,7.3631751618799562E-2,7.3631751618799562E-2,7.3631751618799562E-2,7.3631751618799562E-2,7.3631751618799562E-2,7.3631751618799562E-2,7.3631751618799562E-2,7.3631751618799562E-2,7.3631751618799562E-2,7.3631751618799562E-2,7.3631751618799562E-2,7.3631751618799562E-2,7.3631751618799562E-2,1.8977954894760594,1.8977954894760594,0.14360593232574237,0.14360593232574237,0.14360593232574237,0.14360593232574237,0.14360593232574237,0.14360593232574237,0.14360593232574237,0.14360593232574237,0.14360593232574237,0.14360593232574237,0.14360593232574237,0.14360593232574237,0.14360593232574237,0.14360593232574237,0.14360593232574237,0.14360593232574237,0.14360593232574237,0.14360593232574237,0.14360593232574237,0.14360593232574237,0.14360593232574237,0.14360593232574237,0.17061736780835896,0.17061736780835896,0.17061736780835896,0.17061736780835896,0.17061736780835896,0.17061736780835896,0.17061736780835896,0.17061736780835896,0.17061736780835896,0.17061736780835896,0.17061736780835896,0.17061736780835896,0.17061736780835896,0.17061736780835896,0.17061736780835896,0.17061736780835896,0.17061736780835896,0.17061736780835896,0.17061736780835896,0.17061736780835896,{"$f":"IFERROR(IF(BU79,BU89/BU91,BT97),0)","v":0.17061736780835896},0.17061736780835896,0.17061736780835896,0.17061736780835896,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,{"$f":"IFERROR(IF(EG79,EG89/EG91,EF97),0)","v":0.17105767791381002},0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,1.8977954894760551,1.8977954894760551,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,{"$f":"IFERROR(IF(GS79,GS89/GS91,GR97),0)","v":0.17061736780835879},0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,{"$f":"IFERROR(IF(JE79,JE89/JE91,JD97),0)","v":0.14916095078264807},0.14916095078264807,0.14916095078264807,0.14916095078264807,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,{"$f":"IFERROR(IF(LQ79,LQ89/LQ91,LP97),0)","v":0.15172276917793082},0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,1.8977954894760551,1.8977954894760551,0.14360593232574206,0.14360593232574206,{"$f":"IFERROR(IF(OC79,OC89/OC91,OB97),0)","v":0.14360593232574206},0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,{"$f":"IFERROR(IF(QO79,QO89/QO91,QN97),0)","v":8.3503320742803241E-2},8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,{"$f":"IFERROR(IF(TA79,TA89/TA91,SZ97),0)","v":9.639044875786193E-2},9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,9.639044875786193E-2,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.15172276917793082,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.17105767791381002,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,{"$f":"IFERROR(IF(VM79,VM89/VM91,VL97),0)","v":0.10281140646787143},0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,0.10281140646787143,1.8977954894760551,1.8977954894760551,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.14360593232574206,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,0.17061736780835879,{"$f":"IFERROR(IF(XY79,XY89/XY91,XX97),0)","v":0.17061736780835879},0.17061736780835879,0.17061736780835879,0.17061736780835879,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,8.3503320742803241E-2,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.14916095078264807,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,{"$f":"IFERROR(IF(AAK79,AAK89/AAK91,AAJ97),0)","v":0.17105767791381007},0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0.17105767791381007,0,0,0]
[null,null,"Discharge Target with Percent",null,"kWh",null,null,{"$f":"H97*H58*H88","v":0},0,0,0,0,0,0,0,0,72.9380061161866,80.27866329169315,88.358101942559472,86.586156454671695,84.849745804484328,83.148157371491266,81.48069282617567,79.84666784341664,78.245411821642946,76.67626760761928,75.138591226751316,73.631751618799569,0,1635.4705748453046,0,0,0,0,0,0,0,0,0,0,0,136.77612482565448,172.32711879089084,166.90584471180532,161.65511960288057,156.56957812917904,151.64402374493238,146.87342338356842,142.25290231478593,137.77773916342127,133.44336108501784,129.24533909316813,0,0,0,0,0,0,0,0,0,0,0,0,128.97864790764442,162.5029134858205,204.74084137003075,195.72161388238408,187.09970069670857,178.85759935453231,170.9785784143115,{"$f":"BT97*BT58*BT88","v":163.44664348665304},156.2465047657511,149.36354599112593,142.78379477665854,136.49389424668718,0,0,0,0,0,0,0,0,0,0,0,0,76.385819828823728,84.073473307316178,92.534830807547451,90.679124626483429,88.860633031542136,87.078609716312315,85.332323340913831,83.621057231856753,81.944109087919486,80.300790691925471,78.690427628299688,77.112359006289537,71.584772899426682,0,0,0,0,0,0,0,0,0,0,0,0,115.60554403227631,145.6538584108136,141.07170388596768,136.63370029758616,132.33531277187305,128.17214909855485,124.13995524279933,120.23461099832629,116.45212577726768,112.78863453247538,109.24039380811018,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF97*EF58*EF88","v":0},103.44920119187837,130.33782617645733,164.21537079725761,156.98136816115479,150.06603724186553,143.45533993791196,137.1358565531616,131.09475855488361,125.31978253186487,119.79920529972132,114.52182010286812,109.47691386483841,0,0,0,0,0,0,0,0,0,0,0,0,61.105641212420267,67.255460593489659,74.024212656867434,72.539720949507625,71.084999442331309,69.659451119663302,68.262490938462591,66.893545588221571,65.55205325568005,64.237463394258043,62.949236498112072,61.686843880722861,0,981.28234490718046,0,0,0,0,0,0,0,0,0,0,0,82.065674895392519,103.39627127453429,100.14350682708297,96.993071761728146,93.941746877507228,90.986414246959228,88.124054030140854,85.351741388871375,82.666643498052579,80.066016651010528,77.547203455900714,0,0,0,{"$f":"GR97*GR58*GR88","v":0},0,0,0,0,0,0,0,0,77.387188744586567,97.501748091492217,122.84450482201832,117.43296832943032,112.25982041802501,107.31455961271926,102.58714704858679,98.067986091991727,93.747902859450562,89.618127594675471,85.670276865995035,81.896336548012215,0,0,0,0,0,0,0,0,0,0,0,75.152988668522923,82.71656704015497,91.041362214968956,100.20398489136389,98.194480443067178,96.225274872425899,94.295560020223661,92.404543934179742,90.551450543933086,88.735519342543938,86.956005074383057,85.212177429279635,83.50332074280324,77.517616225876381,0,0,0,0,0,0,0,0,0,0,0,0,142.06695011097142,178.99314093917769,173.36215910581254,167.90832348174519,162.62606118814264,157.5099746645069,{"$f":"JD97*JD58*JD88","v":152.55483615329976},147.75558235807679,143.10730926967204,138.605267155147,134.24485570438327,0,0,0,0,0,0,0,0,0,0,0,0,129.31150148984798,162.9222827205717,205.26921349657209,196.22671020144355,187.58254655233196,179.31917492239,171.41982069145206,163.86844819360454,156.64972816483112,149.74900662465168,143.15227512858519,136.84614233104807,0,0,0,0,0,0,0,0,0,0,0,0,76.385819828823728,84.073473307316178,92.534830807547451,90.679124626483429,88.860633031542136,87.078609716312315,85.332323340913831,83.621057231856753,81.944109087919486,80.300790691925471,78.690427628299688,77.112359006289537,71.584772899426682,0,0,0,0,0,0,0,0,0,0,{"$f":"LP97*LP58*LP88","v":0},0,115.60554403227631,145.6538584108136,141.07170388596768,136.63370029758616,132.33531277187305,128.17214909855485,124.13995524279933,120.23461099832629,116.45212577726768,112.78863453247538,109.24039380811018,0,0,0,0,0,0,0,0,0,0,0,0,103.44920119187837,130.33782617645733,164.21537079725761,156.98136816115479,150.06603724186553,143.45533993791196,137.1358565531616,131.09475855488361,125.31978253186487,119.79920529972132,114.52182010286812,109.47691386483841,0,0,0,0,0,0,0,0,0,0,0,0,61.105641212420267,67.255460593489659,74.024212656867434,72.539720949507625,71.084999442331309,69.659451119663302,68.262490938462591,66.893545588221571,65.55205325568005,64.237463394258043,62.949236498112072,61.686843880722861,0,981.28234490718046,0,{"$f":"OB97*OB58*OB88","v":0},0,0,0,0,0,0,0,0,0,82.065674895392519,103.39627127453429,100.14350682708297,96.993071761728146,93.941746877507228,90.986414246959228,88.124054030140854,85.351741388871375,82.666643498052579,80.066016651010528,77.547203455900714,0,0,0,0,0,0,0,0,0,0,0,0,77.387188744586567,97.501748091492217,122.84450482201832,117.43296832943032,112.25982041802501,107.31455961271926,102.58714704858679,98.067986091991727,93.747902859450562,89.618127594675471,85.670276865995035,81.896336548012215,0,0,0,0,0,0,0,0,0,0,0,75.152988668522923,82.71656704015497,91.041362214968956,100.20398489136389,98.194480443067178,96.225274872425899,94.295560020223661,92.404543934179742,{"$f":"QN97*QN58*QN88","v":90.551450543933086},88.735519342543938,86.956005074383057,85.212177429279635,83.50332074280324,77.517616225876381,0,0,0,0,0,0,0,0,0,0,0,0,142.06695011097142,178.99314093917769,173.36215910581254,167.90832348174519,162.62606118814264,157.5099746645069,152.55483615329976,147.75558235807679,143.10730926967204,138.605267155147,134.24485570438327,0,0,0,0,0,0,0,0,0,0,0,0,129.31150148984798,162.9222827205717,205.26921349657209,196.22671020144355,187.58254655233196,179.31917492239,171.41982069145206,163.86844819360454,156.64972816483112,149.74900662465168,143.15227512858519,136.84614233104807,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SZ97*SZ58*SZ88","v":0},76.385819828823728,84.073473307316178,92.534830807547451,90.679124626483429,88.860633031542136,87.078609716312315,85.332323340913831,83.621057231856753,81.944109087919486,80.300790691925471,78.690427628299688,77.112359006289537,71.584772899426682,0,0,0,0,0,0,0,0,0,0,0,0,115.60554403227631,145.6538584108136,141.07170388596768,136.63370029758616,132.33531277187305,128.17214909855485,124.13995524279933,120.23461099832629,116.45212577726768,112.78863453247538,109.24039380811018,0,0,0,0,0,0,0,0,0,0,0,0,103.44920119187837,130.33782617645733,164.21537079725761,156.98136816115479,150.06603724186553,143.45533993791196,137.1358565531616,131.09475855488361,125.31978253186487,119.79920529972132,114.52182010286812,109.47691386483841,0,0,0,{"$f":"VL97*VL58*VL88","v":0},0,0,0,0,0,0,0,0,61.105641212420267,67.255460593489659,74.024212656867434,72.539720949507625,71.084999442331309,69.659451119663302,68.262490938462591,66.893545588221571,65.55205325568005,64.237463394258043,62.949236498112072,61.686843880722861,0,981.28234490718046,0,0,0,0,0,0,0,0,0,0,0,82.065674895392519,103.39627127453429,100.14350682708297,96.993071761728146,93.941746877507228,90.986414246959228,88.124054030140854,85.351741388871375,82.666643498052579,80.066016651010528,77.547203455900714,0,0,0,0,0,0,0,0,0,0,0,0,77.387188744586567,97.501748091492217,122.84450482201832,117.43296832943032,112.25982041802501,107.31455961271926,102.58714704858679,{"$f":"XX97*XX58*XX88","v":98.067986091991727},93.747902859450562,89.618127594675471,85.670276865995035,81.896336548012215,0,0,0,0,0,0,0,0,0,0,0,75.152988668522923,82.71656704015497,91.041362214968956,100.20398489136389,98.194480443067178,96.225274872425899,94.295560020223661,92.404543934179742,90.551450543933086,88.735519342543938,86.956005074383057,85.212177429279635,83.50332074280324,77.517616225876381,0,0,0,0,0,0,0,0,0,0,0,0,142.06695011097142,178.99314093917769,173.36215910581254,167.90832348174519,162.62606118814264,157.5099746645069,152.55483615329976,147.75558235807679,143.10730926967204,138.605267155147,134.24485570438327,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAJ97*AAJ58*AAJ88","v":0},129.31150148984798,162.9222827205717,205.26921349657209,196.22671020144355,187.58254655233196,179.31917492239,171.41982069145206,163.86844819360454,156.64972816483112,149.74900662465168,143.15227512858519,136.84614233104807,0,0,0]
[]
[null,null,"Remaining storage balance"]
[null,null,null,"Total maximum storage","kWh",{"$f":"F61","v":3000},null,{"$f":"$F$101","v":3000},{"$f":"$F$101","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$101","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$101","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$101","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$101","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$101","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$101","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$101","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$101","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$101","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$101","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"$F$101","v":3000},3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
[null,null,null,"less: storage used","kWh",null,null,{"$f":"H106","v":0},{"$f":"I106","v":160.33495798416413},320.66991596832827,464.86849957153129,592.41574963802032,702.78027315113707,795.41371878049256,869.75023569230927,925.20591508881103,961.17821392549183,961.17821392549183,878.62892927539167,686.35200032457522,518.14003586165188,373.51043379011878,251.990270182068,153.11610519086742,76.433792856093874,21.498294722666401,0,0,0,16.149862130891766,0,16.703356928625919,164.15969405481647,373.54787485384503,574.68191319279867,767.37153560963577,951.42208248221027,1126.634406919055,1292.8047713194114,1449.72474154877,1597.1810786749606,1635.4705748453046,1569.6781073832633,1256.3262711021416,980.72548027775224,741.68811704919835,538.06392506879297,368.73883413857266,232.63382182281214,128.70381087330247,55.936601340753782,13.351836281123838,2.1600499167107046E-12,17.100644342324379,51.87860377737158,147.43654508481814,382.99448639226466,669.54580384000712,935.37025099688219,1178.5918858276168,1397.1649790367135,1588.8586470084924,1751.2400939093789,1881.6563370708636,1977.2142783783102,1977.2142783783102,1825.7214071240699,1426.6691670507491,1080.4792328698582,784.82291842784298,537.47412067096366,336.30480066262567,{"$f":"BU106","v":179.28066367058216},64.45702955459592,0,0,0,71.085646756350656,237.34763335129213,476.38751391679807,547.42739448230407,661.95740236579672,763.57831074452042,851.87815229387286,926.43181260052756,986.80061060017329,1032.531865625788,1063.1584506391507,1078.1983312046566,1063.2388634227113,968.52405081604934,786.02712276881437,622.78216631189389,478.40309976808555,352.51158399506312,244.73686711552079,154.71563236112013,82.091848967796295,26.516626061228976,0,0,0,36.446509998363908,46.4936374105338,168.54076482270369,340.13336717314394,505.12265555552415,663.35641120021114,814.67890640948804,958.93082367018144,1095.9491729016841,1225.5672067963883,1347.6143342085581,1382.3279888560505,1322.9711486155261,1065.5668133197373,838.36331438933428,640.41055753559954,470.78833768038362,328.60539866531576,212.99852254181576,123.13164751131649,58.195013614385971,17.404335295790474,1.5916157281026244E-12,17.762573185076757,45.584940733114436,122.03129377907163,310.47764682502884,539.71870078322286,752.37825850872287,946.95556637331038,1121.8140409405876,1275.1689753180108,1405.0741328387198,1509.4071273679076,{"$f":"EG106","v":1585.8534804138649},1585.8534804138649,1464.3190119345377,1144.7370483999462,867.44492957929845,630.57970654975145,432.36049686831313,271.08486938570786,145.12538831613813,52.926309547414235,0,0,0,56.868517405080468,166.17038387884517,333.69456552906149,389.21874717927778,477.36052431798413,555.82047682811378,624.28962921621496,682.44914567229284,729.9700153981139,766.51272789341169,791.72693787952051,805.2511195297368,796.49270809367738,727.91778803908051,593.50628140405388,473.53375346176313,367.71064295430654,275.75319552493931,197.38334726568223,132.32861060028142,80.321962455688208,41.101734676162323,14.411506635026853,2.2737367544323206E-13,1.6307196267431208,0,10.022014157175448,98.495816432889555,224.12872491230647,344.80914791567835,460.42292136578038,570.85324948932487,675.98064415143165,775.68286279164522,869.83484492926016,958.30864720497436,981.28234490718046,941.80686442995579,753.79576266128288,588.43528816664934,445.01287022951715,322.83835504127399,221.24330048314187,139.58029309368567,77.22228652397996,33.561960804450905,8.0111017686730293,1.1368683772161603E-13,10.260386605393238,31.127162266421472,88.461927050889301,{"$f":"GS106","v":229.79669183535714},401.72748230400254,561.22215059812754,707.15513149656817,838.29898742202602,953.31518820509336,1050.7440563456253,1128.9938022425158,1186.3285670269836,1186.3285670269836,1095.4328442744395,856.00150023044716,648.28753972191271,470.89375105670371,322.48447240257622,201.78288039757348,107.56839820234745,38.674217732755721,0,0,0,42.651388053810322,392.65138805381036,742.65138805381036,802.27571282156475,916.26269673680247,1014.113306271079,1095.3125822686416,1159.3291317128321,1205.6146032732611,1233.6031461161513,1242.7108514437266,1242.7108514437266,1226.3799611892332,1110.3548899038442,884.6021743177389,682.91442321952673,504.80903451270478,349.81308426936516,217.46313264287573,107.30503367281335,18.893748904097038,0,0,0,0,16.382611558826863,28.941520824039209,181.50043008925155,395.99118302730187,602.22779350527719,800.01998806113602,989.17310707273214,1169.4880036485988,1340.7609401879772,1502.7834825563577,1655.3423918215701,1698.7344601309358,1627.190730370201,1308.0876317903858,1026.7355786673029,781.94695314005537,572.57149886095635,397.49514563204241,{"$f":"JE106","v":255.63887101758826},145.95759776938496,67.439125938142638,19.103098579819061,3.751665644813329E-12,22.203216481347749,56.981175916394946,152.53911722384152,388.0970585312881,674.64837597903056,940.47282313590574,1183.6944579666404,1402.267551175737,1593.961219147516,1756.3426660484024,1886.758909209887,1982.3168505173335,1982.3168505173335,1830.3987649181747,1430.9213104999355,1084.3061619741261,788.22463318719247,540.45062108539469,338.85608673213824,181.40673539517627,66.157886934271573,0,0,0,71.085646756350656,237.34763335129213,476.38751391679807,547.42739448230407,661.95740236579672,763.57831074452042,851.87815229387286,926.43181260052756,986.80061060017329,1032.531865625788,1063.1584506391507,1078.1983312046566,1063.2388634227113,968.52405081604934,786.02712276881437,622.78216631189389,478.40309976808555,352.51158399506312,244.73686711552079,154.71563236112013,82.091848967796295,26.516626061228976,0,0,0,36.446509998363908,46.4936374105338,168.54076482270369,340.13336717314394,505.12265555552415,663.35641120021114,814.67890640948804,958.93082367018144,1095.9491729016841,1225.5672067963883,{"$f":"LQ106","v":1347.6143342085581},1382.3279888560505,1322.9711486155261,1065.5668133197373,838.36331438933428,640.41055753559954,470.78833768038362,328.60539866531576,212.99852254181576,123.13164751131649,58.195013614385971,17.404335295790474,1.5916157281026244E-12,17.762573185076757,45.584940733114436,122.03129377907163,310.47764682502884,539.71870078322286,752.37825850872287,946.95556637331038,1121.8140409405876,1275.1689753180108,1405.0741328387198,1509.4071273679076,1585.8534804138649,1585.8534804138649,1464.3190119345377,1144.7370483999462,867.44492957929845,630.57970654975145,432.36049686831313,271.08486938570786,145.12538831613813,52.926309547414235,0,0,0,56.868517405080468,166.17038387884517,333.69456552906149,389.21874717927778,477.36052431798413,555.82047682811378,624.28962921621496,682.44914567229284,729.9700153981139,766.51272789341169,791.72693787952051,805.2511195297368,796.49270809367738,727.91778803908051,593.50628140405388,473.53375346176313,367.71064295430654,275.75319552493931,197.38334726568223,132.32861060028142,80.321962455688208,41.101734676162323,14.411506635026853,2.2737367544323206E-13,1.6307196267431208,0,10.022014157175448,{"$f":"OC106","v":98.495816432889555},224.12872491230647,344.80914791567835,460.42292136578038,570.85324948932487,675.98064415143165,775.68286279164522,869.83484492926016,958.30864720497436,981.28234490718046,941.80686442995579,753.79576266128288,588.43528816664934,445.01287022951715,322.83835504127399,221.24330048314187,139.58029309368567,77.22228652397996,33.561960804450905,8.0111017686730293,1.1368683772161603E-13,10.260386605393238,31.127162266421472,88.461927050889301,229.79669183535714,401.72748230400254,561.22215059812754,707.15513149656817,838.29898742202602,953.31518820509336,1050.7440563456253,1128.9938022425158,1186.3285670269836,1186.3285670269836,1095.4328442744395,856.00150023044716,648.28753972191271,470.89375105670371,322.48447240257622,201.78288039757348,107.56839820234745,38.674217732755721,0,0,0,42.651388053810322,392.65138805381036,742.65138805381036,802.27571282156475,916.26269673680247,1014.113306271079,1095.3125822686416,1159.3291317128321,1205.6146032732611,1233.6031461161513,1242.7108514437266,1242.7108514437266,1226.3799611892332,1110.3548899038442,884.6021743177389,682.91442321952673,504.80903451270478,349.81308426936516,217.46313264287573,{"$f":"QO106","v":107.30503367281335},18.893748904097038,0,0,0,0,16.382611558826863,28.941520824039209,181.50043008925155,395.99118302730187,602.22779350527719,800.01998806113602,989.17310707273214,1169.4880036485988,1340.7609401879772,1502.7834825563577,1655.3423918215701,1698.7344601309358,1627.190730370201,1308.0876317903858,1026.7355786673029,781.94695314005537,572.57149886095635,397.49514563204241,255.63887101758826,145.95759776938496,67.439125938142638,19.103098579819061,3.751665644813329E-12,22.203216481347749,56.981175916394946,152.53911722384152,388.0970585312881,674.64837597903056,940.47282313590574,1183.6944579666404,1402.267551175737,1593.961219147516,1756.3426660484024,1886.758909209887,1982.3168505173335,1982.3168505173335,1830.3987649181747,1430.9213104999355,1084.3061619741261,788.22463318719247,540.45062108539469,338.85608673213824,181.40673539517627,66.157886934271573,0,0,0,71.085646756350656,237.34763335129213,476.38751391679807,547.42739448230407,661.95740236579672,763.57831074452042,851.87815229387286,926.43181260052756,986.80061060017329,1032.531865625788,1063.1584506391507,{"$f":"TA106","v":1078.1983312046566},1063.2388634227113,968.52405081604934,786.02712276881437,622.78216631189389,478.40309976808555,352.51158399506312,244.73686711552079,154.71563236112013,82.091848967796295,26.516626061228976,0,0,0,36.446509998363908,46.4936374105338,168.54076482270369,340.13336717314394,505.12265555552415,663.35641120021114,814.67890640948804,958.93082367018144,1095.9491729016841,1225.5672067963883,1347.6143342085581,1382.3279888560505,1322.9711486155261,1065.5668133197373,838.36331438933428,640.41055753559954,470.78833768038362,328.60539866531576,212.99852254181576,123.13164751131649,58.195013614385971,17.404335295790474,1.5916157281026244E-12,17.762573185076757,45.584940733114436,122.03129377907163,310.47764682502884,539.71870078322286,752.37825850872287,946.95556637331038,1121.8140409405876,1275.1689753180108,1405.0741328387198,1509.4071273679076,1585.8534804138649,1585.8534804138649,1464.3190119345377,1144.7370483999462,867.44492957929845,630.57970654975145,432.36049686831313,271.08486938570786,145.12538831613813,52.926309547414235,0,0,0,56.868517405080468,166.17038387884517,333.69456552906149,{"$f":"VM106","v":389.21874717927778},477.36052431798413,555.82047682811378,624.28962921621496,682.44914567229284,729.9700153981139,766.51272789341169,791.72693787952051,805.2511195297368,796.49270809367738,727.91778803908051,593.50628140405388,473.53375346176313,367.71064295430654,275.75319552493931,197.38334726568223,132.32861060028142,80.321962455688208,41.101734676162323,14.411506635026853,2.2737367544323206E-13,1.6307196267431208,0,10.022014157175448,98.495816432889555,224.12872491230647,344.80914791567835,460.42292136578038,570.85324948932487,675.98064415143165,775.68286279164522,869.83484492926016,958.30864720497436,981.28234490718046,941.80686442995579,753.79576266128288,588.43528816664934,445.01287022951715,322.83835504127399,221.24330048314187,139.58029309368567,77.22228652397996,33.561960804450905,8.0111017686730293,1.1368683772161603E-13,10.260386605393238,31.127162266421472,88.461927050889301,229.79669183535714,401.72748230400254,561.22215059812754,707.15513149656817,838.29898742202602,953.31518820509336,1050.7440563456253,1128.9938022425158,1186.3285670269836,1186.3285670269836,1095.4328442744395,856.00150023044716,648.28753972191271,470.89375105670371,322.48447240257622,201.78288039757348,{"$f":"XY106","v":107.56839820234745},38.674217732755721,0,0,0,42.651388053810322,392.65138805381036,742.65138805381036,802.27571282156475,916.26269673680247,1014.113306271079,1095.3125822686416,1159.3291317128321,1205.6146032732611,1233.6031461161513,1242.7108514437266,1242.7108514437266,1226.3799611892332,1110.3548899038442,884.6021743177389,682.91442321952673,504.80903451270478,349.81308426936516,217.46313264287573,107.30503367281335,18.893748904097038,0,0,0,0,16.382611558826863,28.941520824039209,181.50043008925155,395.99118302730187,602.22779350527719,800.01998806113602,989.17310707273214,1169.4880036485988,1340.7609401879772,1502.7834825563577,1655.3423918215701,1698.7344601309358,1627.190730370201,1308.0876317903858,1026.7355786673029,781.94695314005537,572.57149886095635,397.49514563204241,255.63887101758826,145.95759776938496,67.439125938142638,19.103098579819061,3.751665644813329E-12,22.203216481347749,56.981175916394946,152.53911722384152,388.0970585312881,674.64837597903056,940.47282313590574,1183.6944579666404,1402.267551175737,1593.961219147516,1756.3426660484024,1886.758909209887,{"$f":"AAK106","v":1982.3168505173335},1982.3168505173335,1830.3987649181747,1430.9213104999355,1084.3061619741261,788.22463318719247,540.45062108539469,338.85608673213824,181.40673539517627,66.157886934271573,0,0,0,0,0]
[null,null,null,"Remaining storage","kWh",null,null,{"$f":"H101-H102","v":3000},{"$f":"I101-I102","v":2839.6650420158358},2679.3300840316715,2535.1315004284688,2407.5842503619797,2297.219726848863,2204.5862812195073,2130.2497643076908,2074.7940849111892,2038.8217860745081,2038.8217860745081,2121.3710707246082,2313.6479996754247,2481.859964138348,2626.4895662098811,2748.0097298179321,2846.8838948091325,2923.566207143906,2978.5017052773337,3000,3000,3000,2983.850137869108,3000,2983.2966430713741,2835.8403059451834,2626.4521251461551,2425.3180868072013,2232.6284643903641,2048.5779175177895,1873.365593080945,1707.1952286805886,1550.27525845123,1402.8189213250394,1364.5294251546954,1430.3218926167367,1743.6737288978584,2019.2745197222478,2258.3118829508016,2461.9360749312073,2631.2611658614273,2767.366178177188,2871.2961891266978,2944.0633986592461,2986.6481637188763,2999.9999999999977,2982.8993556576756,2948.1213962226284,2852.5634549151819,2617.0055136077353,2330.454196159993,2064.6297490031179,1821.4081141723832,1602.8350209632865,1411.1413529915076,1248.7599060906211,1118.3436629291364,1022.7857216216898,1022.7857216216898,1174.2785928759301,1573.3308329492509,1919.5207671301418,2215.177081572157,2462.5258793290363,2663.6951993373741,{"$f":"BU101-BU102","v":2820.7193363294177},2935.5429704454041,3000,3000,3000,2928.9143532436492,2762.6523666487078,2523.6124860832019,2452.572605517696,2338.042597634203,2236.4216892554796,2148.121847706127,2073.5681873994727,2013.1993893998267,1967.468134374212,1936.8415493608493,1921.8016687953434,1936.7611365772887,2031.4759491839507,2213.9728772311855,2377.2178336881061,2521.5969002319143,2647.4884160049369,2755.2631328844791,2845.2843676388798,2917.9081510322039,2973.4833739387709,3000,3000,3000,2963.553490001636,2953.5063625894663,2831.4592351772963,2659.8666328268559,2494.877344444476,2336.6435887997886,2185.3210935905117,2041.0691763298187,1904.0508270983159,1774.4327932036117,1652.3856657914419,1617.6720111439495,1677.0288513844739,1934.4331866802627,2161.6366856106656,2359.5894424644002,2529.2116623196162,2671.394601334684,2787.0014774581841,2876.8683524886837,2941.804986385614,2982.5956647042094,2999.9999999999982,2982.2374268149233,2954.4150592668857,2877.9687062209282,2689.5223531749712,2460.2812992167774,2247.6217414912771,2053.0444336266896,1878.1859590594124,1724.8310246819892,1594.9258671612802,1490.5928726320924,{"$f":"EG101-EG102","v":1414.1465195861351},1414.1465195861351,1535.6809880654623,1855.2629516000538,2132.5550704207017,2369.4202934502487,2567.639503131687,2728.9151306142921,2854.874611683862,2947.0736904525857,3000,3000,3000,2943.1314825949194,2833.8296161211547,2666.3054344709385,2610.7812528207223,2522.6394756820159,2444.1795231718861,2375.710370783785,2317.5508543277074,2270.0299846018861,2233.4872721065885,2208.2730621204796,2194.7488804702634,2203.5072919063227,2272.0822119609193,2406.4937185959461,2526.4662465382371,2632.2893570456936,2724.2468044750608,2802.6166527343175,2867.6713893997185,2919.6780375443118,2958.8982653238377,2985.5884933649731,3000,2998.369280373257,3000,2989.9779858428246,2901.5041835671104,2775.8712750876934,2655.1908520843217,2539.5770786342196,2429.1467505106752,2324.0193558485685,2224.3171372083548,2130.1651550707397,2041.6913527950255,2018.7176550928195,2058.1931355700444,2246.2042373387171,2411.5647118333509,2554.9871297704831,2677.1616449587259,2778.7566995168581,2860.4197069063143,2922.7777134760199,2966.4380391955492,2991.9888982313269,3000,2989.7396133946067,2968.8728377335783,2911.5380729491108,{"$f":"GS101-GS102","v":2770.2033081646427},2598.2725176959975,2438.7778494018726,2292.8448685034318,2161.7010125779739,2046.6848117949066,1949.2559436543747,1871.0061977574842,1813.6714329730164,1813.6714329730164,1904.5671557255605,2143.9984997695528,2351.7124602780873,2529.1062489432961,2677.5155275974239,2798.2171196024265,2892.4316017976525,2961.3257822672444,3000,3000,3000,2957.3486119461895,2607.3486119461895,2257.3486119461895,2197.7242871784351,2083.7373032631976,1985.886693728921,1904.6874177313584,1840.6708682871679,1794.3853967267389,1766.3968538838487,1757.2891485562734,1757.2891485562734,1773.6200388107668,1889.6451100961558,2115.3978256822611,2317.0855767804733,2495.1909654872952,2650.1869157306346,2782.5368673571243,2892.6949663271866,2981.1062510959027,3000,3000,3000,3000,2983.6173884411733,2971.0584791759607,2818.4995699107485,2604.0088169726982,2397.7722064947229,2199.9800119388638,2010.8268929272679,1830.5119963514012,1659.2390598120228,1497.2165174436423,1344.6576081784299,1301.2655398690642,1372.809269629799,1691.9123682096142,1973.2644213326971,2218.0530468599445,2427.4285011390439,2602.5048543679577,{"$f":"JE101-JE102","v":2744.3611289824116},2854.0424022306152,2932.5608740618572,2980.8969014201812,2999.9999999999964,2977.7967835186523,2943.0188240836051,2847.4608827761585,2611.902941468712,2325.3516240209692,2059.5271768640941,1816.3055420333596,1597.732448824263,1406.038780852484,1243.6573339515976,1113.241090790113,1017.6831494826665,1017.6831494826665,1169.6012350818253,1569.0786895000645,1915.6938380258739,2211.7753668128075,2459.5493789146053,2661.1439132678615,2818.5932646048236,2933.8421130657284,3000,3000,3000,2928.9143532436492,2762.6523666487078,2523.6124860832019,2452.572605517696,2338.042597634203,2236.4216892554796,2148.121847706127,2073.5681873994727,2013.1993893998267,1967.468134374212,1936.8415493608493,1921.8016687953434,1936.7611365772887,2031.4759491839507,2213.9728772311855,2377.2178336881061,2521.5969002319143,2647.4884160049369,2755.2631328844791,2845.2843676388798,2917.9081510322039,2973.4833739387709,3000,3000,3000,2963.553490001636,2953.5063625894663,2831.4592351772963,2659.8666328268559,2494.877344444476,2336.6435887997886,2185.3210935905117,2041.0691763298187,1904.0508270983159,1774.4327932036117,{"$f":"LQ101-LQ102","v":1652.3856657914419},1617.6720111439495,1677.0288513844739,1934.4331866802627,2161.6366856106656,2359.5894424644002,2529.2116623196162,2671.394601334684,2787.0014774581841,2876.8683524886837,2941.804986385614,2982.5956647042094,2999.9999999999982,2982.2374268149233,2954.4150592668857,2877.9687062209282,2689.5223531749712,2460.2812992167774,2247.6217414912771,2053.0444336266896,1878.1859590594124,1724.8310246819892,1594.9258671612802,1490.5928726320924,1414.1465195861351,1414.1465195861351,1535.6809880654623,1855.2629516000538,2132.5550704207017,2369.4202934502487,2567.639503131687,2728.9151306142921,2854.874611683862,2947.0736904525857,3000,3000,3000,2943.1314825949194,2833.8296161211547,2666.3054344709385,2610.7812528207223,2522.6394756820159,2444.1795231718861,2375.710370783785,2317.5508543277074,2270.0299846018861,2233.4872721065885,2208.2730621204796,2194.7488804702634,2203.5072919063227,2272.0822119609193,2406.4937185959461,2526.4662465382371,2632.2893570456936,2724.2468044750608,2802.6166527343175,2867.6713893997185,2919.6780375443118,2958.8982653238377,2985.5884933649731,3000,2998.369280373257,3000,2989.9779858428246,{"$f":"OC101-OC102","v":2901.5041835671104},2775.8712750876934,2655.1908520843217,2539.5770786342196,2429.1467505106752,2324.0193558485685,2224.3171372083548,2130.1651550707397,2041.6913527950255,2018.7176550928195,2058.1931355700444,2246.2042373387171,2411.5647118333509,2554.9871297704831,2677.1616449587259,2778.7566995168581,2860.4197069063143,2922.7777134760199,2966.4380391955492,2991.9888982313269,3000,2989.7396133946067,2968.8728377335783,2911.5380729491108,2770.2033081646427,2598.2725176959975,2438.7778494018726,2292.8448685034318,2161.7010125779739,2046.6848117949066,1949.2559436543747,1871.0061977574842,1813.6714329730164,1813.6714329730164,1904.5671557255605,2143.9984997695528,2351.7124602780873,2529.1062489432961,2677.5155275974239,2798.2171196024265,2892.4316017976525,2961.3257822672444,3000,3000,3000,2957.3486119461895,2607.3486119461895,2257.3486119461895,2197.7242871784351,2083.7373032631976,1985.886693728921,1904.6874177313584,1840.6708682871679,1794.3853967267389,1766.3968538838487,1757.2891485562734,1757.2891485562734,1773.6200388107668,1889.6451100961558,2115.3978256822611,2317.0855767804733,2495.1909654872952,2650.1869157306346,2782.5368673571243,{"$f":"QO101-QO102","v":2892.6949663271866},2981.1062510959027,3000,3000,3000,3000,2983.6173884411733,2971.0584791759607,2818.4995699107485,2604.0088169726982,2397.7722064947229,2199.9800119388638,2010.8268929272679,1830.5119963514012,1659.2390598120228,1497.2165174436423,1344.6576081784299,1301.2655398690642,1372.809269629799,1691.9123682096142,1973.2644213326971,2218.0530468599445,2427.4285011390439,2602.5048543679577,2744.3611289824116,2854.0424022306152,2932.5608740618572,2980.8969014201812,2999.9999999999964,2977.7967835186523,2943.0188240836051,2847.4608827761585,2611.902941468712,2325.3516240209692,2059.5271768640941,1816.3055420333596,1597.732448824263,1406.038780852484,1243.6573339515976,1113.241090790113,1017.6831494826665,1017.6831494826665,1169.6012350818253,1569.0786895000645,1915.6938380258739,2211.7753668128075,2459.5493789146053,2661.1439132678615,2818.5932646048236,2933.8421130657284,3000,3000,3000,2928.9143532436492,2762.6523666487078,2523.6124860832019,2452.572605517696,2338.042597634203,2236.4216892554796,2148.121847706127,2073.5681873994727,2013.1993893998267,1967.468134374212,1936.8415493608493,{"$f":"TA101-TA102","v":1921.8016687953434},1936.7611365772887,2031.4759491839507,2213.9728772311855,2377.2178336881061,2521.5969002319143,2647.4884160049369,2755.2631328844791,2845.2843676388798,2917.9081510322039,2973.4833739387709,3000,3000,3000,2963.553490001636,2953.5063625894663,2831.4592351772963,2659.8666328268559,2494.877344444476,2336.6435887997886,2185.3210935905117,2041.0691763298187,1904.0508270983159,1774.4327932036117,1652.3856657914419,1617.6720111439495,1677.0288513844739,1934.4331866802627,2161.6366856106656,2359.5894424644002,2529.2116623196162,2671.394601334684,2787.0014774581841,2876.8683524886837,2941.804986385614,2982.5956647042094,2999.9999999999982,2982.2374268149233,2954.4150592668857,2877.9687062209282,2689.5223531749712,2460.2812992167774,2247.6217414912771,2053.0444336266896,1878.1859590594124,1724.8310246819892,1594.9258671612802,1490.5928726320924,1414.1465195861351,1414.1465195861351,1535.6809880654623,1855.2629516000538,2132.5550704207017,2369.4202934502487,2567.639503131687,2728.9151306142921,2854.874611683862,2947.0736904525857,3000,3000,3000,2943.1314825949194,2833.8296161211547,2666.3054344709385,{"$f":"VM101-VM102","v":2610.7812528207223},2522.6394756820159,2444.1795231718861,2375.710370783785,2317.5508543277074,2270.0299846018861,2233.4872721065885,2208.2730621204796,2194.7488804702634,2203.5072919063227,2272.0822119609193,2406.4937185959461,2526.4662465382371,2632.2893570456936,2724.2468044750608,2802.6166527343175,2867.6713893997185,2919.6780375443118,2958.8982653238377,2985.5884933649731,3000,2998.369280373257,3000,2989.9779858428246,2901.5041835671104,2775.8712750876934,2655.1908520843217,2539.5770786342196,2429.1467505106752,2324.0193558485685,2224.3171372083548,2130.1651550707397,2041.6913527950255,2018.7176550928195,2058.1931355700444,2246.2042373387171,2411.5647118333509,2554.9871297704831,2677.1616449587259,2778.7566995168581,2860.4197069063143,2922.7777134760199,2966.4380391955492,2991.9888982313269,3000,2989.7396133946067,2968.8728377335783,2911.5380729491108,2770.2033081646427,2598.2725176959975,2438.7778494018726,2292.8448685034318,2161.7010125779739,2046.6848117949066,1949.2559436543747,1871.0061977574842,1813.6714329730164,1813.6714329730164,1904.5671557255605,2143.9984997695528,2351.7124602780873,2529.1062489432961,2677.5155275974239,2798.2171196024265,{"$f":"XY101-XY102","v":2892.4316017976525},2961.3257822672444,3000,3000,3000,2957.3486119461895,2607.3486119461895,2257.3486119461895,2197.7242871784351,2083.7373032631976,1985.886693728921,1904.6874177313584,1840.6708682871679,1794.3853967267389,1766.3968538838487,1757.2891485562734,1757.2891485562734,1773.6200388107668,1889.6451100961558,2115.3978256822611,2317.0855767804733,2495.1909654872952,2650.1869157306346,2782.5368673571243,2892.6949663271866,2981.1062510959027,3000,3000,3000,3000,2983.6173884411733,2971.0584791759607,2818.4995699107485,2604.0088169726982,2397.7722064947229,2199.9800119388638,2010.8268929272679,1830.5119963514012,1659.2390598120228,1497.2165174436423,1344.6576081784299,1301.2655398690642,1372.809269629799,1691.9123682096142,1973.2644213326971,2218.0530468599445,2427.4285011390439,2602.5048543679577,2744.3611289824116,2854.0424022306152,2932.5608740618572,2980.8969014201812,2999.9999999999964,2977.7967835186523,2943.0188240836051,2847.4608827761585,2611.902941468712,2325.3516240209692,2059.5271768640941,1816.3055420333596,1597.732448824263,1406.038780852484,1243.6573339515976,1113.241090790113,{"$f":"AAK101-AAK102","v":1017.6831494826665},1017.6831494826665,1169.6012350818253,1569.0786895000645,1915.6938380258739,2211.7753668128075,2459.5493789146053,2661.1439132678615,2818.5932646048236,2933.8421130657284,3000,3000,3000,3000,3000]
[]
[null,null,"Energy in Battery"]
[null,null,null,"Opening balance",null,null,null,{"$f":"G110","v":0},{"$f":"H110","v":160.33495798416413},320.66991596832827,464.86849957153129,592.41574963802032,702.78027315113707,795.41371878049256,869.75023569230927,925.20591508881103,961.17821392549183,961.17821392549183,878.62892927539167,686.35200032457522,518.14003586165188,373.51043379011878,251.990270182068,153.11610519086742,76.433792856093874,21.498294722666401,0,0,0,16.149862130891766,0,16.703356928625919,164.15969405481647,373.54787485384503,574.68191319279867,767.37153560963577,951.42208248221027,1126.634406919055,1292.8047713194114,1449.72474154877,1597.1810786749606,1635.4705748453046,1569.6781073832633,1256.3262711021416,980.72548027775224,741.68811704919835,538.06392506879297,368.73883413857266,232.63382182281214,128.70381087330247,55.936601340753782,13.351836281123838,2.1600499167107046E-12,17.100644342324379,51.87860377737158,147.43654508481814,382.99448639226466,669.54580384000712,935.37025099688219,1178.5918858276168,1397.1649790367135,1588.8586470084924,1751.2400939093789,1881.6563370708636,1977.2142783783102,1977.2142783783102,1825.7214071240699,1426.6691670507491,1080.4792328698582,784.82291842784298,537.47412067096366,336.30480066262567,{"$f":"BT110","v":179.28066367058216},64.45702955459592,0,0,0,71.085646756350656,237.34763335129213,476.38751391679807,547.42739448230407,661.95740236579672,763.57831074452042,851.87815229387286,926.43181260052756,986.80061060017329,1032.531865625788,1063.1584506391507,1078.1983312046566,1063.2388634227113,968.52405081604934,786.02712276881437,622.78216631189389,478.40309976808555,352.51158399506312,244.73686711552079,154.71563236112013,82.091848967796295,26.516626061228976,0,0,0,36.446509998363908,46.4936374105338,168.54076482270369,340.13336717314394,505.12265555552415,663.35641120021114,814.67890640948804,958.93082367018144,1095.9491729016841,1225.5672067963883,1347.6143342085581,1382.3279888560505,1322.9711486155261,1065.5668133197373,838.36331438933428,640.41055753559954,470.78833768038362,328.60539866531576,212.99852254181576,123.13164751131649,58.195013614385971,17.404335295790474,1.5916157281026244E-12,17.762573185076757,45.584940733114436,122.03129377907163,310.47764682502884,539.71870078322286,752.37825850872287,946.95556637331038,1121.8140409405876,1275.1689753180108,1405.0741328387198,1509.4071273679076,{"$f":"EF110","v":1585.8534804138649},1585.8534804138649,1464.3190119345377,1144.7370483999462,867.44492957929845,630.57970654975145,432.36049686831313,271.08486938570786,145.12538831613813,52.926309547414235,0,0,0,56.868517405080468,166.17038387884517,333.69456552906149,389.21874717927778,477.36052431798413,555.82047682811378,624.28962921621496,682.44914567229284,729.9700153981139,766.51272789341169,791.72693787952051,805.2511195297368,796.49270809367738,727.91778803908051,593.50628140405388,473.53375346176313,367.71064295430654,275.75319552493931,197.38334726568223,132.32861060028142,80.321962455688208,41.101734676162323,14.411506635026853,2.2737367544323206E-13,1.6307196267431208,0,10.022014157175448,98.495816432889555,224.12872491230647,344.80914791567835,460.42292136578038,570.85324948932487,675.98064415143165,775.68286279164522,869.83484492926016,958.30864720497436,981.28234490718046,941.80686442995579,753.79576266128288,588.43528816664934,445.01287022951715,322.83835504127399,221.24330048314187,139.58029309368567,77.22228652397996,33.561960804450905,8.0111017686730293,1.1368683772161603E-13,10.260386605393238,31.127162266421472,88.461927050889301,{"$f":"GR110","v":229.79669183535714},401.72748230400254,561.22215059812754,707.15513149656817,838.29898742202602,953.31518820509336,1050.7440563456253,1128.9938022425158,1186.3285670269836,1186.3285670269836,1095.4328442744395,856.00150023044716,648.28753972191271,470.89375105670371,322.48447240257622,201.78288039757348,107.56839820234745,38.674217732755721,0,0,0,42.651388053810322,392.65138805381036,742.65138805381036,802.27571282156475,916.26269673680247,1014.113306271079,1095.3125822686416,1159.3291317128321,1205.6146032732611,1233.6031461161513,1242.7108514437266,1242.7108514437266,1226.3799611892332,1110.3548899038442,884.6021743177389,682.91442321952673,504.80903451270478,349.81308426936516,217.46313264287573,107.30503367281335,18.893748904097038,0,0,0,0,16.382611558826863,28.941520824039209,181.50043008925155,395.99118302730187,602.22779350527719,800.01998806113602,989.17310707273214,1169.4880036485988,1340.7609401879772,1502.7834825563577,1655.3423918215701,1698.7344601309358,1627.190730370201,1308.0876317903858,1026.7355786673029,781.94695314005537,572.57149886095635,397.49514563204241,{"$f":"JD110","v":255.63887101758826},145.95759776938496,67.439125938142638,19.103098579819061,3.751665644813329E-12,22.203216481347749,56.981175916394946,152.53911722384152,388.0970585312881,674.64837597903056,940.47282313590574,1183.6944579666404,1402.267551175737,1593.961219147516,1756.3426660484024,1886.758909209887,1982.3168505173335,1982.3168505173335,1830.3987649181747,1430.9213104999355,1084.3061619741261,788.22463318719247,540.45062108539469,338.85608673213824,181.40673539517627,66.157886934271573,0,0,0,71.085646756350656,237.34763335129213,476.38751391679807,547.42739448230407,661.95740236579672,763.57831074452042,851.87815229387286,926.43181260052756,986.80061060017329,1032.531865625788,1063.1584506391507,1078.1983312046566,1063.2388634227113,968.52405081604934,786.02712276881437,622.78216631189389,478.40309976808555,352.51158399506312,244.73686711552079,154.71563236112013,82.091848967796295,26.516626061228976,0,0,0,36.446509998363908,46.4936374105338,168.54076482270369,340.13336717314394,505.12265555552415,663.35641120021114,814.67890640948804,958.93082367018144,1095.9491729016841,1225.5672067963883,{"$f":"LP110","v":1347.6143342085581},1382.3279888560505,1322.9711486155261,1065.5668133197373,838.36331438933428,640.41055753559954,470.78833768038362,328.60539866531576,212.99852254181576,123.13164751131649,58.195013614385971,17.404335295790474,1.5916157281026244E-12,17.762573185076757,45.584940733114436,122.03129377907163,310.47764682502884,539.71870078322286,752.37825850872287,946.95556637331038,1121.8140409405876,1275.1689753180108,1405.0741328387198,1509.4071273679076,1585.8534804138649,1585.8534804138649,1464.3190119345377,1144.7370483999462,867.44492957929845,630.57970654975145,432.36049686831313,271.08486938570786,145.12538831613813,52.926309547414235,0,0,0,56.868517405080468,166.17038387884517,333.69456552906149,389.21874717927778,477.36052431798413,555.82047682811378,624.28962921621496,682.44914567229284,729.9700153981139,766.51272789341169,791.72693787952051,805.2511195297368,796.49270809367738,727.91778803908051,593.50628140405388,473.53375346176313,367.71064295430654,275.75319552493931,197.38334726568223,132.32861060028142,80.321962455688208,41.101734676162323,14.411506635026853,2.2737367544323206E-13,1.6307196267431208,0,10.022014157175448,{"$f":"OB110","v":98.495816432889555},224.12872491230647,344.80914791567835,460.42292136578038,570.85324948932487,675.98064415143165,775.68286279164522,869.83484492926016,958.30864720497436,981.28234490718046,941.80686442995579,753.79576266128288,588.43528816664934,445.01287022951715,322.83835504127399,221.24330048314187,139.58029309368567,77.22228652397996,33.561960804450905,8.0111017686730293,1.1368683772161603E-13,10.260386605393238,31.127162266421472,88.461927050889301,229.79669183535714,401.72748230400254,561.22215059812754,707.15513149656817,838.29898742202602,953.31518820509336,1050.7440563456253,1128.9938022425158,1186.3285670269836,1186.3285670269836,1095.4328442744395,856.00150023044716,648.28753972191271,470.89375105670371,322.48447240257622,201.78288039757348,107.56839820234745,38.674217732755721,0,0,0,42.651388053810322,392.65138805381036,742.65138805381036,802.27571282156475,916.26269673680247,1014.113306271079,1095.3125822686416,1159.3291317128321,1205.6146032732611,1233.6031461161513,1242.7108514437266,1242.7108514437266,1226.3799611892332,1110.3548899038442,884.6021743177389,682.91442321952673,504.80903451270478,349.81308426936516,217.46313264287573,{"$f":"QN110","v":107.30503367281335},18.893748904097038,0,0,0,0,16.382611558826863,28.941520824039209,181.50043008925155,395.99118302730187,602.22779350527719,800.01998806113602,989.17310707273214,1169.4880036485988,1340.7609401879772,1502.7834825563577,1655.3423918215701,1698.7344601309358,1627.190730370201,1308.0876317903858,1026.7355786673029,781.94695314005537,572.57149886095635,397.49514563204241,255.63887101758826,145.95759776938496,67.439125938142638,19.103098579819061,3.751665644813329E-12,22.203216481347749,56.981175916394946,152.53911722384152,388.0970585312881,674.64837597903056,940.47282313590574,1183.6944579666404,1402.267551175737,1593.961219147516,1756.3426660484024,1886.758909209887,1982.3168505173335,1982.3168505173335,1830.3987649181747,1430.9213104999355,1084.3061619741261,788.22463318719247,540.45062108539469,338.85608673213824,181.40673539517627,66.157886934271573,0,0,0,71.085646756350656,237.34763335129213,476.38751391679807,547.42739448230407,661.95740236579672,763.57831074452042,851.87815229387286,926.43181260052756,986.80061060017329,1032.531865625788,1063.1584506391507,{"$f":"SZ110","v":1078.1983312046566},1063.2388634227113,968.52405081604934,786.02712276881437,622.78216631189389,478.40309976808555,352.51158399506312,244.73686711552079,154.71563236112013,82.091848967796295,26.516626061228976,0,0,0,36.446509998363908,46.4936374105338,168.54076482270369,340.13336717314394,505.12265555552415,663.35641120021114,814.67890640948804,958.93082367018144,1095.9491729016841,1225.5672067963883,1347.6143342085581,1382.3279888560505,1322.9711486155261,1065.5668133197373,838.36331438933428,640.41055753559954,470.78833768038362,328.60539866531576,212.99852254181576,123.13164751131649,58.195013614385971,17.404335295790474,1.5916157281026244E-12,17.762573185076757,45.584940733114436,122.03129377907163,310.47764682502884,539.71870078322286,752.37825850872287,946.95556637331038,1121.8140409405876,1275.1689753180108,1405.0741328387198,1509.4071273679076,1585.8534804138649,1585.8534804138649,1464.3190119345377,1144.7370483999462,867.44492957929845,630.57970654975145,432.36049686831313,271.08486938570786,145.12538831613813,52.926309547414235,0,0,0,56.868517405080468,166.17038387884517,333.69456552906149,{"$f":"VL110","v":389.21874717927778},477.36052431798413,555.82047682811378,624.28962921621496,682.44914567229284,729.9700153981139,766.51272789341169,791.72693787952051,805.2511195297368,796.49270809367738,727.91778803908051,593.50628140405388,473.53375346176313,367.71064295430654,275.75319552493931,197.38334726568223,132.32861060028142,80.321962455688208,41.101734676162323,14.411506635026853,2.2737367544323206E-13,1.6307196267431208,0,10.022014157175448,98.495816432889555,224.12872491230647,344.80914791567835,460.42292136578038,570.85324948932487,675.98064415143165,775.68286279164522,869.83484492926016,958.30864720497436,981.28234490718046,941.80686442995579,753.79576266128288,588.43528816664934,445.01287022951715,322.83835504127399,221.24330048314187,139.58029309368567,77.22228652397996,33.561960804450905,8.0111017686730293,1.1368683772161603E-13,10.260386605393238,31.127162266421472,88.461927050889301,229.79669183535714,401.72748230400254,561.22215059812754,707.15513149656817,838.29898742202602,953.31518820509336,1050.7440563456253,1128.9938022425158,1186.3285670269836,1186.3285670269836,1095.4328442744395,856.00150023044716,648.28753972191271,470.89375105670371,322.48447240257622,201.78288039757348,{"$f":"XX110","v":107.56839820234745},38.674217732755721,0,0,0,42.651388053810322,392.65138805381036,742.65138805381036,802.27571282156475,916.26269673680247,1014.113306271079,1095.3125822686416,1159.3291317128321,1205.6146032732611,1233.6031461161513,1242.7108514437266,1242.7108514437266,1226.3799611892332,1110.3548899038442,884.6021743177389,682.91442321952673,504.80903451270478,349.81308426936516,217.46313264287573,107.30503367281335,18.893748904097038,0,0,0,0,16.382611558826863,28.941520824039209,181.50043008925155,395.99118302730187,602.22779350527719,800.01998806113602,989.17310707273214,1169.4880036485988,1340.7609401879772,1502.7834825563577,1655.3423918215701,1698.7344601309358,1627.190730370201,1308.0876317903858,1026.7355786673029,781.94695314005537,572.57149886095635,397.49514563204241,255.63887101758826,145.95759776938496,67.439125938142638,19.103098579819061,3.751665644813329E-12,22.203216481347749,56.981175916394946,152.53911722384152,388.0970585312881,674.64837597903056,940.47282313590574,1183.6944579666404,1402.267551175737,1593.961219147516,1756.3426660484024,1886.758909209887,{"$f":"AAJ110","v":1982.3168505173335},1982.3168505173335,1830.3987649181747,1430.9213104999355,1084.3061619741261,788.22463318719247,540.45062108539469,338.85608673213824,181.40673539517627,66.157886934271573,0,0,0,0,0]
[null,null,null,"Add: Charging from Battery","kW",{"$f":"F16","v":500},null,{"$f":"IF(H97>0,H84,0)","v":229.04993997737733},{"$f":"IF(I97>0,I84,0)","v":229.04993997737733},205.99797657600436,182.21035723784144,157.66360501873828,132.33349375622208,106.19502415973818,79.222399137859611,51.388998338115471,0,0,0,0,0,0,0,0,0,0,0,0,23.071231615559668,0,23.861938469465599,210.65191018027224,299.1259725700408,287.33434048421941,275.27088916691014,262.9293526751062,250.30332062406421,237.3862348576522,224.17138604194076,210.65191018027224,54.699280243348312,0,0,0,0,0,0,0,0,0,0,0,24.429491917603173,49.682799192924563,136.51134472492367,336.51134472492367,409.35902492534638,379.74921022410734,347.45947832962077,312.24727601299514,273.84809710254143,231.97349557269496,186.30891880212096,136.51134472492367,0,0,0,0,0,0,0,0,{"$f":"IF(BU97>0,BU84,0)","v":0},0,0,0,101.5509239376438,237.51712370705928,341.48554366500855,101.48554366500855,163.61429697641802,145.17272625531962,126.14263078478928,106.50522900950671,86.241139999493839,65.33036432230665,43.752264304803816,21.485543665008549,0,0,0,0,0,0,0,0,0,0,0,0,0,52.066442854805587,14.353039160242702,174.3530391602427,245.13228907205752,235.6989834034004,226.04822234955299,216.17499315610985,206.07416751527626,195.74049890214667,185.16861984957751,174.3530391602427,49.590935210703492,0,0,0,0,0,0,0,0,0,0,0,25.37510455010738,39.746239354339536,109.20907577993887,269.20907577993887,327.48721994027704,303.79936817928581,277.96758266369653,249.79782081039605,219.07847768203305,185.57879645815586,149.04713504169666,109.20907577993887,{"$f":"IF(EG97>0,EG84,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,81.240739150114962,156.14552353394959,239.32025950030902,79.320259500309021,125.91682448386615,112.08564644304238,97.813074840144623,83.085023508682752,67.886956751172988,52.203874993282682,36.020299980155528,19.320259500309021,0,0,0,0,0,0,0,0,0,0,0,0,2.3295994667755622,0,14.317163081679212,126.39114610816301,179.47558354202414,172.40060429053131,165.16253350014574,157.7576116050634,150.18199237443821,142.43174091459099,134.50283162516416,126.39114610816301,32.819568146008692,0,0,0,0,0,0,0,0,0,0,0,14.657695150561608,29.809679515754624,81.906806834954068,201.90680683495407,{"$f":"IF(GS97>0,GS84,0)","v":245.61541495520768},227.84952613446427,208.47568699777233,187.34836560779695,164.30885826152473,139.18409734361683,111.78535128127243,81.906806834954068,0,0,0,0,0,0,0,0,0,0,0,0,60.930554362586179,500,500,85.177606811077681,162.83854845033954,139.78658504896657,115.99896571080365,91.452213491700491,66.122102229184293,39.983632632700392,13.011007610821821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.403730798324091,17.941298950303349,217.94129895030335,306.41536134007191,294.62372925425052,282.56027793694125,270.21874144513731,257.59270939409532,244.67562362768331,231.46077481197187,217.94129895030335,61.988669013379422,0,0,0,0,0,0,0,{"$f":"IF(JE97>0,JE84,0)","v":0},0,0,0,31.718880687634282,49.682799192924563,136.51134472492367,336.51134472492367,409.35902492534638,379.74921022410734,347.45947832962077,312.24727601299514,273.84809710254143,231.97349557269496,186.30891880212096,136.51134472492367,0,0,0,0,0,0,0,0,0,0,0,0,101.5509239376438,237.51712370705928,341.48554366500855,101.48554366500855,163.61429697641802,145.17272625531962,126.14263078478928,106.50522900950671,86.241139999493839,65.33036432230665,43.752264304803816,21.485543665008549,0,0,0,0,0,0,0,0,0,0,0,0,0,52.066442854805587,14.353039160242702,174.3530391602427,245.13228907205752,235.6989834034004,226.04822234955299,216.17499315610985,206.07416751527626,195.74049890214667,185.16861984957751,174.3530391602427,{"$f":"IF(LQ97>0,LQ84,0)","v":49.590935210703492},0,0,0,0,0,0,0,0,0,0,0,25.37510455010738,39.746239354339536,109.20907577993887,269.20907577993887,327.48721994027704,303.79936817928581,277.96758266369653,249.79782081039605,219.07847768203305,185.57879645815586,149.04713504169666,109.20907577993887,0,0,0,0,0,0,0,0,0,0,0,0,81.240739150114962,156.14552353394959,239.32025950030902,79.320259500309021,125.91682448386615,112.08564644304238,97.813074840144623,83.085023508682752,67.886956751172988,52.203874993282682,36.020299980155528,19.320259500309021,0,0,0,0,0,0,0,0,0,0,0,0,2.3295994667755622,0,14.317163081679212,126.39114610816301,{"$f":"IF(OC97>0,OC84,0)","v":179.47558354202414},172.40060429053131,165.16253350014574,157.7576116050634,150.18199237443821,142.43174091459099,134.50283162516416,126.39114610816301,32.819568146008692,0,0,0,0,0,0,0,0,0,0,0,14.657695150561608,29.809679515754624,81.906806834954068,201.90680683495407,245.61541495520768,227.84952613446427,208.47568699777233,187.34836560779695,164.30885826152473,139.18409734361683,111.78535128127243,81.906806834954068,0,0,0,0,0,0,0,0,0,0,0,0,60.930554362586179,500,500,85.177606811077681,162.83854845033954,139.78658504896657,115.99896571080365,91.452213491700491,66.122102229184293,39.983632632700392,13.011007610821821,0,0,0,0,0,0,0,0,0,{"$f":"IF(QO97>0,QO84,0)","v":0},0,0,0,0,23.403730798324091,17.941298950303349,217.94129895030335,306.41536134007191,294.62372925425052,282.56027793694125,270.21874144513731,257.59270939409532,244.67562362768331,231.46077481197187,217.94129895030335,61.988669013379422,0,0,0,0,0,0,0,0,0,0,0,31.718880687634282,49.682799192924563,136.51134472492367,336.51134472492367,409.35902492534638,379.74921022410734,347.45947832962077,312.24727601299514,273.84809710254143,231.97349557269496,186.30891880212096,136.51134472492367,0,0,0,0,0,0,0,0,0,0,0,0,101.5509239376438,237.51712370705928,341.48554366500855,101.48554366500855,163.61429697641802,145.17272625531962,126.14263078478928,106.50522900950671,86.241139999493839,65.33036432230665,43.752264304803816,21.485543665008549,{"$f":"IF(TA97>0,TA84,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,52.066442854805587,14.353039160242702,174.3530391602427,245.13228907205752,235.6989834034004,226.04822234955299,216.17499315610985,206.07416751527626,195.74049890214667,185.16861984957751,174.3530391602427,49.590935210703492,0,0,0,0,0,0,0,0,0,0,0,25.37510455010738,39.746239354339536,109.20907577993887,269.20907577993887,327.48721994027704,303.79936817928581,277.96758266369653,249.79782081039605,219.07847768203305,185.57879645815586,149.04713504169666,109.20907577993887,0,0,0,0,0,0,0,0,0,0,0,0,81.240739150114962,156.14552353394959,239.32025950030902,79.320259500309021,{"$f":"IF(VM97>0,VM84,0)","v":125.91682448386615},112.08564644304238,97.813074840144623,83.085023508682752,67.886956751172988,52.203874993282682,36.020299980155528,19.320259500309021,0,0,0,0,0,0,0,0,0,0,0,0,2.3295994667755622,0,14.317163081679212,126.39114610816301,179.47558354202414,172.40060429053131,165.16253350014574,157.7576116050634,150.18199237443821,142.43174091459099,134.50283162516416,126.39114610816301,32.819568146008692,0,0,0,0,0,0,0,0,0,0,0,14.657695150561608,29.809679515754624,81.906806834954068,201.90680683495407,245.61541495520768,227.84952613446427,208.47568699777233,187.34836560779695,164.30885826152473,139.18409734361683,111.78535128127243,81.906806834954068,0,0,0,0,0,0,0,0,{"$f":"IF(XY97>0,XY84,0)","v":0},0,0,0,60.930554362586179,500,500,85.177606811077681,162.83854845033954,139.78658504896657,115.99896571080365,91.452213491700491,66.122102229184293,39.983632632700392,13.011007610821821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.403730798324091,17.941298950303349,217.94129895030335,306.41536134007191,294.62372925425052,282.56027793694125,270.21874144513731,257.59270939409532,244.67562362768331,231.46077481197187,217.94129895030335,61.988669013379422,0,0,0,0,0,0,0,0,0,0,0,31.718880687634282,49.682799192924563,136.51134472492367,336.51134472492367,409.35902492534638,379.74921022410734,347.45947832962077,312.24727601299514,273.84809710254143,231.97349557269496,186.30891880212096,136.51134472492367,{"$f":"IF(AAK97>0,AAK84,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Efficiency Loss",null,{"$f":"1-F19","v":0.30000000000000004},null,{"$f":"$F$108*H107","v":68.714981993213215},{"$f":"$F$108*I107","v":68.714981993213215},61.799392972801314,54.663107171352436,47.299081505621494,39.700048126866633,31.858507247921459,23.766719741357885,15.416699501434643,0,0,0,0,0,0,0,0,0,0,0,0,6.9213694846679017,0,7.1585815408396805,63.195573054081684,89.737791771012255,86.200302145265837,82.581266750073056,78.878805802531872,75.090996187219275,71.215870457295665,67.251415812582238,63.195573054081684,16.409784073004495,0,0,0,0,0,0,0,0,0,0,0,7.3288475752809532,14.904839757877371,40.953403417477105,100.95340341747712,122.80770747760393,113.92476306723222,104.23784349888625,93.67418280389856,82.154429130762438,69.592048671808499,55.892675640636298,40.953403417477105,0,0,0,0,0,0,0,0,{"$f":"$F$108*BU107","v":0},0,0,0,30.465277181293146,71.255137112117794,102.44566309950258,30.445663099502568,49.08428909292541,43.551817876595891,37.84278923543679,31.951568702852018,25.872341999848157,19.599109296691999,13.125679291441147,6.4456630995025659,0,0,0,0,0,0,0,0,0,0,0,0,0,15.619932856441679,4.3059117480728109,52.305911748072816,73.539686721617272,70.709695021020138,67.814466704865907,64.852497946832969,61.822250254582883,58.722149670644008,55.550585954873263,52.305911748072816,14.87728056321105,0,0,0,0,0,0,0,0,0,0,0,7.6125313650322148,11.923871806301863,32.762722733981668,80.762722733981676,98.246165982083127,91.139810453785756,83.390274799108965,74.93934624311882,65.723543304609919,55.673638937446768,44.714140512509005,32.762722733981668,{"$f":"$F$108*EG107","v":0},0,0,0,0,0,0,0,0,0,0,0,24.372221745034491,46.843657060184881,71.796077850092715,23.796077850092711,37.775047345159848,33.625693932912718,29.34392245204339,24.925507052604829,20.366087025351899,15.661162497984806,10.80608999404666,5.7960778500927068,0,0,0,0,0,0,0,0,0,0,0,0,0.69887984003266879,0,4.2951489245037644,37.917343832448907,53.842675062607249,51.720181287159399,49.548760050043732,47.327283481519025,45.054597712331471,42.729522274377302,40.350849487549254,37.917343832448907,9.8458704438026086,0,0,0,0,0,0,0,0,0,0,0,4.3973085451684835,8.9429038547263886,24.572042050486225,60.572042050486232,{"$f":"$F$108*GS107","v":73.684624486562313},68.354857840339292,62.54270609933171,56.204509682339094,49.292657478457429,41.755229203085051,33.535605384381732,24.572042050486225,0,0,0,0,0,0,0,0,0,0,0,0,18.279166308775856,150.00000000000003,150.00000000000003,25.553282043323307,48.851564535101872,41.935975514689979,34.799689713241101,27.435664047510151,19.836630668755291,11.99508978981012,3.9033022832465467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0211192394972279,5.3823896850910051,65.382389685091013,91.92460840202159,88.387118776275173,84.768083381082391,81.065622433541208,77.277812818228611,73.402687088305001,69.438232443591573,65.382389685091013,18.596600704013831,0,0,0,0,0,0,0,{"$f":"$F$108*JE107","v":0},0,0,0,9.5156642062902854,14.904839757877371,40.953403417477105,100.95340341747712,122.80770747760393,113.92476306723222,104.23784349888625,93.67418280389856,82.154429130762438,69.592048671808499,55.892675640636298,40.953403417477105,0,0,0,0,0,0,0,0,0,0,0,0,30.465277181293146,71.255137112117794,102.44566309950258,30.445663099502568,49.08428909292541,43.551817876595891,37.84278923543679,31.951568702852018,25.872341999848157,19.599109296691999,13.125679291441147,6.4456630995025659,0,0,0,0,0,0,0,0,0,0,0,0,0,15.619932856441679,4.3059117480728109,52.305911748072816,73.539686721617272,70.709695021020138,67.814466704865907,64.852497946832969,61.822250254582883,58.722149670644008,55.550585954873263,52.305911748072816,{"$f":"$F$108*LQ107","v":14.87728056321105},0,0,0,0,0,0,0,0,0,0,0,7.6125313650322148,11.923871806301863,32.762722733981668,80.762722733981676,98.246165982083127,91.139810453785756,83.390274799108965,74.93934624311882,65.723543304609919,55.673638937446768,44.714140512509005,32.762722733981668,0,0,0,0,0,0,0,0,0,0,0,0,24.372221745034491,46.843657060184881,71.796077850092715,23.796077850092711,37.775047345159848,33.625693932912718,29.34392245204339,24.925507052604829,20.366087025351899,15.661162497984806,10.80608999404666,5.7960778500927068,0,0,0,0,0,0,0,0,0,0,0,0,0.69887984003266879,0,4.2951489245037644,37.917343832448907,{"$f":"$F$108*OC107","v":53.842675062607249},51.720181287159399,49.548760050043732,47.327283481519025,45.054597712331471,42.729522274377302,40.350849487549254,37.917343832448907,9.8458704438026086,0,0,0,0,0,0,0,0,0,0,0,4.3973085451684835,8.9429038547263886,24.572042050486225,60.572042050486232,73.684624486562313,68.354857840339292,62.54270609933171,56.204509682339094,49.292657478457429,41.755229203085051,33.535605384381732,24.572042050486225,0,0,0,0,0,0,0,0,0,0,0,0,18.279166308775856,150.00000000000003,150.00000000000003,25.553282043323307,48.851564535101872,41.935975514689979,34.799689713241101,27.435664047510151,19.836630668755291,11.99508978981012,3.9033022832465467,0,0,0,0,0,0,0,0,0,{"$f":"$F$108*QO107","v":0},0,0,0,0,7.0211192394972279,5.3823896850910051,65.382389685091013,91.92460840202159,88.387118776275173,84.768083381082391,81.065622433541208,77.277812818228611,73.402687088305001,69.438232443591573,65.382389685091013,18.596600704013831,0,0,0,0,0,0,0,0,0,0,0,9.5156642062902854,14.904839757877371,40.953403417477105,100.95340341747712,122.80770747760393,113.92476306723222,104.23784349888625,93.67418280389856,82.154429130762438,69.592048671808499,55.892675640636298,40.953403417477105,0,0,0,0,0,0,0,0,0,0,0,0,30.465277181293146,71.255137112117794,102.44566309950258,30.445663099502568,49.08428909292541,43.551817876595891,37.84278923543679,31.951568702852018,25.872341999848157,19.599109296691999,13.125679291441147,6.4456630995025659,{"$f":"$F$108*TA107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,15.619932856441679,4.3059117480728109,52.305911748072816,73.539686721617272,70.709695021020138,67.814466704865907,64.852497946832969,61.822250254582883,58.722149670644008,55.550585954873263,52.305911748072816,14.87728056321105,0,0,0,0,0,0,0,0,0,0,0,7.6125313650322148,11.923871806301863,32.762722733981668,80.762722733981676,98.246165982083127,91.139810453785756,83.390274799108965,74.93934624311882,65.723543304609919,55.673638937446768,44.714140512509005,32.762722733981668,0,0,0,0,0,0,0,0,0,0,0,0,24.372221745034491,46.843657060184881,71.796077850092715,23.796077850092711,{"$f":"$F$108*VM107","v":37.775047345159848},33.625693932912718,29.34392245204339,24.925507052604829,20.366087025351899,15.661162497984806,10.80608999404666,5.7960778500927068,0,0,0,0,0,0,0,0,0,0,0,0,0.69887984003266879,0,4.2951489245037644,37.917343832448907,53.842675062607249,51.720181287159399,49.548760050043732,47.327283481519025,45.054597712331471,42.729522274377302,40.350849487549254,37.917343832448907,9.8458704438026086,0,0,0,0,0,0,0,0,0,0,0,4.3973085451684835,8.9429038547263886,24.572042050486225,60.572042050486232,73.684624486562313,68.354857840339292,62.54270609933171,56.204509682339094,49.292657478457429,41.755229203085051,33.535605384381732,24.572042050486225,0,0,0,0,0,0,0,0,{"$f":"$F$108*XY107","v":0},0,0,0,18.279166308775856,150.00000000000003,150.00000000000003,25.553282043323307,48.851564535101872,41.935975514689979,34.799689713241101,27.435664047510151,19.836630668755291,11.99508978981012,3.9033022832465467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0211192394972279,5.3823896850910051,65.382389685091013,91.92460840202159,88.387118776275173,84.768083381082391,81.065622433541208,77.277812818228611,73.402687088305001,69.438232443591573,65.382389685091013,18.596600704013831,0,0,0,0,0,0,0,0,0,0,0,9.5156642062902854,14.904839757877371,40.953403417477105,100.95340341747712,122.80770747760393,113.92476306723222,104.23784349888625,93.67418280389856,82.154429130762438,69.592048671808499,55.892675640636298,40.953403417477105,{"$f":"$F$108*AAK107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less: Discharge to load",null,null,null,{"$f":"MIN($F$107,H106,H95)","v":0},{"$f":"MIN($F$107,I106,I95)","v":0},0,0,0,0,0,0,0,0,82.549284650100162,192.27692895081645,168.21196446292333,144.6296020715331,121.52016360805078,98.874164991200587,76.682312334773542,54.935498133427473,21.498294722666401,0,0,0,16.149862130891766,0,0,0,0,0,0,0,0,0,0,0,65.792467462041259,313.35183628112168,275.60079082438938,239.03736322855389,203.62419198040539,169.32509093022031,136.10501231576052,103.93001094950966,72.767209532548691,42.584765059629945,13.351836281121678,0,0,0,0,0,0,0,0,0,0,0,0,0,151.4928712542403,399.05224007332072,346.18993418089099,295.65631444201517,247.34879775687932,201.16932000833799,157.02413699204351,{"$f":"MIN($F$107,BU106,BU95)","v":114.82363411598624},64.45702955459592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.959467781945364,94.714812606662008,182.49692804723497,163.24495645692048,144.37906654380834,125.89151577302243,107.77471687954232,90.021234754400666,72.623783393323833,55.575222906567319,26.516626061228976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59.356840240524548,257.40433529578888,227.20349893040304,197.95275685373474,169.62221985521592,142.18293901506786,115.6068761235,89.866875030499273,64.936633896930516,40.790678318595496,17.404335295788883,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($F$107,EG106,EG95)","v":0},121.53446847932707,319.58196353459141,277.29211882064772,236.865223029547,198.21920968143831,161.27562748260527,125.95948106956973,92.199078768723894,52.926309547414235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.7584114360594185,68.574920054596873,134.41150663502663,119.97252794229075,105.82311050745659,91.957447429367221,78.369848259257083,65.05473666540081,52.006648144593214,39.220227779525885,26.69022804113547,14.411506635026626,0,1.6307196267431208,0,0,0,0,0,0,0,0,0,0,0,39.475480477224664,188.01110176867292,165.36047449463354,143.4224179371322,122.17451518824316,101.59505455813212,81.663007389456197,62.358006569705708,43.660325719529055,25.550859035777876,8.0111017686729156,0,0,0,0,{"$f":"MIN($F$107,GS106,GS95)","v":0},0,0,0,0,0,0,0,0,90.895722752544145,239.4313440439924,207.71396050853451,177.393788665209,148.40927865412749,120.70159200500274,94.214482195226026,68.894180469591731,38.674217732755721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.330890254493283,116.025071285389,225.7527155861053,201.68775109821217,178.10538870682194,154.99595024333962,132.34995162648943,110.15809897006238,88.411284768716314,18.893748904097038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.543729760734891,319.10309857981531,281.35205312308301,244.78862552724752,209.37545427909902,175.07635322891394,141.85627461445415,{"$f":"MIN($F$107,JE106,JE95)","v":109.6812732482033},78.518471831242323,48.336027358323577,19.10309857981531,0,0,0,0,0,0,0,0,0,0,0,0,0,151.91808559915876,399.47745441823918,346.61514852580945,296.08152878693363,247.77401210179778,201.59453435325645,157.44935133696197,115.2488484609047,66.157886934271573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.959467781945364,94.714812606662008,182.49692804723497,163.24495645692048,144.37906654380834,125.89151577302243,107.77471687954232,90.021234754400666,72.623783393323833,55.575222906567319,26.516626061228976,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($F$107,LQ106,LQ95)","v":0},59.356840240524548,257.40433529578888,227.20349893040304,197.95275685373474,169.62221985521592,142.18293901506786,115.6068761235,89.866875030499273,64.936633896930516,40.790678318595496,17.404335295788883,0,0,0,0,0,0,0,0,0,0,0,0,0,121.53446847932707,319.58196353459141,277.29211882064772,236.865223029547,198.21920968143831,161.27562748260527,125.95948106956973,92.199078768723894,52.926309547414235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.7584114360594185,68.574920054596873,134.41150663502663,119.97252794229075,105.82311050745659,91.957447429367221,78.369848259257083,65.05473666540081,52.006648144593214,39.220227779525885,26.69022804113547,14.411506635026626,0,1.6307196267431208,0,0,{"$f":"MIN($F$107,OC106,OC95)","v":0},0,0,0,0,0,0,0,0,39.475480477224664,188.01110176867292,165.36047449463354,143.4224179371322,122.17451518824316,101.59505455813212,81.663007389456197,62.358006569705708,43.660325719529055,25.550859035777876,8.0111017686729156,0,0,0,0,0,0,0,0,0,0,0,0,0,90.895722752544145,239.4313440439924,207.71396050853451,177.393788665209,148.40927865412749,120.70159200500274,94.214482195226026,68.894180469591731,38.674217732755721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.330890254493283,116.025071285389,225.7527155861053,201.68775109821217,178.10538870682194,154.99595024333962,132.34995162648943,110.15809897006238,{"$f":"MIN($F$107,QO106,QO95)","v":88.411284768716314},18.893748904097038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.543729760734891,319.10309857981531,281.35205312308301,244.78862552724752,209.37545427909902,175.07635322891394,141.85627461445415,109.6812732482033,78.518471831242323,48.336027358323577,19.10309857981531,0,0,0,0,0,0,0,0,0,0,0,0,0,151.91808559915876,399.47745441823918,346.61514852580945,296.08152878693363,247.77401210179778,201.59453435325645,157.44935133696197,115.2488484609047,66.157886934271573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($F$107,TA106,TA95)","v":14.959467781945364},94.714812606662008,182.49692804723497,163.24495645692048,144.37906654380834,125.89151577302243,107.77471687954232,90.021234754400666,72.623783393323833,55.575222906567319,26.516626061228976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59.356840240524548,257.40433529578888,227.20349893040304,197.95275685373474,169.62221985521592,142.18293901506786,115.6068761235,89.866875030499273,64.936633896930516,40.790678318595496,17.404335295788883,0,0,0,0,0,0,0,0,0,0,0,0,0,121.53446847932707,319.58196353459141,277.29211882064772,236.865223029547,198.21920968143831,161.27562748260527,125.95948106956973,92.199078768723894,52.926309547414235,0,0,0,0,0,0,{"$f":"MIN($F$107,VM106,VM95)","v":0},0,0,0,0,0,0,0,8.7584114360594185,68.574920054596873,134.41150663502663,119.97252794229075,105.82311050745659,91.957447429367221,78.369848259257083,65.05473666540081,52.006648144593214,39.220227779525885,26.69022804113547,14.411506635026626,0,1.6307196267431208,0,0,0,0,0,0,0,0,0,0,0,39.475480477224664,188.01110176867292,165.36047449463354,143.4224179371322,122.17451518824316,101.59505455813212,81.663007389456197,62.358006569705708,43.660325719529055,25.550859035777876,8.0111017686729156,0,0,0,0,0,0,0,0,0,0,0,0,0,90.895722752544145,239.4313440439924,207.71396050853451,177.393788665209,148.40927865412749,120.70159200500274,94.214482195226026,{"$f":"MIN($F$107,XY106,XY95)","v":68.894180469591731},38.674217732755721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.330890254493283,116.025071285389,225.7527155861053,201.68775109821217,178.10538870682194,154.99595024333962,132.34995162648943,110.15809897006238,88.411284768716314,18.893748904097038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.543729760734891,319.10309857981531,281.35205312308301,244.78862552724752,209.37545427909902,175.07635322891394,141.85627461445415,109.6812732482033,78.518471831242323,48.336027358323577,19.10309857981531,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($F$107,AAK106,AAK95)","v":0},151.91808559915876,399.47745441823918,346.61514852580945,296.08152878693363,247.77401210179778,201.59453435325645,157.44935133696197,115.2488484609047,66.157886934271573,0,0,0,0,0]
[null,null,null,"Closing balance",null,null,0,{"$f":"H106+H107-H109-H108","v":160.33495798416413},{"$f":"I106+I107-I109-I108","v":320.66991596832827},464.86849957153129,592.41574963802032,702.78027315113707,795.41371878049256,869.75023569230927,925.20591508881103,961.17821392549183,961.17821392549183,878.62892927539167,686.35200032457522,518.14003586165188,373.51043379011878,251.990270182068,153.11610519086742,76.433792856093874,21.498294722666401,0,0,0,16.149862130891766,0,16.703356928625919,164.15969405481647,373.54787485384503,574.68191319279867,767.37153560963577,951.42208248221027,1126.634406919055,1292.8047713194114,1449.72474154877,1597.1810786749606,1635.4705748453046,1569.6781073832633,1256.3262711021416,980.72548027775224,741.68811704919835,538.06392506879297,368.73883413857266,232.63382182281214,128.70381087330247,55.936601340753782,13.351836281123838,2.1600499167107046E-12,17.100644342324379,51.87860377737158,147.43654508481814,382.99448639226466,669.54580384000712,935.37025099688219,1178.5918858276168,1397.1649790367135,1588.8586470084924,1751.2400939093789,1881.6563370708636,1977.2142783783102,1977.2142783783102,1825.7214071240699,1426.6691670507491,1080.4792328698582,784.82291842784298,537.47412067096366,336.30480066262567,179.28066367058216,{"$f":"BU106+BU107-BU109-BU108","v":64.45702955459592},0,0,0,71.085646756350656,237.34763335129213,476.38751391679807,547.42739448230407,661.95740236579672,763.57831074452042,851.87815229387286,926.43181260052756,986.80061060017329,1032.531865625788,1063.1584506391507,1078.1983312046566,1063.2388634227113,968.52405081604934,786.02712276881437,622.78216631189389,478.40309976808555,352.51158399506312,244.73686711552079,154.71563236112013,82.091848967796295,26.516626061228976,0,0,0,36.446509998363908,46.4936374105338,168.54076482270369,340.13336717314394,505.12265555552415,663.35641120021114,814.67890640948804,958.93082367018144,1095.9491729016841,1225.5672067963883,1347.6143342085581,1382.3279888560505,1322.9711486155261,1065.5668133197373,838.36331438933428,640.41055753559954,470.78833768038362,328.60539866531576,212.99852254181576,123.13164751131649,58.195013614385971,17.404335295790474,1.5916157281026244E-12,17.762573185076757,45.584940733114436,122.03129377907163,310.47764682502884,539.71870078322286,752.37825850872287,946.95556637331038,1121.8140409405876,1275.1689753180108,1405.0741328387198,1509.4071273679076,1585.8534804138649,{"$f":"EG106+EG107-EG109-EG108","v":1585.8534804138649},1464.3190119345377,1144.7370483999462,867.44492957929845,630.57970654975145,432.36049686831313,271.08486938570786,145.12538831613813,52.926309547414235,0,0,0,56.868517405080468,166.17038387884517,333.69456552906149,389.21874717927778,477.36052431798413,555.82047682811378,624.28962921621496,682.44914567229284,729.9700153981139,766.51272789341169,791.72693787952051,805.2511195297368,796.49270809367738,727.91778803908051,593.50628140405388,473.53375346176313,367.71064295430654,275.75319552493931,197.38334726568223,132.32861060028142,80.321962455688208,41.101734676162323,14.411506635026853,2.2737367544323206E-13,1.6307196267431208,0,10.022014157175448,98.495816432889555,224.12872491230647,344.80914791567835,460.42292136578038,570.85324948932487,675.98064415143165,775.68286279164522,869.83484492926016,958.30864720497436,981.28234490718046,941.80686442995579,753.79576266128288,588.43528816664934,445.01287022951715,322.83835504127399,221.24330048314187,139.58029309368567,77.22228652397996,33.561960804450905,8.0111017686730293,1.1368683772161603E-13,10.260386605393238,31.127162266421472,88.461927050889301,229.79669183535714,{"$f":"GS106+GS107-GS109-GS108","v":401.72748230400254},561.22215059812754,707.15513149656817,838.29898742202602,953.31518820509336,1050.7440563456253,1128.9938022425158,1186.3285670269836,1186.3285670269836,1095.4328442744395,856.00150023044716,648.28753972191271,470.89375105670371,322.48447240257622,201.78288039757348,107.56839820234745,38.674217732755721,0,0,0,42.651388053810322,392.65138805381036,742.65138805381036,802.27571282156475,916.26269673680247,1014.113306271079,1095.3125822686416,1159.3291317128321,1205.6146032732611,1233.6031461161513,1242.7108514437266,1242.7108514437266,1226.3799611892332,1110.3548899038442,884.6021743177389,682.91442321952673,504.80903451270478,349.81308426936516,217.46313264287573,107.30503367281335,18.893748904097038,0,0,0,0,16.382611558826863,28.941520824039209,181.50043008925155,395.99118302730187,602.22779350527719,800.01998806113602,989.17310707273214,1169.4880036485988,1340.7609401879772,1502.7834825563577,1655.3423918215701,1698.7344601309358,1627.190730370201,1308.0876317903858,1026.7355786673029,781.94695314005537,572.57149886095635,397.49514563204241,255.63887101758826,{"$f":"JE106+JE107-JE109-JE108","v":145.95759776938496},67.439125938142638,19.103098579819061,3.751665644813329E-12,22.203216481347749,56.981175916394946,152.53911722384152,388.0970585312881,674.64837597903056,940.47282313590574,1183.6944579666404,1402.267551175737,1593.961219147516,1756.3426660484024,1886.758909209887,1982.3168505173335,1982.3168505173335,1830.3987649181747,1430.9213104999355,1084.3061619741261,788.22463318719247,540.45062108539469,338.85608673213824,181.40673539517627,66.157886934271573,0,0,0,71.085646756350656,237.34763335129213,476.38751391679807,547.42739448230407,661.95740236579672,763.57831074452042,851.87815229387286,926.43181260052756,986.80061060017329,1032.531865625788,1063.1584506391507,1078.1983312046566,1063.2388634227113,968.52405081604934,786.02712276881437,622.78216631189389,478.40309976808555,352.51158399506312,244.73686711552079,154.71563236112013,82.091848967796295,26.516626061228976,0,0,0,36.446509998363908,46.4936374105338,168.54076482270369,340.13336717314394,505.12265555552415,663.35641120021114,814.67890640948804,958.93082367018144,1095.9491729016841,1225.5672067963883,1347.6143342085581,{"$f":"LQ106+LQ107-LQ109-LQ108","v":1382.3279888560505},1322.9711486155261,1065.5668133197373,838.36331438933428,640.41055753559954,470.78833768038362,328.60539866531576,212.99852254181576,123.13164751131649,58.195013614385971,17.404335295790474,1.5916157281026244E-12,17.762573185076757,45.584940733114436,122.03129377907163,310.47764682502884,539.71870078322286,752.37825850872287,946.95556637331038,1121.8140409405876,1275.1689753180108,1405.0741328387198,1509.4071273679076,1585.8534804138649,1585.8534804138649,1464.3190119345377,1144.7370483999462,867.44492957929845,630.57970654975145,432.36049686831313,271.08486938570786,145.12538831613813,52.926309547414235,0,0,0,56.868517405080468,166.17038387884517,333.69456552906149,389.21874717927778,477.36052431798413,555.82047682811378,624.28962921621496,682.44914567229284,729.9700153981139,766.51272789341169,791.72693787952051,805.2511195297368,796.49270809367738,727.91778803908051,593.50628140405388,473.53375346176313,367.71064295430654,275.75319552493931,197.38334726568223,132.32861060028142,80.321962455688208,41.101734676162323,14.411506635026853,2.2737367544323206E-13,1.6307196267431208,0,10.022014157175448,98.495816432889555,{"$f":"OC106+OC107-OC109-OC108","v":224.12872491230647},344.80914791567835,460.42292136578038,570.85324948932487,675.98064415143165,775.68286279164522,869.83484492926016,958.30864720497436,981.28234490718046,941.80686442995579,753.79576266128288,588.43528816664934,445.01287022951715,322.83835504127399,221.24330048314187,139.58029309368567,77.22228652397996,33.561960804450905,8.0111017686730293,1.1368683772161603E-13,10.260386605393238,31.127162266421472,88.461927050889301,229.79669183535714,401.72748230400254,561.22215059812754,707.15513149656817,838.29898742202602,953.31518820509336,1050.7440563456253,1128.9938022425158,1186.3285670269836,1186.3285670269836,1095.4328442744395,856.00150023044716,648.28753972191271,470.89375105670371,322.48447240257622,201.78288039757348,107.56839820234745,38.674217732755721,0,0,0,42.651388053810322,392.65138805381036,742.65138805381036,802.27571282156475,916.26269673680247,1014.113306271079,1095.3125822686416,1159.3291317128321,1205.6146032732611,1233.6031461161513,1242.7108514437266,1242.7108514437266,1226.3799611892332,1110.3548899038442,884.6021743177389,682.91442321952673,504.80903451270478,349.81308426936516,217.46313264287573,107.30503367281335,{"$f":"QO106+QO107-QO109-QO108","v":18.893748904097038},0,0,0,0,16.382611558826863,28.941520824039209,181.50043008925155,395.99118302730187,602.22779350527719,800.01998806113602,989.17310707273214,1169.4880036485988,1340.7609401879772,1502.7834825563577,1655.3423918215701,1698.7344601309358,1627.190730370201,1308.0876317903858,1026.7355786673029,781.94695314005537,572.57149886095635,397.49514563204241,255.63887101758826,145.95759776938496,67.439125938142638,19.103098579819061,3.751665644813329E-12,22.203216481347749,56.981175916394946,152.53911722384152,388.0970585312881,674.64837597903056,940.47282313590574,1183.6944579666404,1402.267551175737,1593.961219147516,1756.3426660484024,1886.758909209887,1982.3168505173335,1982.3168505173335,1830.3987649181747,1430.9213104999355,1084.3061619741261,788.22463318719247,540.45062108539469,338.85608673213824,181.40673539517627,66.157886934271573,0,0,0,71.085646756350656,237.34763335129213,476.38751391679807,547.42739448230407,661.95740236579672,763.57831074452042,851.87815229387286,926.43181260052756,986.80061060017329,1032.531865625788,1063.1584506391507,1078.1983312046566,{"$f":"TA106+TA107-TA109-TA108","v":1063.2388634227113},968.52405081604934,786.02712276881437,622.78216631189389,478.40309976808555,352.51158399506312,244.73686711552079,154.71563236112013,82.091848967796295,26.516626061228976,0,0,0,36.446509998363908,46.4936374105338,168.54076482270369,340.13336717314394,505.12265555552415,663.35641120021114,814.67890640948804,958.93082367018144,1095.9491729016841,1225.5672067963883,1347.6143342085581,1382.3279888560505,1322.9711486155261,1065.5668133197373,838.36331438933428,640.41055753559954,470.78833768038362,328.60539866531576,212.99852254181576,123.13164751131649,58.195013614385971,17.404335295790474,1.5916157281026244E-12,17.762573185076757,45.584940733114436,122.03129377907163,310.47764682502884,539.71870078322286,752.37825850872287,946.95556637331038,1121.8140409405876,1275.1689753180108,1405.0741328387198,1509.4071273679076,1585.8534804138649,1585.8534804138649,1464.3190119345377,1144.7370483999462,867.44492957929845,630.57970654975145,432.36049686831313,271.08486938570786,145.12538831613813,52.926309547414235,0,0,0,56.868517405080468,166.17038387884517,333.69456552906149,389.21874717927778,{"$f":"VM106+VM107-VM109-VM108","v":477.36052431798413},555.82047682811378,624.28962921621496,682.44914567229284,729.9700153981139,766.51272789341169,791.72693787952051,805.2511195297368,796.49270809367738,727.91778803908051,593.50628140405388,473.53375346176313,367.71064295430654,275.75319552493931,197.38334726568223,132.32861060028142,80.321962455688208,41.101734676162323,14.411506635026853,2.2737367544323206E-13,1.6307196267431208,0,10.022014157175448,98.495816432889555,224.12872491230647,344.80914791567835,460.42292136578038,570.85324948932487,675.98064415143165,775.68286279164522,869.83484492926016,958.30864720497436,981.28234490718046,941.80686442995579,753.79576266128288,588.43528816664934,445.01287022951715,322.83835504127399,221.24330048314187,139.58029309368567,77.22228652397996,33.561960804450905,8.0111017686730293,1.1368683772161603E-13,10.260386605393238,31.127162266421472,88.461927050889301,229.79669183535714,401.72748230400254,561.22215059812754,707.15513149656817,838.29898742202602,953.31518820509336,1050.7440563456253,1128.9938022425158,1186.3285670269836,1186.3285670269836,1095.4328442744395,856.00150023044716,648.28753972191271,470.89375105670371,322.48447240257622,201.78288039757348,107.56839820234745,{"$f":"XY106+XY107-XY109-XY108","v":38.674217732755721},0,0,0,42.651388053810322,392.65138805381036,742.65138805381036,802.27571282156475,916.26269673680247,1014.113306271079,1095.3125822686416,1159.3291317128321,1205.6146032732611,1233.6031461161513,1242.7108514437266,1242.7108514437266,1226.3799611892332,1110.3548899038442,884.6021743177389,682.91442321952673,504.80903451270478,349.81308426936516,217.46313264287573,107.30503367281335,18.893748904097038,0,0,0,0,16.382611558826863,28.941520824039209,181.50043008925155,395.99118302730187,602.22779350527719,800.01998806113602,989.17310707273214,1169.4880036485988,1340.7609401879772,1502.7834825563577,1655.3423918215701,1698.7344601309358,1627.190730370201,1308.0876317903858,1026.7355786673029,781.94695314005537,572.57149886095635,397.49514563204241,255.63887101758826,145.95759776938496,67.439125938142638,19.103098579819061,3.751665644813329E-12,22.203216481347749,56.981175916394946,152.53911722384152,388.0970585312881,674.64837597903056,940.47282313590574,1183.6944579666404,1402.267551175737,1593.961219147516,1756.3426660484024,1886.758909209887,1982.3168505173335,{"$f":"AAK106+AAK107-AAK109-AAK108","v":1982.3168505173335},1830.3987649181747,1430.9213104999355,1084.3061619741261,788.22463318719247,540.45062108539469,338.85608673213824,181.40673539517627,66.157886934271573,0,0,0,0,0,0]
[]
[]
[null,"Load After Solar",null,null,null,{"$f":"SUM(H113:AAY113)","v":486254.44080908102},null,{"$f":"H58","v":722.33905836073814},722.33905836073814,745.39102176211111,769.17864110027404,793.72539331937719,819.05550458189339,845.19397417837729,872.16659920025586,900,990.57817466838799,1090.2723556992837,1200,1175.9350355121069,1152.3526731207166,1129.2432346572343,1106.5972360403841,1084.4053833839571,1062.658569182611,1041.3478685741654,1020.4645356768482,1000,928.3177667225558,861.77387601275359,800,600,511.52593761023144,523.31756969605283,535.3810210133621,547.72255750516604,560.34858955620803,573.26567532262004,586.48052413833148,600,755.95262993692393,952.44063118091958,1200,1162.2489545432677,1125.6855269474322,1090.2723556992837,1055.9732546490986,1022.7531760346388,990.57817466838799,959.41537325142701,929.23292877850827,900,786.22241826266907,686.82854553199911,600,400,327.1523197995773,356.76213450081633,389.05186639530291,424.26406871192853,462.66324762238224,504.53784915222872,550.20242592280272,600,755.95262993692393,952.44063118091958,1200,1147.1376941075703,1096.6040743686945,1048.2965576835586,1002.1170799350173,{"$f":"BT58","v":957.97189691872279},915.77139404266552,875.42990440981509,836.86553491457164,800,634.96042078727987,503.96841995794927,400,640,577.87124668859053,596.31281740968893,615.34291288021927,634.98031465550184,655.24440366551471,676.1551793427019,697.73327936020473,720,792.46253973471039,872.21788455942703,960,940.7480284096855,921.88213849657336,903.39458772578746,885.27778883230735,867.52430670716569,850.12685534608886,833.07829485933235,816.37162854147857,800,742.65421337804469,689.41910081020296,640,480,409.22075008818518,418.6540557568423,428.30481681068972,438.17804600413285,448.27887164496644,458.61254025809603,469.18441931066519,480,604.76210394953921,761.95250494473567,960,929.79916363461416,900.54842155794586,872.21788455942703,844.77860371927898,818.20254082771112,792.46253973471039,767.53229860114163,743.38634302280661,720,628.97793461013532,549.46283642559933,480,320,261.72185583966183,285.40970760065306,311.24149311624234,339.41125496954282,370.13059809790582,403.63027932178301,440.16194073824221,{"$f":"EF58","v":480},604.76210394953921,761.95250494473567,960,917.71015528605631,877.28325949495559,838.63724614684691,801.69366394801386,766.37751753497832,732.61711523413248,700.3439235278521,669.4924279316574,640,507.96833662982391,403.17473596635944,320,480,433.40343501644287,447.23461305726664,461.5071846601644,476.23523599162627,491.43330274913603,507.11638450702634,523.29995952015349,540,594.34690480103279,654.16341341957025,720,705.56102130726413,691.41160387242996,677.54594079434059,663.95834162423046,650.64323003037418,637.59514150956659,624.80872114449926,612.27872140610884,600,556.99066003353346,517.06432560765211,480,360,306.91556256613887,313.99054181763171,321.22861260801727,328.63353450309961,336.2091537337248,343.95940519357202,351.88831448299885,360,453.57157796215432,571.46437870855175,720,697.34937272596062,675.41131616845928,654.16341341957025,633.5839527894592,613.65190562078328,594.34690480103279,575.64922395085614,557.53975726710496,540,471.73345095760141,412.09712731919944,360,{"$f":"GR58","v":240},196.29139187974639,214.0572807004898,233.43111983718174,254.55844122715712,277.59794857342933,302.72270949133724,330.12145555368164,360,453.57157796215432,571.46437870855175,720,688.28261646454212,657.9624446212166,628.97793461013509,601.27024796101034,574.78313815123363,549.46283642559933,525.25794264588899,502.11932094874294,480,380.97625247236789,302.38105197476955,240,800,722.33905836073814,745.39102176211111,769.17864110027404,793.72539331937719,819.05550458189339,845.19397417837729,872.16659920025586,900,990.57817466838799,1090.2723556992837,1200,1175.9350355121069,1152.3526731207166,1129.2432346572343,1106.5972360403841,1084.4053833839571,1062.658569182611,1041.3478685741654,1020.4645356768482,1000,928.3177667225558,861.77387601275359,800,600,511.52593761023144,523.31756969605283,535.3810210133621,547.72255750516604,560.34858955620803,573.26567532262004,586.48052413833148,600,755.95262993692393,952.44063118091958,1200,1162.2489545432677,1125.6855269474322,1090.2723556992837,1055.9732546490986,{"$f":"JD58","v":1022.7531760346388},990.57817466838799,959.41537325142701,929.23292877850827,900,786.22241826266907,686.82854553199911,600,400,327.1523197995773,356.76213450081633,389.05186639530291,424.26406871192853,462.66324762238224,504.53784915222872,550.20242592280272,600,755.95262993692393,952.44063118091958,1200,1147.1376941075703,1096.6040743686945,1048.2965576835586,1002.1170799350173,957.97189691872279,915.77139404266552,875.42990440981509,836.86553491457164,800,634.96042078727987,503.96841995794927,400,640,577.87124668859053,596.31281740968893,615.34291288021927,634.98031465550184,655.24440366551471,676.1551793427019,697.73327936020473,720,792.46253973471039,872.21788455942703,960,940.7480284096855,921.88213849657336,903.39458772578746,885.27778883230735,867.52430670716569,850.12685534608886,833.07829485933235,816.37162854147857,800,742.65421337804469,689.41910081020296,640,480,409.22075008818518,418.6540557568423,428.30481681068972,438.17804600413285,448.27887164496644,458.61254025809603,469.18441931066519,{"$f":"LP58","v":480},604.76210394953921,761.95250494473567,960,929.79916363461416,900.54842155794586,872.21788455942703,844.77860371927898,818.20254082771112,792.46253973471039,767.53229860114163,743.38634302280661,720,628.97793461013532,549.46283642559933,480,320,261.72185583966183,285.40970760065306,311.24149311624234,339.41125496954282,370.13059809790582,403.63027932178301,440.16194073824221,480,604.76210394953921,761.95250494473567,960,917.71015528605631,877.28325949495559,838.63724614684691,801.69366394801386,766.37751753497832,732.61711523413248,700.3439235278521,669.4924279316574,640,507.96833662982391,403.17473596635944,320,480,433.40343501644287,447.23461305726664,461.5071846601644,476.23523599162627,491.43330274913603,507.11638450702634,523.29995952015349,540,594.34690480103279,654.16341341957025,720,705.56102130726413,691.41160387242996,677.54594079434059,663.95834162423046,650.64323003037418,637.59514150956659,624.80872114449926,612.27872140610884,600,556.99066003353346,517.06432560765211,480,{"$f":"OB58","v":360},306.91556256613887,313.99054181763171,321.22861260801727,328.63353450309961,336.2091537337248,343.95940519357202,351.88831448299885,360,453.57157796215432,571.46437870855175,720,697.34937272596062,675.41131616845928,654.16341341957025,633.5839527894592,613.65190562078328,594.34690480103279,575.64922395085614,557.53975726710496,540,471.73345095760141,412.09712731919944,360,240,196.29139187974639,214.0572807004898,233.43111983718174,254.55844122715712,277.59794857342933,302.72270949133724,330.12145555368164,360,453.57157796215432,571.46437870855175,720,688.28261646454212,657.9624446212166,628.97793461013509,601.27024796101034,574.78313815123363,549.46283642559933,525.25794264588899,502.11932094874294,480,380.97625247236789,302.38105197476955,240,800,722.33905836073814,745.39102176211111,769.17864110027404,793.72539331937719,819.05550458189339,845.19397417837729,872.16659920025586,900,990.57817466838799,1090.2723556992837,1200,1175.9350355121069,1152.3526731207166,1129.2432346572343,1106.5972360403841,{"$f":"QN58","v":1084.4053833839571},1062.658569182611,1041.3478685741654,1020.4645356768482,1000,928.3177667225558,861.77387601275359,800,600,511.52593761023144,523.31756969605283,535.3810210133621,547.72255750516604,560.34858955620803,573.26567532262004,586.48052413833148,600,755.95262993692393,952.44063118091958,1200,1162.2489545432677,1125.6855269474322,1090.2723556992837,1055.9732546490986,1022.7531760346388,990.57817466838799,959.41537325142701,929.23292877850827,900,786.22241826266907,686.82854553199911,600,400,327.1523197995773,356.76213450081633,389.05186639530291,424.26406871192853,462.66324762238224,504.53784915222872,550.20242592280272,600,755.95262993692393,952.44063118091958,1200,1147.1376941075703,1096.6040743686945,1048.2965576835586,1002.1170799350173,957.97189691872279,915.77139404266552,875.42990440981509,836.86553491457164,800,634.96042078727987,503.96841995794927,400,640,577.87124668859053,596.31281740968893,615.34291288021927,634.98031465550184,655.24440366551471,676.1551793427019,697.73327936020473,{"$f":"SZ58","v":720},792.46253973471039,872.21788455942703,960,940.7480284096855,921.88213849657336,903.39458772578746,885.27778883230735,867.52430670716569,850.12685534608886,833.07829485933235,816.37162854147857,800,742.65421337804469,689.41910081020296,640,480,409.22075008818518,418.6540557568423,428.30481681068972,438.17804600413285,448.27887164496644,458.61254025809603,469.18441931066519,480,604.76210394953921,761.95250494473567,960,929.79916363461416,900.54842155794586,872.21788455942703,844.77860371927898,818.20254082771112,792.46253973471039,767.53229860114163,743.38634302280661,720,628.97793461013532,549.46283642559933,480,320,261.72185583966183,285.40970760065306,311.24149311624234,339.41125496954282,370.13059809790582,403.63027932178301,440.16194073824221,480,604.76210394953921,761.95250494473567,960,917.71015528605631,877.28325949495559,838.63724614684691,801.69366394801386,766.37751753497832,732.61711523413248,700.3439235278521,669.4924279316574,640,507.96833662982391,403.17473596635944,320,{"$f":"VL58","v":480},433.40343501644287,447.23461305726664,461.5071846601644,476.23523599162627,491.43330274913603,507.11638450702634,523.29995952015349,540,594.34690480103279,654.16341341957025,720,705.56102130726413,691.41160387242996,677.54594079434059,663.95834162423046,650.64323003037418,637.59514150956659,624.80872114449926,612.27872140610884,600,556.99066003353346,517.06432560765211,480,360,306.91556256613887,313.99054181763171,321.22861260801727,328.63353450309961,336.2091537337248,343.95940519357202,351.88831448299885,360,453.57157796215432,571.46437870855175,720,697.34937272596062,675.41131616845928,654.16341341957025,633.5839527894592,613.65190562078328,594.34690480103279,575.64922395085614,557.53975726710496,540,471.73345095760141,412.09712731919944,360,240,196.29139187974639,214.0572807004898,233.43111983718174,254.55844122715712,277.59794857342933,302.72270949133724,330.12145555368164,360,453.57157796215432,571.46437870855175,720,688.28261646454212,657.9624446212166,628.97793461013509,601.27024796101034,{"$f":"XX58","v":574.78313815123363},549.46283642559933,525.25794264588899,502.11932094874294,480,380.97625247236789,302.38105197476955,240,800,722.33905836073814,745.39102176211111,769.17864110027404,793.72539331937719,819.05550458189339,845.19397417837729,872.16659920025586,900,990.57817466838799,1090.2723556992837,1200,1175.9350355121069,1152.3526731207166,1129.2432346572343,1106.5972360403841,1084.4053833839571,1062.658569182611,1041.3478685741654,1020.4645356768482,1000,928.3177667225558,861.77387601275359,800,600,511.52593761023144,523.31756969605283,535.3810210133621,547.72255750516604,560.34858955620803,573.26567532262004,586.48052413833148,600,755.95262993692393,952.44063118091958,1200,1162.2489545432677,1125.6855269474322,1090.2723556992837,1055.9732546490986,1022.7531760346388,990.57817466838799,959.41537325142701,929.23292877850827,900,786.22241826266907,686.82854553199911,600,400,327.1523197995773,356.76213450081633,389.05186639530291,424.26406871192853,462.66324762238224,504.53784915222872,550.20242592280272,{"$f":"AAJ58","v":600},755.95262993692393,952.44063118091958,1200,1147.1376941075703,1096.6040743686945,1048.2965576835586,1002.1170799350173,957.97189691872279,915.77139404266552,875.42990440981509,836.86553491457164,800,634.96042078727987,503.96841995794927,400]
[null,"Less: Discharge of Battery",null,null,null,{"$f":"SUM(H114:AAY114)","v":40423.91707025162},null,{"$f":"H109","v":0},0,0,0,0,0,0,0,0,0,82.549284650100162,192.27692895081645,168.21196446292333,144.6296020715331,121.52016360805078,98.874164991200587,76.682312334773542,54.935498133427473,21.498294722666401,0,0,0,16.149862130891766,0,0,0,0,0,0,0,0,0,0,0,65.792467462041259,313.35183628112168,275.60079082438938,239.03736322855389,203.62419198040539,169.32509093022031,136.10501231576052,103.93001094950966,72.767209532548691,42.584765059629945,13.351836281121678,0,0,0,0,0,0,0,0,0,0,0,0,0,151.4928712542403,399.05224007332072,346.18993418089099,295.65631444201517,247.34879775687932,201.16932000833799,{"$f":"BT109","v":157.02413699204351},114.82363411598624,64.45702955459592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.959467781945364,94.714812606662008,182.49692804723497,163.24495645692048,144.37906654380834,125.89151577302243,107.77471687954232,90.021234754400666,72.623783393323833,55.575222906567319,26.516626061228976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59.356840240524548,257.40433529578888,227.20349893040304,197.95275685373474,169.62221985521592,142.18293901506786,115.6068761235,89.866875030499273,64.936633896930516,40.790678318595496,17.404335295788883,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF109","v":0},0,121.53446847932707,319.58196353459141,277.29211882064772,236.865223029547,198.21920968143831,161.27562748260527,125.95948106956973,92.199078768723894,52.926309547414235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.7584114360594185,68.574920054596873,134.41150663502663,119.97252794229075,105.82311050745659,91.957447429367221,78.369848259257083,65.05473666540081,52.006648144593214,39.220227779525885,26.69022804113547,14.411506635026626,0,1.6307196267431208,0,0,0,0,0,0,0,0,0,0,0,39.475480477224664,188.01110176867292,165.36047449463354,143.4224179371322,122.17451518824316,101.59505455813212,81.663007389456197,62.358006569705708,43.660325719529055,25.550859035777876,8.0111017686729156,0,0,0,{"$f":"GR109","v":0},0,0,0,0,0,0,0,0,0,90.895722752544145,239.4313440439924,207.71396050853451,177.393788665209,148.40927865412749,120.70159200500274,94.214482195226026,68.894180469591731,38.674217732755721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.330890254493283,116.025071285389,225.7527155861053,201.68775109821217,178.10538870682194,154.99595024333962,132.34995162648943,110.15809897006238,88.411284768716314,18.893748904097038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.543729760734891,319.10309857981531,281.35205312308301,244.78862552724752,209.37545427909902,175.07635322891394,{"$f":"JD109","v":141.85627461445415},109.6812732482033,78.518471831242323,48.336027358323577,19.10309857981531,0,0,0,0,0,0,0,0,0,0,0,0,0,151.91808559915876,399.47745441823918,346.61514852580945,296.08152878693363,247.77401210179778,201.59453435325645,157.44935133696197,115.2488484609047,66.157886934271573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.959467781945364,94.714812606662008,182.49692804723497,163.24495645692048,144.37906654380834,125.89151577302243,107.77471687954232,90.021234754400666,72.623783393323833,55.575222906567319,26.516626061228976,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP109","v":0},0,59.356840240524548,257.40433529578888,227.20349893040304,197.95275685373474,169.62221985521592,142.18293901506786,115.6068761235,89.866875030499273,64.936633896930516,40.790678318595496,17.404335295788883,0,0,0,0,0,0,0,0,0,0,0,0,0,121.53446847932707,319.58196353459141,277.29211882064772,236.865223029547,198.21920968143831,161.27562748260527,125.95948106956973,92.199078768723894,52.926309547414235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.7584114360594185,68.574920054596873,134.41150663502663,119.97252794229075,105.82311050745659,91.957447429367221,78.369848259257083,65.05473666540081,52.006648144593214,39.220227779525885,26.69022804113547,14.411506635026626,0,1.6307196267431208,0,{"$f":"OB109","v":0},0,0,0,0,0,0,0,0,0,39.475480477224664,188.01110176867292,165.36047449463354,143.4224179371322,122.17451518824316,101.59505455813212,81.663007389456197,62.358006569705708,43.660325719529055,25.550859035777876,8.0111017686729156,0,0,0,0,0,0,0,0,0,0,0,0,0,90.895722752544145,239.4313440439924,207.71396050853451,177.393788665209,148.40927865412749,120.70159200500274,94.214482195226026,68.894180469591731,38.674217732755721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.330890254493283,116.025071285389,225.7527155861053,201.68775109821217,178.10538870682194,154.99595024333962,132.34995162648943,{"$f":"QN109","v":110.15809897006238},88.411284768716314,18.893748904097038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.543729760734891,319.10309857981531,281.35205312308301,244.78862552724752,209.37545427909902,175.07635322891394,141.85627461445415,109.6812732482033,78.518471831242323,48.336027358323577,19.10309857981531,0,0,0,0,0,0,0,0,0,0,0,0,0,151.91808559915876,399.47745441823918,346.61514852580945,296.08152878693363,247.77401210179778,201.59453435325645,157.44935133696197,115.2488484609047,66.157886934271573,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SZ109","v":0},14.959467781945364,94.714812606662008,182.49692804723497,163.24495645692048,144.37906654380834,125.89151577302243,107.77471687954232,90.021234754400666,72.623783393323833,55.575222906567319,26.516626061228976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59.356840240524548,257.40433529578888,227.20349893040304,197.95275685373474,169.62221985521592,142.18293901506786,115.6068761235,89.866875030499273,64.936633896930516,40.790678318595496,17.404335295788883,0,0,0,0,0,0,0,0,0,0,0,0,0,121.53446847932707,319.58196353459141,277.29211882064772,236.865223029547,198.21920968143831,161.27562748260527,125.95948106956973,92.199078768723894,52.926309547414235,0,0,0,0,0,{"$f":"VL109","v":0},0,0,0,0,0,0,0,0,8.7584114360594185,68.574920054596873,134.41150663502663,119.97252794229075,105.82311050745659,91.957447429367221,78.369848259257083,65.05473666540081,52.006648144593214,39.220227779525885,26.69022804113547,14.411506635026626,0,1.6307196267431208,0,0,0,0,0,0,0,0,0,0,0,39.475480477224664,188.01110176867292,165.36047449463354,143.4224179371322,122.17451518824316,101.59505455813212,81.663007389456197,62.358006569705708,43.660325719529055,25.550859035777876,8.0111017686729156,0,0,0,0,0,0,0,0,0,0,0,0,0,90.895722752544145,239.4313440439924,207.71396050853451,177.393788665209,148.40927865412749,120.70159200500274,{"$f":"XX109","v":94.214482195226026},68.894180469591731,38.674217732755721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.330890254493283,116.025071285389,225.7527155861053,201.68775109821217,178.10538870682194,154.99595024333962,132.34995162648943,110.15809897006238,88.411284768716314,18.893748904097038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.543729760734891,319.10309857981531,281.35205312308301,244.78862552724752,209.37545427909902,175.07635322891394,141.85627461445415,109.6812732482033,78.518471831242323,48.336027358323577,19.10309857981531,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAJ109","v":0},0,151.91808559915876,399.47745441823918,346.61514852580945,296.08152878693363,247.77401210179778,201.59453435325645,157.44935133696197,115.2488484609047,66.157886934271573,0,0,0,0,0]
[null,"Add: Charging Load",null,null,null,{"$f":"SUM(H115:AAY115)","v":57748.452957502326},null,{"$f":"H107","v":229.04993997737733},229.04993997737733,205.99797657600436,182.21035723784144,157.66360501873828,132.33349375622208,106.19502415973818,79.222399137859611,51.388998338115471,0,0,0,0,0,0,0,0,0,0,0,0,23.071231615559668,0,23.861938469465599,210.65191018027224,299.1259725700408,287.33434048421941,275.27088916691014,262.9293526751062,250.30332062406421,237.3862348576522,224.17138604194076,210.65191018027224,54.699280243348312,0,0,0,0,0,0,0,0,0,0,0,24.429491917603173,49.682799192924563,136.51134472492367,336.51134472492367,409.35902492534638,379.74921022410734,347.45947832962077,312.24727601299514,273.84809710254143,231.97349557269496,186.30891880212096,136.51134472492367,0,0,0,0,0,0,0,{"$f":"BT107","v":0},0,0,0,0,101.5509239376438,237.51712370705928,341.48554366500855,101.48554366500855,163.61429697641802,145.17272625531962,126.14263078478928,106.50522900950671,86.241139999493839,65.33036432230665,43.752264304803816,21.485543665008549,0,0,0,0,0,0,0,0,0,0,0,0,0,52.066442854805587,14.353039160242702,174.3530391602427,245.13228907205752,235.6989834034004,226.04822234955299,216.17499315610985,206.07416751527626,195.74049890214667,185.16861984957751,174.3530391602427,49.590935210703492,0,0,0,0,0,0,0,0,0,0,0,25.37510455010738,39.746239354339536,109.20907577993887,269.20907577993887,327.48721994027704,303.79936817928581,277.96758266369653,249.79782081039605,219.07847768203305,185.57879645815586,149.04713504169666,{"$f":"EF107","v":109.20907577993887},0,0,0,0,0,0,0,0,0,0,0,0,81.240739150114962,156.14552353394959,239.32025950030902,79.320259500309021,125.91682448386615,112.08564644304238,97.813074840144623,83.085023508682752,67.886956751172988,52.203874993282682,36.020299980155528,19.320259500309021,0,0,0,0,0,0,0,0,0,0,0,0,2.3295994667755622,0,14.317163081679212,126.39114610816301,179.47558354202414,172.40060429053131,165.16253350014574,157.7576116050634,150.18199237443821,142.43174091459099,134.50283162516416,126.39114610816301,32.819568146008692,0,0,0,0,0,0,0,0,0,0,0,14.657695150561608,29.809679515754624,81.906806834954068,{"$f":"GR107","v":201.90680683495407},245.61541495520768,227.84952613446427,208.47568699777233,187.34836560779695,164.30885826152473,139.18409734361683,111.78535128127243,81.906806834954068,0,0,0,0,0,0,0,0,0,0,0,0,60.930554362586179,500,500,85.177606811077681,162.83854845033954,139.78658504896657,115.99896571080365,91.452213491700491,66.122102229184293,39.983632632700392,13.011007610821821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.403730798324091,17.941298950303349,217.94129895030335,306.41536134007191,294.62372925425052,282.56027793694125,270.21874144513731,257.59270939409532,244.67562362768331,231.46077481197187,217.94129895030335,61.988669013379422,0,0,0,0,0,0,{"$f":"JD107","v":0},0,0,0,0,31.718880687634282,49.682799192924563,136.51134472492367,336.51134472492367,409.35902492534638,379.74921022410734,347.45947832962077,312.24727601299514,273.84809710254143,231.97349557269496,186.30891880212096,136.51134472492367,0,0,0,0,0,0,0,0,0,0,0,0,101.5509239376438,237.51712370705928,341.48554366500855,101.48554366500855,163.61429697641802,145.17272625531962,126.14263078478928,106.50522900950671,86.241139999493839,65.33036432230665,43.752264304803816,21.485543665008549,0,0,0,0,0,0,0,0,0,0,0,0,0,52.066442854805587,14.353039160242702,174.3530391602427,245.13228907205752,235.6989834034004,226.04822234955299,216.17499315610985,206.07416751527626,195.74049890214667,185.16861984957751,{"$f":"LP107","v":174.3530391602427},49.590935210703492,0,0,0,0,0,0,0,0,0,0,0,25.37510455010738,39.746239354339536,109.20907577993887,269.20907577993887,327.48721994027704,303.79936817928581,277.96758266369653,249.79782081039605,219.07847768203305,185.57879645815586,149.04713504169666,109.20907577993887,0,0,0,0,0,0,0,0,0,0,0,0,81.240739150114962,156.14552353394959,239.32025950030902,79.320259500309021,125.91682448386615,112.08564644304238,97.813074840144623,83.085023508682752,67.886956751172988,52.203874993282682,36.020299980155528,19.320259500309021,0,0,0,0,0,0,0,0,0,0,0,0,2.3295994667755622,0,14.317163081679212,{"$f":"OB107","v":126.39114610816301},179.47558354202414,172.40060429053131,165.16253350014574,157.7576116050634,150.18199237443821,142.43174091459099,134.50283162516416,126.39114610816301,32.819568146008692,0,0,0,0,0,0,0,0,0,0,0,14.657695150561608,29.809679515754624,81.906806834954068,201.90680683495407,245.61541495520768,227.84952613446427,208.47568699777233,187.34836560779695,164.30885826152473,139.18409734361683,111.78535128127243,81.906806834954068,0,0,0,0,0,0,0,0,0,0,0,0,60.930554362586179,500,500,85.177606811077681,162.83854845033954,139.78658504896657,115.99896571080365,91.452213491700491,66.122102229184293,39.983632632700392,13.011007610821821,0,0,0,0,0,0,0,0,{"$f":"QN107","v":0},0,0,0,0,0,23.403730798324091,17.941298950303349,217.94129895030335,306.41536134007191,294.62372925425052,282.56027793694125,270.21874144513731,257.59270939409532,244.67562362768331,231.46077481197187,217.94129895030335,61.988669013379422,0,0,0,0,0,0,0,0,0,0,0,31.718880687634282,49.682799192924563,136.51134472492367,336.51134472492367,409.35902492534638,379.74921022410734,347.45947832962077,312.24727601299514,273.84809710254143,231.97349557269496,186.30891880212096,136.51134472492367,0,0,0,0,0,0,0,0,0,0,0,0,101.5509239376438,237.51712370705928,341.48554366500855,101.48554366500855,163.61429697641802,145.17272625531962,126.14263078478928,106.50522900950671,86.241139999493839,65.33036432230665,43.752264304803816,{"$f":"SZ107","v":21.485543665008549},0,0,0,0,0,0,0,0,0,0,0,0,0,52.066442854805587,14.353039160242702,174.3530391602427,245.13228907205752,235.6989834034004,226.04822234955299,216.17499315610985,206.07416751527626,195.74049890214667,185.16861984957751,174.3530391602427,49.590935210703492,0,0,0,0,0,0,0,0,0,0,0,25.37510455010738,39.746239354339536,109.20907577993887,269.20907577993887,327.48721994027704,303.79936817928581,277.96758266369653,249.79782081039605,219.07847768203305,185.57879645815586,149.04713504169666,109.20907577993887,0,0,0,0,0,0,0,0,0,0,0,0,81.240739150114962,156.14552353394959,239.32025950030902,{"$f":"VL107","v":79.320259500309021},125.91682448386615,112.08564644304238,97.813074840144623,83.085023508682752,67.886956751172988,52.203874993282682,36.020299980155528,19.320259500309021,0,0,0,0,0,0,0,0,0,0,0,0,2.3295994667755622,0,14.317163081679212,126.39114610816301,179.47558354202414,172.40060429053131,165.16253350014574,157.7576116050634,150.18199237443821,142.43174091459099,134.50283162516416,126.39114610816301,32.819568146008692,0,0,0,0,0,0,0,0,0,0,0,14.657695150561608,29.809679515754624,81.906806834954068,201.90680683495407,245.61541495520768,227.84952613446427,208.47568699777233,187.34836560779695,164.30885826152473,139.18409734361683,111.78535128127243,81.906806834954068,0,0,0,0,0,0,0,{"$f":"XX107","v":0},0,0,0,0,60.930554362586179,500,500,85.177606811077681,162.83854845033954,139.78658504896657,115.99896571080365,91.452213491700491,66.122102229184293,39.983632632700392,13.011007610821821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.403730798324091,17.941298950303349,217.94129895030335,306.41536134007191,294.62372925425052,282.56027793694125,270.21874144513731,257.59270939409532,244.67562362768331,231.46077481197187,217.94129895030335,61.988669013379422,0,0,0,0,0,0,0,0,0,0,0,31.718880687634282,49.682799192924563,136.51134472492367,336.51134472492367,409.35902492534638,379.74921022410734,347.45947832962077,312.24727601299514,273.84809710254143,231.97349557269496,186.30891880212096,{"$f":"AAJ107","v":136.51134472492367},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Load",null,null,null,{"$f":"SUM(H116:AAY116)","v":503578.97669633204},null,{"$f":"H113-H114+H115","v":951.38899833811547},{"$f":"I113-I114+I115","v":951.38899833811547},951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,990.57817466838799,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1019.849573851499,1020.4645356768482,1000,951.38899833811547,845.62401388186186,823.8619384694656,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,810.65191018027224,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,755.95262993692393,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,{"$f":"BU113-BU114+BU115","v":800.94775992667928},810.97287485521917,836.86553491457164,800,736.51134472492367,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,789.8550024802496,800,742.65421337804469,741.48554366500855,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,654.3530391602427,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,{"$f":"EG113-EG114+EG115","v":604.76210394953921},640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,647.41761398043786,669.4924279316574,640,589.20907577993887,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,559.32025950030902,515.43360598090896,494.31716308167921,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,486.39114610816301,441.90680683495407,441.90680683495407,441.90680683495407,{"$f":"GS113-GS114+GS115","v":441.90680683495407},441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,453.57157796215432,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,486.58372491313327,502.11932094874294,480,441.90680683495407,802.38105197476955,740,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,900,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,1022.4541196700684,1020.4645356768482,1000,928.3177667225558,885.17760681107768,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,{"$f":"JE113-JE114+JE115","v":880.89690142018469},880.89690142018469,880.89690142018469,880.89690142018469,817.94129895030335,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,755.95262993692393,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,809.27201747554352,836.86553491457164,800,736.51134472492367,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,789.8550024802496,800,742.65421337804469,741.48554366500855,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,{"$f":"LQ113-LQ114+LQ115","v":654.3530391602427},702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,654.3530391602427,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,604.76210394953921,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,647.41761398043786,669.4924279316574,640,589.20907577993887,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,559.32025950030902,515.43360598090896,494.31716308167921,486.39114610816301,{"$f":"OC113-OC114+OC115","v":486.39114610816301},486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,486.39114610816301,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,453.57157796215432,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,486.58372491313327,502.11932094874294,480,441.90680683495407,802.38105197476955,740,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,900,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,{"$f":"QO113-QO114+QO115","v":974.2472844138947},1022.4541196700684,1020.4645356768482,1000,928.3177667225558,885.17760681107768,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,817.94129895030335,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,755.95262993692393,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,809.27201747554352,836.86553491457164,800,736.51134472492367,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,{"$f":"TA113-TA114+TA115","v":777.50307195276503},777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,789.8550024802496,800,742.65421337804469,741.48554366500855,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,654.3530391602427,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,604.76210394953921,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,647.41761398043786,669.4924279316574,640,589.20907577993887,559.32025950030902,559.32025950030902,559.32025950030902,{"$f":"VM113-VM114+VM115","v":559.32025950030902},559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,559.32025950030902,515.43360598090896,494.31716308167921,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,486.39114610816301,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,453.57157796215432,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,{"$f":"XY113-XY114+XY115","v":480.5686559560076},486.58372491313327,502.11932094874294,480,441.90680683495407,802.38105197476955,740,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,900,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,1022.4541196700684,1020.4645356768482,1000,928.3177667225558,885.17760681107768,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,817.94129895030335,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,{"$f":"AAK113-AAK114+AAK115","v":755.95262993692393},800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,809.27201747554352,836.86553491457164,800,634.96042078727987,503.96841995794927,400]
[]
["Solar",null,null,null,null,null,null,{"$f":"Assumptions!E37","v":0},{"$f":"I35","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,{"$f":"BU35","v":17},18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,{"$f":"EG35","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"GS35","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,{"$f":"JE35","v":17},18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,{"$f":"LQ35","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"OC35","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,{"$f":"QO35","v":17},18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,{"$f":"TA35","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"VM35","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,{"$f":"XY35","v":17},18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,{"$f":"AAK35","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,"Solar Produced",null,null,null,null,null,{"$f":"H57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OB57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QN57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SZ57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VL57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XX57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAJ57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Wasted",null,null,null,null,null,{"$f":"MAX(-H116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BT116,0)","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,{"$f":"MAX(-EF116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-GR116,0)","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,{"$f":"MAX(-JD116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-LP116,0)","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,{"$f":"MAX(-OB116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-QN116,0)","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,{"$f":"MAX(-SZ116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-VL116,0)","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,{"$f":"MAX(-XX116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-AAJ116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net Load for Rates (Exclude Negative)",null,null,"kW",{"$f":"SUM(H122:AAY122)","v":503578.97669633204},null,{"$f":"MAX(H116,0)","v":951.38899833811547},{"$f":"MAX(I116,0)","v":951.38899833811547},951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,990.57817466838799,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1019.849573851499,1020.4645356768482,1000,951.38899833811547,845.62401388186186,823.8619384694656,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,810.65191018027224,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,755.95262993692393,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,{"$f":"MAX(BT116,0)","v":800.94775992667928},800.94775992667928,810.97287485521917,836.86553491457164,800,736.51134472492367,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,789.8550024802496,800,742.65421337804469,741.48554366500855,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,654.3530391602427,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,{"$f":"MAX(EF116,0)","v":589.20907577993887},604.76210394953921,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,647.41761398043786,669.4924279316574,640,589.20907577993887,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,559.32025950030902,515.43360598090896,494.31716308167921,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,486.39114610816301,441.90680683495407,441.90680683495407,{"$f":"MAX(GR116,0)","v":441.90680683495407},441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,453.57157796215432,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,486.58372491313327,502.11932094874294,480,441.90680683495407,802.38105197476955,740,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,900,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,1022.4541196700684,1020.4645356768482,1000,928.3177667225558,885.17760681107768,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,{"$f":"MAX(JD116,0)","v":880.89690142018469},880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,817.94129895030335,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,755.95262993692393,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,809.27201747554352,836.86553491457164,800,736.51134472492367,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,789.8550024802496,800,742.65421337804469,741.48554366500855,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,{"$f":"MAX(LP116,0)","v":654.3530391602427},654.3530391602427,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,654.3530391602427,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,604.76210394953921,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,647.41761398043786,669.4924279316574,640,589.20907577993887,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,559.32025950030902,515.43360598090896,494.31716308167921,{"$f":"MAX(OB116,0)","v":486.39114610816301},486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,486.39114610816301,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,453.57157796215432,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,486.58372491313327,502.11932094874294,480,441.90680683495407,802.38105197476955,740,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,900,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,{"$f":"MAX(QN116,0)","v":974.2472844138947},974.2472844138947,1022.4541196700684,1020.4645356768482,1000,928.3177667225558,885.17760681107768,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,817.94129895030335,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,755.95262993692393,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,809.27201747554352,836.86553491457164,800,736.51134472492367,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,{"$f":"MAX(SZ116,0)","v":741.48554366500855},777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,789.8550024802496,800,742.65421337804469,741.48554366500855,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,654.3530391602427,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,604.76210394953921,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,647.41761398043786,669.4924279316574,640,589.20907577993887,559.32025950030902,559.32025950030902,{"$f":"MAX(VL116,0)","v":559.32025950030902},559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,559.32025950030902,515.43360598090896,494.31716308167921,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,486.39114610816301,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,453.57157796215432,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,{"$f":"MAX(XX116,0)","v":480.5686559560076},480.5686559560076,486.58372491313327,502.11932094874294,480,441.90680683495407,802.38105197476955,740,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,900,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,1022.4541196700684,1020.4645356768482,1000,928.3177667225558,885.17760681107768,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,817.94129895030335,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,{"$f":"MAX(AAJ116,0)","v":736.51134472492367},755.95262993692393,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,809.27201747554352,836.86553491457164,800,634.96042078727987,503.96841995794927,400]
[null,"On-Peak Load",null,null,"kW",{"$f":"SUM(H123:AAY123)","v":309427.64309046691},null,{"$f":"H122*H52","v":0},0,0,0,0,0,951.38899833811547,951.38899833811547,951.38899833811547,990.57817466838799,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1007.7230710491835,1019.849573851499,1020.4645356768482,1000,0,0,0,0,0,0,0,0,0,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,886.64816371887832,0,0,0,0,0,0,0,0,0,736.51134472492367,736.51134472492367,736.51134472492367,755.95262993692393,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,800.94775992667928,{"$f":"BT122*BT52","v":800.94775992667928},800.94775992667928,810.97287485521917,836.86553491457164,800,0,0,0,0,0,0,0,0,0,741.48554366500855,741.48554366500855,741.48554366500855,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,789.8550024802496,800,0,0,0,0,0,0,0,0,0,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF122*EF52","v":589.20907577993887},604.76210394953921,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,647.41761398043786,0,0,0,0,0,0,0,0,0,0,0,559.32025950030902,559.32025950030902,559.32025950030902,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,0,0,0,0,0,0,0,0,0,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,0,0,0,{"$f":"GR122*GR52","v":0},0,0,0,0,0,441.90680683495407,441.90680683495407,441.90680683495407,453.57157796215432,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,486.58372491313327,502.11932094874294,480,0,0,0,0,0,0,0,0,0,885.17760681107768,885.17760681107768,900,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,1022.4541196700684,1020.4645356768482,1000,0,0,0,0,0,0,0,0,0,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,{"$f":"JD122*JD52","v":880.89690142018469},880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,0,0,0,0,0,0,0,0,0,0,0,736.51134472492367,755.95262993692393,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,809.27201747554352,0,0,0,0,0,0,0,0,0,0,0,741.48554366500855,741.48554366500855,741.48554366500855,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,789.8550024802496,800,0,0,0,0,0,0,0,0,0,654.3530391602427,654.3530391602427,{"$f":"LP122*LP52","v":654.3530391602427},654.3530391602427,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,0,0,0,0,0,0,0,0,0,589.20907577993887,589.20907577993887,589.20907577993887,604.76210394953921,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,647.41761398043786,669.4924279316574,640,0,0,0,0,0,0,0,0,0,559.32025950030902,559.32025950030902,559.32025950030902,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,0,0,0,{"$f":"OB122*OB52","v":0},0,0,0,0,0,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,0,0,0,0,0,0,0,0,0,0,0,441.90680683495407,453.57157796215432,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,486.58372491313327,0,0,0,0,0,0,0,0,0,0,0,885.17760681107768,885.17760681107768,900,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,{"$f":"QN122*QN52","v":974.2472844138947},974.2472844138947,1022.4541196700684,1020.4645356768482,1000,0,0,0,0,0,0,0,0,0,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,0,0,0,0,0,0,0,0,0,736.51134472492367,736.51134472492367,736.51134472492367,755.95262993692393,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,809.27201747554352,836.86553491457164,800,0,0,0,0,0,0,0,0,0,741.48554366500855,741.48554366500855,{"$f":"SZ122*SZ52","v":741.48554366500855},777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,777.50307195276503,789.8550024802496,800,0,0,0,0,0,0,0,0,0,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,702.59566470421112,0,0,0,0,0,0,0,0,0,0,0,589.20907577993887,604.76210394953921,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,640.41803646540859,647.41761398043786,0,0,0,0,0,{"$f":"VL122*VL52","v":0},0,0,0,0,0,559.32025950030902,559.32025950030902,559.32025950030902,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,585.58849336497337,0,0,0,0,0,0,0,0,0,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,0,0,0,0,0,0,0,0,0,441.90680683495407,441.90680683495407,441.90680683495407,453.57157796215432,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,480.5686559560076,{"$f":"XX122*XX52","v":480.5686559560076},480.5686559560076,486.58372491313327,502.11932094874294,480,0,0,0,0,0,0,0,0,0,885.17760681107768,885.17760681107768,900,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,974.2472844138947,1022.4541196700684,1020.4645356768482,1000,0,0,0,0,0,0,0,0,0,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,880.89690142018469,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAJ122*AAJ52","v":736.51134472492367},755.95262993692393,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,800.52254558176082,809.27201747554352,0,0,0,0,0]
[null,"Off-Peak Load",null,null,"kW",194151.33360586452,null,{"$f":"H122*H53","v":951.38899833811547},951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,951.38899833811547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,951.38899833811547,845.62401388186186,823.8619384694656,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,810.65191018027224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,810.65191018027224,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,0,0,0,0,0,0,0,0,0,0,{"$f":"BT122*BT53","v":0},0,0,0,0,736.51134472492367,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,742.65421337804469,741.48554366500855,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,654.3530391602427,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,{"$f":"EF122*EF53","v":0},0,0,0,0,0,0,0,0,0,0,669.4924279316574,640,589.20907577993887,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,559.32025950030902,515.43360598090896,494.31716308167921,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,486.39114610816301,441.90680683495407,441.90680683495407,{"$f":"GR122*GR53","v":441.90680683495407},441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,441.90680683495407,802.38105197476955,740,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,928.3177667225558,885.17760681107768,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,0,0,0,0,0,0,0,0,0,0,{"$f":"JD122*JD53","v":0},0,0,0,0,817.94129895030335,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,0,0,0,0,0,0,0,0,0,0,0,836.86553491457164,800,736.51134472492367,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,742.65421337804469,741.48554366500855,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,0,0,{"$f":"LP122*LP53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,654.3530391602427,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,589.20907577993887,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,559.32025950030902,515.43360598090896,494.31716308167921,{"$f":"OB122*OB53","v":486.39114610816301},486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,486.39114610816301,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,0,0,0,0,0,0,0,0,0,0,0,502.11932094874294,480,441.90680683495407,802.38105197476955,740,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,0,0,0,0,0,0,0,0,0,0,{"$f":"QN122*QN53","v":0},0,0,0,0,928.3177667225558,885.17760681107768,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,817.94129895030335,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,736.51134472492367,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,741.48554366500855,0,0,{"$f":"SZ122*SZ53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,742.65421337804469,741.48554366500855,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,654.3530391602427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,654.3530391602427,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,589.20907577993887,0,0,0,0,0,0,0,0,0,0,0,669.4924279316574,640,589.20907577993887,559.32025950030902,559.32025950030902,{"$f":"VL122*VL53","v":559.32025950030902},559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,559.32025950030902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,559.32025950030902,515.43360598090896,494.31716308167921,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,486.39114610816301,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,441.90680683495407,0,0,0,0,0,0,0,0,0,0,{"$f":"XX122*XX53","v":0},0,0,0,0,441.90680683495407,802.38105197476955,740,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,885.17760681107768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,928.3177667225558,885.17760681107768,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,817.94129895030335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,817.94129895030335,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,736.51134472492367,{"$f":"AAJ122*AAJ53","v":0},0,0,0,0,0,0,0,0,0,0,836.86553491457164,800,634.96042078727987,503.96841995794927,400]
[]
[null,"Solar Wasted for Month",null,null,"kWh",{"$f":"SUM(120:120)","v":0}]
[null,"Solar Wasted for Year",null,null,"kWh",{"$f":"F126*12","v":0}]
[]
[null,"Maximum Load",null,null,"kW",{"$f":"MAX(H116:AE116)","v":1020.4645356768482}]
[null,"Maximum On-Peak Load",null,null,"kW",{"$f":"MAX(H123:AAY123)","v":1022.4541196700684}]
[]
[null,"Reconciliation",null,null,null,"Month","Year"]
[null,null,"Basic Retail Load w/o Solar, Battry",null,"kWh",{"$f":"SUM(55:55)","v":486254.44080908102},{"$f":"F133*12","v":5835053.289708972}]
[null,null,"Less: Solar Power Produced",null,"kWh",{"$f":"-SUM(H57:AAY57)","v":0},{"$f":"F134*12","v":0}]
[null,null,"Add: Solar Power Wasted",null,"kWh",{"$f":"F126","v":0},{"$f":"F135*12","v":0}]
[null,null,"Net Before Batteries",null,"kWh",{"$f":"SUM(F133:F135)","v":486254.44080908102},{"$f":"SUM(G133:G135)","v":5835053.289708972}]
[null,null,"Less: Charging",null,"kWh"]
[null,null,"Add: Discharge",null,"kWh"]
[null,null,"Net Load",null,"kWh"]
[]
[null,null,null,null,null,"Charge","Quantity","Monthly","Annual"]
["Annual Cost",null,null,null,null,"USD/kW-mo","kW","USD","USD"]
[null,"Demand Payments",null,null,null,{"$f":"Assumptions!E60","v":9.7366020524515395},{"$f":"MAX(H122:AAY122)","v":1022.4541196700684},{"$f":"G143*F143","v":9955.2288801171198},{"$f":"H143*12","v":119462.74656140544}]
[null,null,null,null,null,"USD/MWH","MWh"]
[null,"Energy Payments - On-Peak",null,null,null,{"$f":"Assumptions!E67","v":177.33181299885982},{"$f":"SUM(123:123)/1000","v":618.8552861809344},{"$f":"G145*F145","v":109742.72988239334},{"$f":"H145*12","v":1316912.7585887201}]
[null,"Energy Payments - Off-Peak",null,null,null,{"$f":"Assumptions!E68","v":78.814139110604359},{"$f":"SUM(124:124)/1000","v":388.30266721172956},{"$f":"G146*F146","v":30603.740430643964},{"$f":"H146*12","v":367244.8851677276}]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H145:H146)","v":140346.47031303731},{"$f":"SUM(I145:I146)","v":1684157.6437564478}]
[]
[]
[]
[]
[]
[null,null,null,"Day for Graph",null,{"$f":"J8","v":8}]
[]
[null,null,null,null,null,null,null,{"$f":"J8*24-23","v":169},{"$f":"H155+1","v":170},{"$f":"I155+1","v":171},172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,{"$f":"BU155+1","v":235},236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,{"$f":"EG155+1","v":299},300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,{"$f":"GS155+1","v":363},364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,{"$f":"JE155+1","v":427},428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,{"$f":"LQ155+1","v":491},492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,{"$f":"OC155+1","v":555},556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,{"$f":"QO155+1","v":619},620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,{"$f":"TA155+1","v":683},684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,{"$f":"VM155+1","v":747},748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,{"$f":"XY155+1","v":811},812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861,862,863,864,865,866,867,868,869,870,871,872,873,874,{"$f":"AAK155+1","v":875},876,877,878,879,880,881,882,883,884,885,886,887,888]
["Graphs",null,null,null,null,null,null,{"$f":"Assumptions!E37","v":0},{"$f":"I35","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,"Load Before Battery",null,null,null,null,null,{"$f":"LOOKUP(H155,32:32,113:113)","v":360},306.91556256613887,313.99054181763171,321.22861260801727,328.63353450309961,336.2091537337248,343.95940519357202,351.88831448299885,360,453.57157796215432,571.46437870855175,720,697.34937272596062,675.41131616845928,654.16341341957025,633.5839527894592,613.65190562078328,594.34690480103279,575.64922395085614,557.53975726710496,540,471.73345095760141,412.09712731919944,360]
[null,"Load After Battery",null,null,null,null,null,{"$f":"LOOKUP(H155,32:32,116:116)","v":486.39114610816301},486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,486.39114610816301,441.90680683495407,441.90680683495407]
[]
[null,null,null,null,null,null,null,{"$f":"H1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,"Load",null,null,null,null,null,{"$f":"LOOKUP(H155,32:32,55:55)","v":360},306.91556256613887,313.99054181763171,321.22861260801727,328.63353450309961,336.2091537337248,343.95940519357202,351.88831448299885,360,453.57157796215432,571.46437870855175,720,697.34937272596062,675.41131616845928,654.16341341957025,633.5839527894592,613.65190562078328,594.34690480103279,575.64922395085614,557.53975726710496,540,471.73345095760141,412.09712731919944,360]
[null,"Solar",null,null,null,null,null,{"$f":"LOOKUP(H155,32:32,57:57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,{"$f":"H160","v":1},{"$f":"I160","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,"Charge",null,null,null,null,null,{"$f":"LOOKUP(H155,32:32,107:107)","v":126.39114610816301},179.47558354202414,172.40060429053131,165.16253350014574,157.7576116050634,150.18199237443821,142.43174091459099,134.50283162516416,126.39114610816301,32.819568146008692,0,0,0,0,0,0,0,0,0,0,0,14.657695150561608,29.809679515754624,81.906806834954068]
[null,"Discharge",null,null,null,null,null,{"$f":"LOOKUP(H155,32:32,109:109)","v":0},0,0,0,0,0,0,0,0,0,39.475480477224664,188.01110176867292,165.36047449463354,143.4224179371322,122.17451518824316,101.59505455813212,81.663007389456197,62.358006569705708,43.660325719529055,25.550859035777876,8.0111017686729156,0,0,0]
[]
[null,"On-Peak",null,null,null,null,null,{"$f":"H52","v":false},false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false]
[]
[null,null,null,null,null,null,null,{"$f":"H160","v":1},{"$f":"I160","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,"On-Peak Load Before Battery",null,null,null,null,null,{"$f":"IF(H168,H157)","v":false},{"$f":"IF(I168,I157)","v":false},false,false,false,false,343.95940519357202,351.88831448299885,360,453.57157796215432,571.46437870855175,720,697.34937272596062,675.41131616845928,654.16341341957025,633.5839527894592,613.65190562078328,594.34690480103279,575.64922395085614,557.53975726710496,540,false,false,false]
[null,"Off-Peak Load Before Battery",null,null,null,null,null,{"$f":"IF(NOT(H168),H157)","v":360},{"$f":"IF(NOT(I168),I157)","v":306.91556256613887},313.99054181763171,321.22861260801727,328.63353450309961,336.2091537337248,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,471.73345095760141,412.09712731919944,360]
[null,"On-Peak Load After Battery",null,null,null,null,null,{"$f":"IF(H168,H158)","v":false},{"$f":"IF(I168,I158)","v":false},false,false,false,false,486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,531.98889823132708,false,false,false]
[null,"Off-Peak Load After Battery",null,null,null,null,null,{"$f":"IF(NOT(H168),H158)","v":486.39114610816301},{"$f":"IF(NOT(I168),I158)","v":486.39114610816301},486.39114610816301,486.39114610816301,486.39114610816301,486.39114610816301,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,486.39114610816301,441.90680683495407,441.90680683495407]
[]
[]
[null,"Day Type",null,null,null,null,null,{"$f":"LOOKUP(H155,32:32,37:37)","v":"Low Day Base Load Factor"}]
[null,"Solar Type",null,null,null,null,null,{"$f":"LOOKUP(H155,32:32,39:39)","v":"Solar Shape 8"}]
[]
[]
["Illustration of Optimisation with Data Table"]

{"sheet":"Assumptions","index":3,"n_rows":109,"n_cols":52,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[null,null,"Scenario Code",2,"<----- Code #",null,{"$f":"resulting_cost","v":1026019.1069885254},{"$f":"D85","v":"Retail Rate + Battery (No Solar)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,"Solar CRR",{"$f":"E30","v":6.5261468369098921E-2}]
[null,null,null,"Battery CCR",{"$f":"E31","v":6.716639358269022E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["General Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Solar Operating Life (to Carrying Charge)",null,"Years",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Battery Operating Life (to Carring Charge)",null,"Years",{"$f":"'Technology Cost'!E42","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Solar Tax Depreciation Life",null,"Years",15]
[null,"Solar Tax Depreciation Method",null,"Code",1]
[null,"Battery Tax Depreciation Life",null,"Years",10]
[null,"Battery Tax Depreciation Method",null,"Code",1]
[null,"Income Tax Rate",null,"%",0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Inflation Rate",null,"%",0.02]
[null,"Required Equity IRR",null,"% p.a.",0.1]
[null,"WACC from CCR Page",null,"%",{"$f":"'Solar Carrying Charge'!O51","v":4.0599999999999997E-2}]
[null,"Construction Inflation Factor",null,"%",{"$f":"'Battery Carrying Charge'!F141/'Battery Carrying Charge'!F33","v":1.0008130212763269}]
[]
[null,"Debt to Capital",null,"%",0.9]
[null,"Base Interest Rate",null,"% p.a.",2.1999999999999999E-2]
[null,"Credit Spread",null,"% p.a.",1.2E-2]
[]
[null,"Battery Life Cycles",null,"Number",{"$f":"ROUNDUP(E6/E7,0)","v":1}]
[null,"Final Battery Capital Expenditure Year",null,"Year",{"$f":"(E23-1)*E7","v":0}]
[null,"Battery Year Sold in Final Year",null,null,{"$f":"E6-E24","v":20}]
[null,"Residual Value - Solar",null,"%",0]
[null,"Residual Value - Battery",null,"%",{"$f":"LOOKUP(E25,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!210:210)","v":-3.4531574426319511E-5}]
[null,"Residual Tax Value",null,"%",{"$f":"LOOKUP(E25,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!211:211)","v":0.99999999999999989}]
[]
[null,"Solar Carrying Charge",null,"%",{"$f":"'Solar Carrying Charge'!F1","v":6.5261468369098921E-2}]
[null,"Battery Carrying Charge",null,"%",{"$f":"'Battery Carrying Charge'!F1","v":6.716639358269022E-2}]
[]
["Operation Assumptions"]
[null,"Basic Demand before Solar and Battery",null,"kW",1200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Day by Day Load Shapes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Charging Start Hour","Hour #",0]
[]
[]
[null,null,"Day of Month",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Daily Load Shape Code",null,2,3,4,6,7,8,10,11,12,2,3,4,6,7,8,10,11,12,2,3,4,6,7,8,10,11,12,2,3,4]
[null,null,"Daily Load Shape Name",null,{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!E41)","v":"High Day High Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!F41)","v":"High Day Base Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!G41)","v":"High Day Low Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!H41)","v":"Base Day High Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!I41)","v":"Base Day Base Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!J41)","v":"Base Day Low Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!K41)","v":"Low Day High Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!L41)","v":"Low Day Base Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!M41)","v":"Low Day Low Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!N41)","v":"High Day High Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!O41)","v":"High Day Base Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!P41)","v":"High Day Low Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!Q41)","v":"Base Day High Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!R41)","v":"Base Day Base Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!S41)","v":"Base Day Low Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!T41)","v":"Low Day High Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!U41)","v":"Low Day Base Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!V41)","v":"Low Day Low Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!W41)","v":"High Day High Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!X41)","v":"High Day Base Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!Y41)","v":"High Day Low Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!Z41)","v":"Base Day High Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!AA41)","v":"Base Day Base Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!AB41)","v":"Base Day Low Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!AC41)","v":"Low Day High Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!AD41)","v":"Low Day Base Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!AE41)","v":"Low Day Low Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!AF41)","v":"High Day High Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!AG41)","v":"High Day Base Load Factor"},{"$f":"INDEX('Load Shapes'!$C$46:$C$57,Assumptions!AH41)","v":"High Day Low Load Factor"}]
[]
[null,null,"Daily Solar Shape Code",null,1,2,3,4,5,6,7,8,1,2,3,4,5,6,7,8,1,2,3,4,5,6,7,8,1,2,3,4,5,6]
[null,null,"Daily Solar Shape Name",null,{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!E44)","v":"Solar Shape 1"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!F44)","v":"Solar Shape 2"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!G44)","v":"Solar Shape 3"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!H44)","v":"Solar Shape 4"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!I44)","v":"Solar Shape 5"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!J44)","v":"Solar Shape 6"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!K44)","v":"Solar Shape 7"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!L44)","v":"Solar Shape 8"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!M44)","v":"Solar Shape 1"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!N44)","v":"Solar Shape 2"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!O44)","v":"Solar Shape 3"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!P44)","v":"Solar Shape 4"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!Q44)","v":"Solar Shape 5"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!R44)","v":"Solar Shape 6"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!S44)","v":"Solar Shape 7"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!T44)","v":"Solar Shape 8"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!U44)","v":"Solar Shape 1"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!V44)","v":"Solar Shape 2"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!W44)","v":"Solar Shape 3"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!X44)","v":"Solar Shape 4"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!Y44)","v":"Solar Shape 5"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!Z44)","v":"Solar Shape 6"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!AA44)","v":"Solar Shape 7"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!AB44)","v":"Solar Shape 8"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!AC44)","v":"Solar Shape 1"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!AD44)","v":"Solar Shape 2"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!AE44)","v":"Solar Shape 3"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!AF44)","v":"Solar Shape 4"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!AG44)","v":"Solar Shape 5"},{"$f":"INDEX('Load Shapes'!$C$21:$C$28,Assumptions!AH44)","v":"Solar Shape 6"}]
[]
[null,"Solar Operating Data"]
[null,null,"Solar Capacity","kWp",{"$f":"D95*1000","v":0}]
[null,null,"Solar Performance Ratio","%",{"$f":"'Technology Cost'!E52","v":0.7}]
[null,null,"Solar Degradation","% p.a.",{"$f":"'Technology Cost'!E16","v":5.0000000000000001E-3}]
[null,null,"Solar Capacity Factor","%",{"$f":"'Summary of Results'!P7","v":false}]
[]
[null,"Battery Operating Data"]
[null,null,"Battery Capacity","kW",{"$f":"D102*1000","v":500}]
[null,null,"Battery Degradation","% p.a.",{"$f":"'Technology Cost'!E50","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
["Pricing Assumptions for Rates, Solar and Battery"]
[null,"Rate Assumptions"]
[null,null,"Demand Charge","USD/kW-mo",{"$f":"'Rate Summary'!G5","v":9.7366020524515395}]
[null,null,"Energy Charge - Total","USD/MWH",{"$f":"'Rate Summary'!F5*1000","v":118.22120866590654}]
[]
[null,null,null,null,"Week-day","Saturday","Sunday"]
[null,null,"On-Peak Start","Hour",6,8,25]
[null,null,"On-Peak End","Hour",20,18,25]
[]
[null,null,"On-Peak Energy Charge","USD/MWH",{"$f":"E61*1.5","v":177.33181299885982}]
[null,null,"Off-Peak Energy Charge","USD/MWH",{"$f":"E61/1.5","v":78.814139110604359}]
[]
[null,"Solar Pricing "]
[null,null,"Carrying Charge Rate","% p.a.",{"$f":"'Solar Carrying Charge'!F1","v":6.5261468369098921E-2}]
[null,null,"Solar Capital Cost","USD/kW",{"$f":"'Technology Cost'!E11","v":750}]
[null,null,"Solar Operating Cost","USD/kW-year",{"$f":"'Technology Cost'!E17","v":6}]
[null,null,"Total Solar Fixed Cost","USD/kW-year",{"$f":"E71*E72+E73","v":54.946101276824194}]
[]
[null,"Battery Pricing"]
[null,null,"Carrying Charge Rate","% p.a.",{"$f":"'Battery Carrying Charge'!F1","v":6.716639358269022E-2}]
[null,null,"Battery Capital Cost","USD/kW",{"$f":"'Technology Cost'!E40","v":1818}]
[null,null,"Battery Operating Cost","USD/kW-year",{"$f":"'Technology Cost'!E47","v":2.16}]
[null,null,"Total Battery Cost","USD/kW-year",{"$f":"E78*E77+E79","v":124.26850353333082}]
[]
[]
["Assumptions for Different Scenarios and Spinner Box Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,{"$f":"INDEX(E85:I85,$D$1)","v":"Retail Rate + Battery (No Solar)"},"No Solar or Battery","Retail Rate + Battery (No Solar)","Rate and Solar (No Battery)","Rate and Solar and Battery","Rate and Solar and Battery 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Part 1: Loads from Load Shape Page",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Peak Load (MW)",{"$f":"'Load and Storage Analysis'!F28","v":1.2},{"$f":"D88","v":1.2},1.2,1.2,1.2,1.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Load Factor",{"$f":"'Load and Storage Analysis'!F9","v":0.55508497809255819},0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Annual Demand (MWh)",{"$f":"D89*D88*8760","v":5835.0532897089715},5835.0532897089715,5835.0532897089715,5835.0532897089715,5835.0532897089715,5835.0532897089715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Base Demand/ Capacity (MW)",1.2,1.2,1.2,1.2,1.2,{"$f":"AY91/100","v":3.1},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,310]
[null,null,"Minimum Capacity %",0,0,0,0,0,0]
[]
[null,"Part 2: Solar Analysis from Solar Page"]
[null,null,"Solar Installed (MW)",{"$f":"INDEX(E95:I95,$D$1)","v":0},0,0,{"$f":"AY95/100","v":2.7882000000000051},{"$f":"AY95/100","v":2.7882000000000051},{"$f":"H95","v":2.7882000000000051},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278.8200000000005]
[null,null,"Capacity Factor (From Load Analysis)",{"$f":"'Load and Storage Analysis'!F13","v":false},null,{"$f":"$D$96","v":false},{"$f":"$D$96","v":false},{"$f":"$D$96","v":false},{"$f":"$D$96","v":false}]
[null,null,"Solar Production (MWH)",{"$f":"INDEX(E97:I97,$D$1)","v":0},null,{"$f":"F96*F95*8760","v":0},{"$f":"G96*G95*8760","v":0},{"$f":"H96*H95*8760","v":0},{"$f":"I96*I95*8760","v":0}]
[null,null,"Solar Fixed Cost (USD/kW-yr)",{"$f":"INDEX(E98:I98,$D$1)","v":6},null,{"$f":"'Technology Cost'!E17","v":6},{"$f":"F98","v":6},{"$f":"G98","v":6},{"$f":"H98","v":6}]
[null,null,"Total Solar Fixed Cost - USD",{"$f":"D95*D98*1000","v":0},null,{"$f":"F95*F98*1000","v":0},{"$f":"G95*G98*1000","v":16729.20000000003},{"$f":"H95*H98*1000","v":16729.20000000003},{"$f":"I95*I98*1000","v":16729.20000000003}]
[]
[null,"Part 3: Battery Analysis"]
[null,null,"Capacity of Batteries (MW)",{"$f":"INDEX(E102:I102,$D$1)","v":0.5},0,{"$f":"AY102/100","v":0.5},0,{"$f":"AY102/100","v":0.5},{"$f":"AY102/100","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,50]
[null,null,"Duration of Single Battery h",{"$f":"INDEX(E103:I103,$D$1)","v":6},{"$f":"'Technology Cost'!E37","v":6},{"$f":"'Technology Cost'!E37","v":6},0,{"$f":"'Technology Cost'!E37","v":6},{"$f":"'Technology Cost'!E37","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,"Efficiency of Battery",{"$f":"INDEX(E104:I104,$D$1)","v":0.7},null,{"$f":"'Technology Cost'!E52","v":0.7},null,{"$f":"'Technology Cost'!E52","v":0.7},{"$f":"'Technology Cost'!E52","v":0.7}]
[null,null,"Potential Discharge from Battery in Day"]
[null,null,"Fixed Cost of Batteries (USD/kW-year)",{"$f":"INDEX(E106:I106,$D$1)","v":129.42000000000002},null,{"$f":"'Technology Cost'!E54","v":129.42000000000002},null,{"$f":"'Technology Cost'!E54","v":129.42000000000002},{"$f":"'Technology Cost'!I54","v":484.16}]
[null,null,"Total Fixed Cost of Batteries (USD)",{"$f":"D102*D106*1000","v":64710.000000000007}]
[]
[null,null,"Discharge from Battery in Year(MWH)",{"$f":"'Load and Storage Analysis'!M2*365/1000","v":2205.6759179299343}]

{"sheet":"Technology Cost","index":4,"n_rows":54,"n_cols":14,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["Technology Costs"]
[]
[]
[null,null,null,null,"Cost/kW","Fixed Charge"]
[null,null,"Solar Cost per kW and Cost Recovery",null,{"$f":"E11","v":750},{"$f":"Assumptions!E74","v":54.946101276824194}]
[null,null,"Battery Cost per kW and Cost Recovery",null,{"$f":"E40","v":1818},{"$f":"Assumptions!E80","v":124.26850353333082}]
[]
[null,null,null,null,{"$f":"'Misc Titles'!P2","v":1},1,2,3,4]
[null,null,null,null,{"$f":"INDEX(F9:I9,$E$8)","v":"Solar without Tracking"},"Solar without Tracking","Solar without Tracking 1","Solar without Tracking 2","Solar with Tracking"]
[]
[null,null,"Capital Cost/kW","USD/kW",{"$f":"INDEX(F11:I11,$E$8)","v":750},750,650,900,1000]
[null,null,"Duration"]
[null,null,"Capital Cost/kWh"]
[null,null,"Lifetime","Years",{"$f":"INDEX(F14:I14,$E$8)","v":30},30,30,30,30]
[null,null,"Depreciation Life","Years"]
[null,null,"Degradation","% p.a.",{"$f":"INDEX(F16:I16,$E$8)","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"O&M Cost/kW-year",null,{"$f":"INDEX(F17:I17,$E$8)","v":6},6,5,10,10]
[null,null,"Variable O&M/MWh","USD/MWH",{"$f":"INDEX(F18:I18,$E$8)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Exchange Rate PHP/US",null,null,52.62]
[null,null,"Heat Rate-Btu/kWh","BTU/kWh"]
[null,null,"Conversion L/Btu","L/BTU"]
[null,null,"Heat Rate-L/kWh","l/kWh"]
[]
[null,null,"Fuel Cost USD/L","USD/L"]
[null,null,"Fuel Cost USD/MWh","USD/MWH"]
[]
[null,null,"Capacity Factor","%",{"$f":"INDEX(F27:I27,$E$8)","v":0.2},0.2,0.2,0.2,0.23]
[null,null,"Carrying Charge Rate",null,{"$f":"INDEX(F28:I28,$E$8)","v":6.5261468369098921E-2},{"$f":"'Solar Carrying Charge'!F1","v":6.5261468369098921E-2},{"$f":"F28","v":6.5261468369098921E-2},{"$f":"G28","v":6.5261468369098921E-2},{"$f":"F28","v":6.5261468369098921E-2}]
[]
[null,null,"Total Fix Cost/kW-year",null,{"$f":"INDEX(F30:I30,$E$8)","v":54.946101276824194},{"$f":"F28*F11+F17","v":54.946101276824194},{"$f":"G28*G11+G17","v":47.419954439914299},{"$f":"H28*H11+H17","v":68.735321532189033},{"$f":"I28*I11+I17","v":75.261468369098921}]
[null,null,"Total Variable Cost/MWh",null,{"$f":"INDEX(F31:I31,$E$8)","v":0},{"$f":"F18+F25","v":0},{"$f":"G18+G25","v":0},{"$f":"H18+H25","v":0},{"$f":"I18+I25","v":0}]
[null,null,"LCOE 2018 (USD/MWhr)",null,{"$f":"INDEX(F32:I32,$E$8)","v":31.361929952525223},{"$f":"F30*1000/(8760*F27)+F31","v":31.361929952525223},{"$f":"G30*1000/(8760*G27)+G31","v":27.066184041046974},{"$f":"H30*1000/(8760*H27)+H31","v":39.232489459012001},{"$f":"I30*1000/(8760*I27)+I31","v":37.354312273723899}]
[]
["Battery Cost and Characteristics",null,null,null,{"$f":"'Misc Titles'!J4","v":1},1,2,3,4]
[null,"Year of Lazard Study",null,null,2017,2016,2017,2016,2017]
[null,"Battery Type",null,null,{"$f":"INDEX(F36:I36,$E$34)","v":"Flow 6 Hrs"},"Flow 6 Hrs","Flow 4 Hrs","Lithium 6 Hrs","Lithium 4 Hrs"]
[null,"Duration",null,"Hrs",{"$f":"INDEX(F37:I37,$E$34)","v":6},{"$f":"'Lazard Database'!H5","v":6},4,{"$f":"'Lazard Database'!J5","v":6},4]
[]
[null,"CAPEX Cost/kWh",null,"USD/kWh",{"$f":"INDEX(F39:I39,$E$34)","v":303},{"$f":"'Lazard Database'!H15","v":303},376,{"$f":"'Lazard Database'!J15","v":368},593]
[null,"CAPEX Cost/kW",null,"USD/kW",{"$f":"INDEX(F40:I40,$E$34)","v":1818},{"$f":"F39*F37","v":1818},{"$f":"G39*G37","v":1504},{"$f":"H39*H37","v":2208},{"$f":"I39*I37","v":2372}]
[]
[null,"Project Lifetime",null,"Years",{"$f":"INDEX(F42:I42,$E$34)","v":20},20,20,10,10]
[null,"Carrying Charge",null,null,{"$f":"INDEX(F43:I43,$E$34)","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,0.2,0.2]
[null,"Cost/kW-year",null,null,{"$f":"INDEX(F44:I44,$E$34)","v":127.26},{"$f":"F43*F40","v":127.26},{"$f":"G43*G40","v":105.28000000000002},{"$f":"H43*H40","v":441.6},{"$f":"I43*I40","v":474.40000000000003}]
[]
[null,"O&M Cost/kWh",null,"USD/kWh",{"$f":"INDEX(F46:I46,$E$34)","v":0.36},{"$f":"'Lazard Database'!H17","v":0.36},{"$f":"'Lazard Database'!B17","v":2.88},{"$f":"'Lazard Database'!J17","v":0.34},2.44]
[null,"O&M Cost/kW-yr",null,"USD/kW-yr",{"$f":"INDEX(F47:I47,$E$34)","v":2.16},{"$f":"F46*F37","v":2.16},{"$f":"G46*G37","v":11.52},2.04,9.76]
[null,"Percent of Cap Exp",null,"%",{"$f":"E47/E40","v":1.1881188118811881E-3},{"$f":"F47/F40","v":1.1881188118811881E-3},{"$f":"G47/G40","v":7.659574468085106E-3},{"$f":"H47/H40","v":9.2391304347826087E-4},{"$f":"I47/I40","v":4.1146711635750418E-3}]
[]
[null,"Degradation",null,"% p.a.",{"$f":"INDEX(F50:I50,$E$34)","v":0.01},0.01,0.01,0.01,0.01]
[]
[null,"Cycle Efficiency",null,null,{"$f":"INDEX(F52:I52,$E$34)","v":0.7},0.7,0.7,0.86,1]
[]
[null,"Total Cost/kW-yr",null,null,{"$f":"INDEX(F54:I54,$E$34)","v":129.42000000000002},{"$f":"F44+F47","v":129.42000000000002},{"$f":"G44+G47","v":116.80000000000001},443.64000000000004,484.16]

{"sheet":"Financial Model ","index":5,"n_rows":204,"n_cols":64,"rows_kept":204,"cut":false,"hidden":false,"merged":[]}
["Timing"]
[null,null,null,null,"PIRR",{"$f":"F107","v":3.4564179162057673E-2},"Solar CCR",{"$f":"Assumptions!E71","v":6.5261468369098921E-2}]
[null,null,null,null,"EIRR",{"$f":"F167","v":0.10056507833666961},"Battery CCR",{"$f":"Assumptions!E31","v":6.716639358269022E-2}]
[null,"Year of Financial Model",null,null,null,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]
[null,"Project Operating Life Switch",null,null,null,null,{"$f":"Assumptions!E6","v":20},null,false,{"$f":"J4<=$G$5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
["Operating Analysis"]
[null,"Basic Demand Before Solar and Battery",null,null,"kW",null,{"$f":"Assumptions!E34","v":1200},null,{"$f":"$G$7*I5","v":0},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$7*AO5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Load Factor",null,null,"%",null,{"$f":"'Load and Storage Analysis'!F9","v":0.55508497809255819},null,{"$f":"$G$8","v":0.55508497809255819},{"$f":"$G$8","v":0.55508497809255819},0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819,0.55508497809255819]
[null,"Total Energy without Solar and Battery",null,null,"kWh",null,null,null,{"$f":"I7*I8*8760","v":0},{"$f":"J7*J8*8760","v":5835053.289708972},5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Solar Capacity without Degradation",null,null,"kW",null,{"$f":"Assumptions!E48","v":0},null,{"$f":"$G$11*I5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$11*AO5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Degradation Index",null,null,"Index",null,{"$f":"Assumptions!E50","v":5.0000000000000001E-3},null,1,{"$f":"I12*(1+$G$12*I5)","v":1},1.0049999999999999,1.0100249999999997,1.0150751249999996,1.0201505006249996,1.0252512531281244,1.0303775093937648,1.0355293969407335,1.0407070439254371,1.0459105791450642,1.0511401320407894,1.0563958327009932,1.0616778118644981,1.0669862009238205,1.0723211319284394,1.0776827375880815,1.0830711512760218,1.0884865070324019,1.0939289395675638,1.0993985842654015,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,{"$f":"AO12*(1+$G$12*AO5)","v":1.1048955771867284},1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284,1.1048955771867284]
[null,"Solar Capacity after Degradation",null,null,"kW",null,null,null,{"$f":"I11/I12","v":0},{"$f":"J11/J12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Solar Capacity Factor",null,null,"%",null,{"$f":"Assumptions!E51","v":false},null,{"$f":"$G$15","v":false},{"$f":"$G$15","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Solar Generation",null,null,"kWh",null,null,null,{"$f":"I15*I13*8760","v":0},{"$f":"J15*J13*8760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Wasted",null,null,"kWh",null,{"$f":"'Load and Storage Analysis'!F127","v":0},null,null,{"$f":"$G$17/J12","v":0},{"$f":"$G$17/K12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Load After Solar Generation",null,null,"kWh",null,null,null,{"$f":"I9-I16","v":0},{"$f":"J9-J16+J17","v":5835053.289708972},5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP9-AP16+AP17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Battery Replacement",null,null,null,null,{"$f":"Assumptions!E7","v":20},null,{"$f":"MOD(I4,$G$20)=0","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(AO4,$G$20)=0","v":false},false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Battery Capacity without Degradation",null,null,"kW",null,{"$f":"Assumptions!E54","v":500},null,{"$f":"$G$22*I5","v":0},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$22*AO5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Battery Degradation Index",null,null,"Index",null,{"$f":"Assumptions!E55","v":0.01},null,1,1,{"$f":"IF(OR(J20,J20),1,J23*(1+$G$23))","v":1.01},{"$f":"IF(OR(K20,K20),1,K23*(1+$G$23))","v":1.0201},1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609,1.1046221254112045,1.1156683466653166,1.1268250301319698,1.1380932804332895,1.1494742132376223,1.1609689553699987,1.1725786449236986,1.1843044313729356,1.196147475686665,1.2081089504435316,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609,1.1046221254112045,1.1156683466653166,1.1268250301319698,1.1380932804332895,1.1494742132376223,1.1609689553699987,1.1725786449236986,1.1843044313729356,1.196147475686665,1.2081089504435316,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609,1.1046221254112045,1.1156683466653166,1.1268250301319698,1.1380932804332895,1.1494742132376223]
[null,"Battery Capacity with Degradation",null,null,null,null,null,null,{"$f":"I22/I23","v":0},{"$f":"J22/J23","v":500},495.04950495049502,490.14802470346046,485.29507396382229,480.49017224140812,475.73284380337441,471.02261762710339,466.35902735356774,461.74161124115619,457.16991211995656,452.64347734649164,448.16185875890261,443.72461263257685,439.33129963621468,434.98148478833139,430.67473741418945,426.41063110315793,422.18874366649294,418.00865709553756,413.86995752033425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["General Macro-Economic Variables"]
[null,"Inflation Rate",null,null,"%",null,{"$f":"Assumptions!E14","v":0.02},null,null,{"$f":"$G$27","v":0.02},{"$f":"$G$27","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Inflation Index",null,null,null,null,null,null,1,1,{"$f":"J28*(1+K27)","v":1.02},1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305,1.9222314039431532,1.9606760320220162,1.9998895526624565,2.0398873437157055,2.0806850905900198,2.1222987924018204,2.1647447682498568,2.208039663614854,2.252200456887151,2.2972444660248938,2.343189355345392,2.3900531424522997,2.4378542053013459,2.4866112894073726,2.53634351519552,2.5870703854994304,2.6388117932094191,2.6915880290736074,2.7454197896550796,2.8003281854481812,2.8563347491571447,2.9134614441402875]
[]
[null,"Battery Number",null,null,null,null,null,null,{"$f":"H30+H20","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,{"$f":"AN30+AN20","v":2},2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,"Battery Life 1",null,null,"Year",null,1,null,null,{"$f":"IF(J$30=$G31,I31+1)*1","v":1},{"$f":"IF(K$30=$G31,J31+1)*1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Battery Life 2",null,null,"Year",null,2,null,null,{"$f":"IF(J$30=$G32,I32+1)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Battery Life 3",null,null,"Year",null,3,null,null,{"$f":"IF(J$30=$G33,I33+1)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,"Battery Life Applied",null,null,"Year",null,null,null,null,{"$f":"SUM(J31:J33)","v":1},{"$f":"SUM(K31:K33)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
["Capital Expenditures and Financing",null,null,null,null,"Capacity","Cost/kW"]
[null,"Construction Cost Inflation Adjustment",null,null,"USD",null,{"$f":"Assumptions!$E$17","v":1.0008130212763269},null,{"$f":"$G$38","v":1.0008130212763269},{"$f":"$G$38","v":1.0008130212763269},1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269,1.0008130212763269]
[null,"Solar Capital Expenditure",null,null,"USD",{"$f":"Assumptions!E48","v":0},{"$f":"Assumptions!E72","v":750},null,{"$f":"G39*F39*I28*I38","v":0},{"$f":"H39*G39*J28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN39*AM39*AP28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Battery Capital Expenditure",null,null,"USD",{"$f":"Assumptions!E54","v":500},{"$f":"Assumptions!E78","v":1818},null,{"$f":"$F$40*$G$40*J5*I20*I38","v":909739.03634018113},{"$f":"$F$40*$G$40*K5*J20*J38*K28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$40*$G$40*AQ5*AP20*AP38*AQ28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Capital Expenditure",null,null,null,null,null,{"$f":"SUM(I39:I40)","v":909739.03634018113},{"$f":"SUM(J39:J40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Solar Debt",null,null,"USD",{"$f":"Assumptions!E19","v":0.9},null,null,{"$f":"$F$43*I39","v":0},{"$f":"$F$43*J39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Battery Debt",null,null,"USD",{"$f":"Assumptions!E19","v":0.9},null,null,{"$f":"I40*$F$44","v":818765.13270616299},{"$f":"J40*$F$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Debt",null,"USD",null,null,null,{"$f":"SUM(I43:I44)","v":818765.13270616299},{"$f":"SUM(J43:J44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Equity",null,"USD",null,null,null,{"$f":"I41-I45","v":90973.903634018148},{"$f":"J41-J45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Sources",null,null,null,null,null,{"$f":"SUM(I43:I46)","v":1728504.1690463442},{"$f":"SUM(J43:J46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Revenues"]
[null,"Solar Charges to Customer without Inflation",null,null,"USD/kW-yr",{"$f":"Assumptions!E74","v":54.946101276824194},null,null,{"$f":"$F$51*I5","v":0},54.946101276824194,54.946101276824194,54.946101276824194,54.946101276824194,54.946101276824194,54.946101276824194,54.946101276824194,54.946101276824194,54.946101276824194,54.946101276824194,54.946101276824194,54.946101276824194,54.946101276824194,54.946101276824194,54.946101276824194,54.946101276824194,54.946101276824194,54.946101276824194,54.946101276824194,54.946101276824194,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$51*AO5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation Index",null,null,"Index",null,null,null,{"$f":"I28","v":1},1,1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,{"$f":"AO28","v":1.8475888157854219},1.8845405921011305,1.9222314039431532,1.9606760320220162,1.9998895526624565,2.0398873437157055,2.0806850905900198,2.1222987924018204,2.1647447682498568,2.208039663614854,2.252200456887151,2.2972444660248938,2.343189355345392,2.3900531424522997,2.4378542053013459,2.4866112894073726,2.53634351519552,2.5870703854994304,2.6388117932094191,2.6915880290736074,2.7454197896550796,2.8003281854481812,2.8563347491571447,2.9134614441402875]
[null,"Solar Charges with Inflation",null,null,null,null,null,null,{"$f":"I52*I51","v":0},{"$f":"J52*J51","v":54.946101276824194},56.045023302360676,57.165923768407893,58.309242243776048,59.475427088651571,60.664935630424601,61.8782343430331,63.115799029893758,64.378115010491641,65.665677310701469,66.978990856915502,68.318570674053817,69.684942087534893,71.078640929285584,72.5002137478713,73.950218022828736,75.429222383285307,76.937806830951018,78.476562967570032,80.04609422692144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar Capacity",null,null,"kW",null,null,null,{"$f":"I13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar Revenues",null,"USD",null,null,null,{"$f":"I53*I54","v":0},{"$f":"J53*J54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Battery Charges to Custoer without Inflation",null,null,"USD/kW-yr",{"$f":"Assumptions!E80","v":124.26850353333082},null,null,{"$f":"$F$57","v":124.26850353333082},{"$f":"$F$57","v":124.26850353333082},124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082,124.26850353333082]
[null,"Inflation Index",null,null,null,null,null,null,{"$f":"I28","v":1},1,1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,{"$f":"AO28","v":1.8475888157854219},1.8845405921011305,1.9222314039431532,1.9606760320220162,1.9998895526624565,2.0398873437157055,2.0806850905900198,2.1222987924018204,2.1647447682498568,2.208039663614854,2.252200456887151,2.2972444660248938,2.343189355345392,2.3900531424522997,2.4378542053013459,2.4866112894073726,2.53634351519552,2.5870703854994304,2.6388117932094191,2.6915880290736074,2.7454197896550796,2.8003281854481812,2.8563347491571447,2.9134614441402875]
[null,"Battery Charges with Inflation",null,null,null,null,null,null,{"$f":"I57*I58","v":124.26850353333082},{"$f":"J57*J58","v":124.26850353333082},126.75387360399743,129.28895107607738,131.87473009759893,134.5122246995509,137.20246919354193,139.94651857741277,142.74544894896101,145.60035792794025,148.51236508649907,151.48261238822906,154.51226463599363,157.60250992871349,160.75456012728776,163.96965132983354,167.2490443564302,170.5940252435588,174.00590574843,177.4860238633986,181.03574434066658,184.65645922747993,188.34958841202953,192.11658018027012,195.95891178387552,199.87809001955304,203.8756518199441,207.95316485634297,212.11222815346986,216.35447271653925,220.68156217087002,225.09519341428745,229.5970972825732,234.18903922822469,238.87282001278919,243.65027641304496,248.52328194130587,253.49374758013195,258.56362253173461,263.73489498236933,269.0095928820167,274.38978473965705,279.87758043445018,285.47513204313918,291.18463468400199,297.00832737768201,302.94849392523571,309.00746380374039,315.18761307981521,321.49136534141149,327.9211926482397,334.47961650120453,341.16920883122862,347.99259300785315,354.95244486801022,362.05149376537042]
[null,"Battery Capacity After Degradation",null,null,"kW",null,null,null,{"$f":"I24","v":0},500,495.04950495049502,490.14802470346046,485.29507396382229,480.49017224140812,475.73284380337441,471.02261762710339,466.35902735356774,461.74161124115619,457.16991211995656,452.64347734649164,448.16185875890261,443.72461263257685,439.33129963621468,434.98148478833139,430.67473741418945,426.41063110315793,422.18874366649294,418.00865709553756,413.86995752033425,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Battery Revenues",null,"USD ",null,null,null,{"$f":"I59*I60","v":0},{"$f":"J59*J60","v":62134.251766665409},62749.442378216547,63370.723985921664,63998.156896673376,64631.802014462206,65271.720846288576,65917.975508133022,66570.628730985816,67229.743866936187,67895.38489532168,68567.616428938738,69246.503720314358,69932.112668040238,70624.509823169356,71323.762395675993,72029.938260979703,72743.105966533971,73463.33473847984,74190.694488365785,74925.255819933765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues","USD",null,null,null,{"$f":"I61+I55","v":0},{"$f":"J61+J55","v":62134.251766665409},62749.442378216547,63370.723985921664,63998.156896673376,64631.802014462206,65271.720846288576,65917.975508133022,66570.628730985816,67229.743866936187,67895.38489532168,68567.616428938738,69246.503720314358,69932.112668040238,70624.509823169356,71323.762395675993,72029.938260979703,72743.105966533971,73463.33473847984,74190.694488365785,74925.255819933765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Expenses and Residual Value"]
[null,"Solar O&M Costs per kW",null,null,"USD/kW-yr",{"$f":"Assumptions!E73","v":6},null,null,{"$f":"$F$65*I5*I58","v":0},6,6.12,6.2423999999999999,6.367248,6.4945929600000003,6.6244848192000001,6.756974515584,6.8921140058956798,7.0299562860135945,7.1705554117338668,7.3139665199685435,7.4602458503679152,7.6094507673752734,7.7616397827227779,7.9168725783772338,8.0752100299447793,8.2367142305436758,8.4014485151545486,8.5694774854576394,8.7408670351667936,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$65*AO5*AO58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Solar O&M Costs with Inflation",null,null,null,null,null,null,{"$f":"I65*I54","v":0},{"$f":"J65*J54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Battery O&M Costs per kW",null,null,"USD/kW-yr",{"$f":"Assumptions!E79","v":2.16},null,null,{"$f":"$F$68*I58","v":2.16},{"$f":"$F$68*J58","v":2.16},{"$f":"$F$68*K58","v":2.2032000000000003},2.2472639999999999,2.2922092799999998,2.3380534656000003,2.384814534912,2.4325108256102403,2.4811610421224453,2.530784262964894,2.5813999482241923,2.6330279471886762,2.6856885061324496,2.7394022762550985,2.7941903217802002,2.8500741282158044,2.9070756107801206,2.9652171229957234,3.024521465455638,3.0850118947647509,3.1467121326600456,3.2096463753132469,3.2738393028195119,3.3393160888759024,3.4061024106534203,3.4742244588664888,3.5437089480438186,3.6145831270046949,3.6868747895447886,3.7606122853356849,3.8358245310423982,3.9125410216632468,3.9907918420965114,4.0706076789384422,4.1520198325172109,4.235060229167555,4.319761433750906,4.4061566624259241,4.4942797956744434,4.5841653915879323,4.6758486994196913,4.7693656734080854,4.8647529868762467,4.9620480466137709,5.0612890075460468,5.1625147876969679,5.2657650834509075,5.3710803851199254,5.4785019928223235,5.5880720326787703,5.6998334733323457,5.8138301427989925,5.9301067456549728,6.0487088805680713,6.1696830581794329,6.2930767193430217]
[null,"Battery O&M Costs with Inflation",null,null,"USD ",null,null,null,{"$f":"I68*I60","v":0},{"$f":"J68*J60","v":1080},1090.6930693069307,1101.4920105871975,1112.3978720781597,1123.4117123957653,1134.5346006373074,1145.7676164852019,1157.111850311788,1168.5684032851721,1180.1383874761143,1191.822925965977,1203.623152955739,1215.5402138760928,1227.5752654986284,1239.7294760481197,1252.0040253159229,1264.4001047744966,1276.9189176930558,1289.5616792543733,1302.3296166727334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total O&M Costs","USD",null,null,null,{"$f":"I66+I69","v":0},{"$f":"J66+J69","v":1080},1090.6930693069307,1101.4920105871975,1112.3978720781597,1123.4117123957653,1134.5346006373074,1145.7676164852019,1157.111850311788,1168.5684032851721,1180.1383874761143,1191.822925965977,1203.623152955739,1215.5402138760928,1227.5752654986284,1239.7294760481197,1252.0040253159229,1264.4001047744966,1276.9189176930558,1289.5616792543733,1302.3296166727334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Residual Value"]
[null,null,"Residual Value Period",null,"Switch",null,{"$f":"Assumptions!E6","v":20},null,{"$f":"$G$73=I4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$73=AO4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Final Capital Expenditure Periods",null,"Switch",null,{"$f":"Assumptions!E24","v":0},null,{"$f":"$G$74=I4","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$74=AO4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Residual Value Percent",null,"%",null,{"$f":"Assumptions!E27","v":-3.4531574426319511E-5},null,{"$f":"$G$75","v":-3.4531574426319511E-5},-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,{"$f":"$G$75","v":-3.4531574426319511E-5},-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5,-3.4531574426319511E-5]
[null,null,"Capital Expenditures",null,"USD",null,{"$f":"SUMPRODUCT(I74:BL74*I40:BL40)","v":909739.03634018113},null,{"$f":"$G$76","v":909739.03634018113},{"$f":"$G$76","v":909739.03634018113},909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113]
[null,null,"Residual Value Value",null,"USD",null,null,null,{"$f":"I75*I76*I73","v":0},{"$f":"J75*J76*J73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-31.414721241909156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["EBITDA and Free Cash Flow"]
[null,"EBITDA",null,null,"USD",null,null,null,{"$f":"I62-I70","v":0},{"$f":"J62-J70","v":61054.251766665409},61658.749308909617,62269.231975334464,62885.759024595216,63508.390302066444,64137.186245651268,64772.20789164782,65413.516880674026,66061.175463651016,66715.246507845572,67375.793502972767,68042.880567358618,68716.572454164139,69396.934557670727,70084.032919627876,70777.934235663779,71478.705861759474,72186.415820786788,72901.132809111412,73622.926203261028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Free Cash Flow",null,null,"USD",null,null,null,{"$f":"I80-I41+I77","v":-909739.03634018113},{"$f":"J80-J41+J77","v":61054.251766665409},61658.749308909617,62269.231975334464,62885.759024595216,63508.390302066444,64137.186245651268,64772.20789164782,65413.516880674026,66061.175463651016,66715.246507845572,67375.793502972767,68042.880567358618,68716.572454164139,69396.934557670727,70084.032919627876,70777.934235663779,71478.705861759474,72186.415820786788,72901.132809111412,73591.511482019123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-tax Project Cash Flow",null,null,"%",{"$f":"IFERROR(IRR(81:81),FALSE)","v":3.8954438739389641E-2}]
[]
[null,"Solar Tax Deprecation Rate",null,null,"%",null,null,null,{"$f":"LOOKUP(I4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(J4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":6.6748884464784303E-2},{"$f":"LOOKUP(K4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":6.6748884464784303E-2},{"$f":"LOOKUP(L4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":6.6748884464784303E-2},{"$f":"LOOKUP(M4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":6.6748884464784303E-2},{"$f":"LOOKUP(N4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":6.6748884464784303E-2},{"$f":"LOOKUP(O4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":6.6748884464784303E-2},{"$f":"LOOKUP(P4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":6.6748884464784303E-2},{"$f":"LOOKUP(Q4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":6.6748884464784303E-2},{"$f":"LOOKUP(R4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":6.6748884464784303E-2},{"$f":"LOOKUP(S4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":6.6748884464784303E-2},{"$f":"LOOKUP(T4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":6.6748884464784303E-2},{"$f":"LOOKUP(U4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":6.6748884464784303E-2},{"$f":"LOOKUP(V4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":6.6748884464784303E-2},{"$f":"LOOKUP(W4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":6.6748884464784303E-2},{"$f":"LOOKUP(X4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":6.6748884464784303E-2},{"$f":"LOOKUP(Y4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(Z4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AA4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AB4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AC4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AD4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AE4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AF4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AG4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AH4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AI4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AJ4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AK4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AL4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AM4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AN4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AO4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AP4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AQ4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AR4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AS4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AT4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AU4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AV4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AW4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AX4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AY4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(AZ4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(BA4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(BB4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(BC4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(BD4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(BE4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(BF4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(BG4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(BH4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(BI4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(BJ4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(BK4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0},{"$f":"LOOKUP(BL4,'Solar Carrying Charge'!125:125,'Solar Carrying Charge'!126:126)","v":0}]
[null,"Solar Gross Plant",null,null,"USD",null,null,null,{"$f":"H85+I39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN85+AO39","v":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,"Solar Depreciation Expense",null,null,"USD",null,null,null,{"$f":"I85*I84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO85*AO84","v":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,"Battery Depreciation Rate",null,null,"%",null,null,null,{"$f":"LOOKUP(I35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(J35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(K35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(L35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(M35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(N35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(O35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(P35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(Q35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(R35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(S35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(T35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(U35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(V35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(W35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(X35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(Y35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(Z35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(AA35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(AB35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(AC35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(AD35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(AE35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(AF35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(AG35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(AH35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(AI35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(AJ35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(AK35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(AL35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(AM35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(AN35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(AO35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(AP35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(AQ35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(AR35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(AS35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(AT35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(AU35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(AV35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(AW35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(AX35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(AY35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(AZ35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(BA35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(BB35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(BC35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(BD35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(BE35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(BF35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(BG35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0.1},{"$f":"LOOKUP(BH35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(BI35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(BJ35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(BK35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0},{"$f":"LOOKUP(BL35,'Battery Carrying Charge'!132:132,'Battery Carrying Charge'!133:133)","v":0}]
[null,"Battery Plant Balance"]
[null,null,"Opening Balance",null,"USD",null,null,null,{"$f":"H93","v":0},{"$f":"I93","v":909739.03634018113},909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Capital Expenditures",null,"USD",null,null,null,{"$f":"I40","v":909739.03634018113},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO40","v":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: Retirements",null,"USD",null,null,null,{"$f":"I90*I20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,909739.03634018113,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO90*AO20","v":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,"USD",null,null,null,{"$f":"I90+I91-I92","v":909739.03634018113},{"$f":"J90+J91-J92","v":909739.03634018113},909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,909739.03634018113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Battery Depreciation Expense",null,null,"USD",null,null,null,{"$f":"I90*I88","v":0},90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO90*AO88","v":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,"Total Depreciation Expense",null,null,"USD",null,null,null,{"$f":"I94+I86","v":0},90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO94+AO86","v":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,"Residual Cash Flow",null,null,"USD",null,null,null,{"$f":"I77","v":0},{"$f":"J77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-31.414721241909156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Tax Shield from Remaining Book Value",null,null,"USD",null,{"$f":"1-Assumptions!E28","v":0},null,{"$f":"H90*$G$99*I73","v":0},{"$f":"I90*$G$99*J73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxable Income from Residual Value",null,null,"USD",null,null,null,{"$f":"I98-I99","v":0},{"$f":"J98-J99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-31.414721241909156,0,0,0,0,{"$f":"AH99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes on Residual Value",null,null,"USD",null,{"$f":"Assumptions!E12","v":0.2},null,{"$f":"I100*$G$101","v":0},{"$f":"J100*$G$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.2829442483818312,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EBIT (EBITDA - Depreciation Expense)",null,null,"USD",null,null,null,{"$f":"I80-I96","v":0},-29919.65186735271,-29315.154325108502,-28704.671658683656,-28088.144609422903,-27465.513331951675,-26836.717388366851,-26201.695742370299,-25560.386753344093,-24912.728170367103,-24258.657126172548,67375.793502972767,68042.880567358618,68716.572454164139,69396.934557670727,70084.032919627876,70777.934235663779,71478.705861759474,72186.415820786788,72901.132809111412,73622.926203261028,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO80-AO96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes on EBIT and Residual Value",null,null,"USD",null,{"$f":"Assumptions!E12","v":0.2},null,{"$f":"I103*$G$104+I101","v":0},{"$f":"J103*$G$104+J101","v":-5983.9303734705427},-5863.0308650217012,-5740.9343317367311,-5617.6289218845814,-5493.1026663903358,-5367.3434776733702,-5240.3391484740605,-5112.0773506688192,-4982.5456340734208,-4851.7314252345095,13475.158700594555,13608.576113471725,13743.314490832829,13879.386911534146,14016.806583925576,14155.586847132756,14295.741172351896,14437.283164157358,14580.226561822283,14718.302296403825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Free Cash Flow After Tax",null,null,"USD",null,null,null,{"$f":"I81-I104","v":-909739.03634018113},67038.182140135948,67521.780173931314,68010.166307071195,68503.387946479794,69001.492968456776,69504.529723324638,70012.547040121877,70525.594231342839,71043.721097724439,71566.977933080081,53900.634802378212,54434.304453886893,54973.257963331314,55517.547646136583,56067.226335702304,56622.347388531023,57182.964689407578,57749.13265662943,58320.906247289131,58873.209185615298,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO81-AO104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project IRR",null,null,"%",{"$f":"IFERROR(IRR(106:106),FALSE)","v":3.4564179162057673E-2}]
[]
["Financing"]
[null,"Solar Repayment - Repayment from Carry Charge",null,null,null,null,{"$f":"SUM(I110:BL110)","v":1.0000000000000002},null,{"$f":"IFERROR(LOOKUP(I4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(J4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":3.0996709765213196E-2},{"$f":"IFERROR(LOOKUP(K4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":3.284239748427252E-2},{"$f":"IFERROR(LOOKUP(L4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":3.4763300641263678E-2},{"$f":"IFERROR(LOOKUP(M4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":3.6762185148754727E-2},{"$f":"IFERROR(LOOKUP(N4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":3.8841914857994701E-2},{"$f":"IFERROR(LOOKUP(O4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":4.1005454974132168E-2},{"$f":"IFERROR(LOOKUP(P4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":4.3255875589762682E-2},{"$f":"IFERROR(LOOKUP(Q4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":4.5596355340888906E-2},{"$f":"IFERROR(LOOKUP(R4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":4.8030185189529881E-2},{"$f":"IFERROR(LOOKUP(S4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":5.0560772337347723E-2},{"$f":"IFERROR(LOOKUP(T4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":5.3191644274823209E-2},{"$f":"IFERROR(LOOKUP(U4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":5.5926452970661289E-2},{"$f":"IFERROR(LOOKUP(V4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":5.8768979206270569E-2},{"$f":"IFERROR(LOOKUP(W4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":6.172313706032749E-2},{"$f":"IFERROR(LOOKUP(X4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":6.4792978548612684E-2},{"$f":"IFERROR(LOOKUP(Y4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":5.4650005869103686E-2},{"$f":"IFERROR(LOOKUP(Z4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":5.750423535081492E-2},{"$f":"IFERROR(LOOKUP(AA4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":6.0471330134517838E-2},{"$f":"IFERROR(LOOKUP(AB4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":6.3555397142720169E-2},{"$f":"IFERROR(LOOKUP(AC4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":6.6760688112988104E-2},{"$f":"IFERROR(LOOKUP(AD4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AE4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AF4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AG4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AH4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AI4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AJ4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AK4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AL4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AM4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AN4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AO4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AP4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AQ4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AR4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AS4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AT4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AU4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AV4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AW4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AX4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AY4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(AZ4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(BA4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(BB4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(BC4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(BD4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(BE4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(BF4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(BG4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(BH4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(BI4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(BJ4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(BK4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0},{"$f":"IFERROR(LOOKUP(BL4,'Solar Carrying Charge'!200:200,'Solar Carrying Charge'!212:212),FALSE)","v":0}]
[null,null,"Repayment Amount",null,null,null,{"$f":"I43","v":0},null,{"$f":"$G$111*I110","v":0},{"$f":"$G$111*J110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance",null,null,null,null,null,{"$f":"H116","v":0},{"$f":"I116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Debt Issued",null,null,null,null,null,{"$f":"I43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Debt Repaid",null,null,null,null,null,{"$f":"I111","v":0},{"$f":"J111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,{"$f":"I113+I114-I115","v":0},{"$f":"J113+J114-J115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Base Interest Rate",null,null,null,{"$f":"Assumptions!E20","v":2.1999999999999999E-2},null,{"$f":"$G$118","v":2.1999999999999999E-2},{"$f":"$G$118","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2]
[null,null,"Credit Spread",null,null,null,{"$f":"Assumptions!E21","v":1.2E-2},null,{"$f":"$G$119","v":1.2E-2},{"$f":"$G$119","v":1.2E-2},1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2]
[null,null,"Total Interest Rate",null,null,null,{"$f":"SUM(G118:G119)","v":3.4000000000000002E-2},null,{"$f":"$G$120","v":3.4000000000000002E-2},{"$f":"$G$120","v":3.4000000000000002E-2},3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2]
[null,null,"Interest Expense",null,null,null,null,null,{"$f":"I120*I113","v":0},{"$f":"J120*J113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Battery Debt"]
[null,null,"Battery Life",null,null,null,null,null,{"$f":"I35","v":0},{"$f":"J35","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,"Battery Repayment Percent",null,null,null,null,null,{"$f":"LOOKUP(I124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":0},{"$f":"LOOKUP(J124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":3.9208110271673556E-2},{"$f":"LOOKUP(K124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.1086144494503971E-2},{"$f":"LOOKUP(L124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.3034089495428127E-2},{"$f":"LOOKUP(M124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.5054406328423717E-2},{"$f":"LOOKUP(N124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.7149641399807624E-2},{"$f":"LOOKUP(O124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.9322429416036262E-2},{"$f":"LOOKUP(P124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":5.1575496433196241E-2},{"$f":"LOOKUP(Q124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":5.3911663011686643E-2},{"$f":"LOOKUP(R124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":5.6333847479725474E-2},{"$f":"LOOKUP(S124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":5.8845069309431154E-2},{"$f":"LOOKUP(T124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.1449143216997823E-2},{"$f":"LOOKUP(U124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.3458344157296359E-2},{"$f":"LOOKUP(V124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.5542506683941407E-2},{"$f":"LOOKUP(W124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.7704271178942305E-2},{"$f":"LOOKUP(X124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.9946369610603267E-2},{"$f":"LOOKUP(Y124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":5.2271628696769726E-2},{"$f":"LOOKUP(Z124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":5.4682973177194866E-2},{"$f":"LOOKUP(AA124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":5.7183429198789916E-2},{"$f":"LOOKUP(AB124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":5.9776127817652812E-2},{"$f":"LOOKUP(AC124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":6.2464308621898897E-2},{"$f":"LOOKUP(AD124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":3.9208110271673556E-2},{"$f":"LOOKUP(AE124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.1086144494503971E-2},{"$f":"LOOKUP(AF124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.3034089495428127E-2},{"$f":"LOOKUP(AG124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.5054406328423717E-2},{"$f":"LOOKUP(AH124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.7149641399807624E-2},{"$f":"LOOKUP(AI124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.9322429416036262E-2},{"$f":"LOOKUP(AJ124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":5.1575496433196241E-2},{"$f":"LOOKUP(AK124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":5.3911663011686643E-2},{"$f":"LOOKUP(AL124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":5.6333847479725474E-2},{"$f":"LOOKUP(AM124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":5.8845069309431154E-2},{"$f":"LOOKUP(AN124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.1449143216997823E-2},{"$f":"LOOKUP(AO124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.3458344157296359E-2},{"$f":"LOOKUP(AP124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.5542506683941407E-2},{"$f":"LOOKUP(AQ124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.7704271178942305E-2},{"$f":"LOOKUP(AR124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.9946369610603267E-2},{"$f":"LOOKUP(AS124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":5.2271628696769726E-2},{"$f":"LOOKUP(AT124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":5.4682973177194866E-2},{"$f":"LOOKUP(AU124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":5.7183429198789916E-2},{"$f":"LOOKUP(AV124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":5.9776127817652812E-2},{"$f":"LOOKUP(AW124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":6.2464308621898897E-2},{"$f":"LOOKUP(AX124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":3.9208110271673556E-2},{"$f":"LOOKUP(AY124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.1086144494503971E-2},{"$f":"LOOKUP(AZ124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.3034089495428127E-2},{"$f":"LOOKUP(BA124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.5054406328423717E-2},{"$f":"LOOKUP(BB124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.7149641399807624E-2},{"$f":"LOOKUP(BC124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.9322429416036262E-2},{"$f":"LOOKUP(BD124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":5.1575496433196241E-2},{"$f":"LOOKUP(BE124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":5.3911663011686643E-2},{"$f":"LOOKUP(BF124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":5.6333847479725474E-2},{"$f":"LOOKUP(BG124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":5.8845069309431154E-2},{"$f":"LOOKUP(BH124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.1449143216997823E-2},{"$f":"LOOKUP(BI124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.3458344157296359E-2},{"$f":"LOOKUP(BJ124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.5542506683941407E-2},{"$f":"LOOKUP(BK124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.7704271178942305E-2},{"$f":"LOOKUP(BL124,'Battery Carrying Charge'!209:209,'Battery Carrying Charge'!216:216)","v":4.9946369610603267E-2}]
[null,null,"Debt Issued",null,null,null,null,null,{"$f":"IF(I44=0,H126,I44)","v":818765.13270616299},{"$f":"IF(J44=0,I126,J44)","v":818765.13270616299},818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299,818765.13270616299]
[null,null,"Repayment Amount",null,null,null,null,null,{"$f":"I125*I126*I5","v":0},{"$f":"J125*J126*J5","v":32102.233609744671},33639.902549427134,35234.811996613105,36888.976976489233,38604.482397761487,40383.485466211285,42228.218181512158,44140.989920173553,46124.190107586175,48180.290982239756,33937.113246621979,35582.17692113886,37288.616528848601,39058.593922477485,40894.34594241665,42798.187006677945,44772.511790193508,46819.797996540699,48942.609225281063,51143.597938207771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance",null,null,null,null,null,{"$f":"H133","v":0},{"$f":"I133","v":818765.13270616299},786662.89909641829,753022.99654699117,717788.18455037801,680899.20757388882,642294.72517612739,601911.23970991606,559683.02152840386,515542.03160823032,469417.84150064416,421237.5505184044,387300.43727178243,351718.26035064354,314429.64382179495,275371.04989931744,234476.7039569008,191678.51695022287,146906.00516002937,100086.20716348867,51143.597938207604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Debt Issued",null,null,null,null,null,{"$f":"I44","v":818765.13270616299},{"$f":"J44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Debt Repaid",null,null,null,null,null,{"$f":"I127","v":0},{"$f":"J127","v":32102.233609744671},33639.902549427134,35234.811996613105,36888.976976489233,38604.482397761487,40383.485466211285,42228.218181512158,44140.989920173553,46124.190107586175,48180.290982239756,33937.113246621979,35582.17692113886,37288.616528848601,39058.593922477485,40894.34594241665,42798.187006677945,44772.511790193508,46819.797996540699,48942.609225281063,51143.597938207771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment at Residual Date",null,null,null,null,null,{"$f":"(I129+I130-I131)*I73","v":0},{"$f":"(J129+J130-J131)*J73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.673470251262188E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,{"$f":"I129+I130-I131-I132","v":818765.13270616299},{"$f":"J129+J130-J131-J132","v":786662.89909641829},753022.99654699117,717788.18455037801,680899.20757388882,642294.72517612739,601911.23970991606,559683.02152840386,515542.03160823032,469417.84150064416,421237.5505184044,387300.43727178243,351718.26035064354,314429.64382179495,275371.04989931744,234476.7039569008,191678.51695022287,146906.00516002937,100086.20716348867,51143.597938207604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Base Interest Rate",null,null,null,{"$f":"G118","v":2.1999999999999999E-2},null,{"$f":"$G$135","v":2.1999999999999999E-2},{"$f":"$G$135","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2]
[null,null,"Credit Spread",null,null,null,{"$f":"G119","v":1.2E-2},null,{"$f":"$G$136","v":1.2E-2},{"$f":"$G$136","v":1.2E-2},1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2]
[null,null,"Total Interest Rate",null,null,null,{"$f":"G135+G136","v":3.4000000000000002E-2},null,{"$f":"$G$137","v":3.4000000000000002E-2},{"$f":"$G$137","v":3.4000000000000002E-2},3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2]
[null,null,"Interest Expense",null,null,null,null,null,{"$f":"I137*I129","v":0},{"$f":"J137*J129","v":27838.014512009544},26746.538569278222,25602.781882597701,24404.798274712855,23150.573057512222,21838.020655988334,20464.982150137148,19029.222731965732,17528.429074679832,15960.206611021902,14322.07671762575,13168.214867240604,11958.420851921881,10690.607889941029,9362.6156965767932,7972.2079345346283,6517.0695763075782,4994.8041754409987,3402.9310435586149,1738.8823298990587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Interest",null,null,null,null,null,{"$f":"I138+I121","v":0},{"$f":"J138+J121","v":27838.014512009544},26746.538569278222,25602.781882597701,24404.798274712855,23150.573057512222,21838.020655988334,20464.982150137148,19029.222731965732,17528.429074679832,15960.206611021902,14322.07671762575,13168.214867240604,11958.420851921881,10690.607889941029,9362.6156965767932,7972.2079345346283,6517.0695763075782,4994.8041754409987,3402.9310435586149,1738.8823298990587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,null,null,null,{"$f":"I131+I115","v":0},{"$f":"J131+J115","v":32102.233609744671},33639.902549427134,35234.811996613105,36888.976976489233,38604.482397761487,40383.485466211285,42228.218181512158,44140.989920173553,46124.190107586175,48180.290982239756,33937.113246621979,35582.17692113886,37288.616528848601,39058.593922477485,40894.34594241665,42798.187006677945,44772.511790193508,46819.797996540699,48942.609225281063,51143.597938207771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Income Statement"]
[null,"Revenues",null,null,null,null,null,null,{"$f":"I62","v":0},62134.251766665409,62749.442378216547,63370.723985921664,63998.156896673376,64631.802014462206,65271.720846288576,65917.975508133022,66570.628730985816,67229.743866936187,67895.38489532168,68567.616428938738,69246.503720314358,69932.112668040238,70624.509823169356,71323.762395675993,72029.938260979703,72743.105966533971,73463.33473847984,74190.694488365785,74925.255819933765,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Operating Expenses",null,null,null,null,null,null,{"$f":"I70","v":0},1080,1090.6930693069307,1101.4920105871975,1112.3978720781597,1123.4117123957653,1134.5346006373074,1145.7676164852019,1157.111850311788,1168.5684032851721,1180.1383874761143,1191.822925965977,1203.623152955739,1215.5402138760928,1227.5752654986284,1239.7294760481197,1252.0040253159229,1264.4001047744966,1276.9189176930558,1289.5616792543733,1302.3296166727334,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBITDA",null,null,null,null,null,{"$f":"I144-I145","v":0},{"$f":"J144-J145","v":61054.251766665409},61658.749308909617,62269.231975334464,62885.759024595216,63508.390302066444,64137.186245651268,64772.20789164782,65413.516880674026,66061.175463651016,66715.246507845572,67375.793502972767,68042.880567358618,68716.572454164139,69396.934557670727,70084.032919627876,70777.934235663779,71478.705861759474,72186.415820786788,72901.132809111412,73622.926203261028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Depreciation Expense",null,null,null,null,null,null,{"$f":"I96","v":0},90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,90973.903634018119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBIT ",null,null,null,null,null,{"$f":"I146-I147","v":0},{"$f":"J146-J147","v":-29919.65186735271},-29315.154325108502,-28704.671658683656,-28088.144609422903,-27465.513331951675,-26836.717388366851,-26201.695742370299,-25560.386753344093,-24912.728170367103,-24258.657126172548,67375.793502972767,68042.880567358618,68716.572454164139,69396.934557670727,70084.032919627876,70777.934235663779,71478.705861759474,72186.415820786788,72901.132809111412,73622.926203261028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Interest Expense",null,null,null,null,null,null,{"$f":"I140","v":0},{"$f":"J140","v":27838.014512009544},26746.538569278222,25602.781882597701,24404.798274712855,23150.573057512222,21838.020655988334,20464.982150137148,19029.222731965732,17528.429074679832,15960.206611021902,14322.07671762575,13168.214867240604,11958.420851921881,10690.607889941029,9362.6156965767932,7972.2079345346283,6517.0695763075782,4994.8041754409987,3402.9310435586149,1738.8823298990587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT",null,null,null,null,null,{"$f":"I148-I149","v":0},{"$f":"J148-J149","v":-57757.666379362257},-56061.692894386724,-54307.453541281357,-52492.942884135759,-50616.086389463897,-48674.738044355181,-46666.677892507447,-44589.609485309826,-42441.157245046939,-40218.86373719445,53053.716785347016,54874.665700118014,56758.151602242258,58706.3266677297,60721.417223051081,62805.726301129151,64961.636285451896,67191.611645345794,69498.201765552803,71884.043873361967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Taxes",null,null,null,null,{"$f":"Assumptions!E12","v":0.2},null,{"$f":"I150*$G$151","v":0},{"$f":"J150*$G$151","v":-11551.533275872453},-11212.338578877345,-10861.490708256271,-10498.588576827153,-10123.21727789278,-9734.9476088710362,-9333.3355785014901,-8917.9218970619659,-8488.2314490093886,-8043.7727474388903,10610.743357069405,10974.933140023604,11351.630320448452,11741.26533354594,12144.283444610217,12561.14526022583,12992.327257090379,13438.32232906916,13899.640353110561,14376.808774672394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings",null,null,null,null,null,{"$f":"I150-I151","v":0},{"$f":"J150-J151","v":-46206.133103489803},-44849.354315509379,-43445.962833025085,-41994.354307308604,-40492.869111571119,-38939.790435484145,-37333.34231400596,-35671.687588247863,-33952.925796037554,-32175.090989755561,42442.973428277612,43899.73256009441,45406.521281793808,46965.06133418376,48577.133778440868,50244.581040903322,51969.309028361517,53753.289316276634,55598.561412442243,57507.235098689576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Flow Waterfall"]
[null,"EBITDA",null,null,null,null,null,null,{"$f":"I146","v":0},{"$f":"J146","v":61054.251766665409},61658.749308909617,62269.231975334464,62885.759024595216,63508.390302066444,64137.186245651268,64772.20789164782,65413.516880674026,66061.175463651016,66715.246507845572,67375.793502972767,68042.880567358618,68716.572454164139,69396.934557670727,70084.032919627876,70777.934235663779,71478.705861759474,72186.415820786788,72901.132809111412,73622.926203261028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Taxes",null,null,null,null,null,null,{"$f":"I151","v":0},{"$f":"J151","v":-11551.533275872453},-11212.338578877345,-10861.490708256271,-10498.588576827153,-10123.21727789278,-9734.9476088710362,-9333.3355785014901,-8917.9218970619659,-8488.2314490093886,-8043.7727474388903,10610.743357069405,10974.933140023604,11351.630320448452,11741.26533354594,12144.283444610217,12561.14526022583,12992.327257090379,13438.32232906916,13899.640353110561,14376.808774672394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Residulal Value",null,null,null,null,null,null,{"$f":"I77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-31.414721241909156,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CFADS",null,null,null,null,null,{"$f":"I155-I156+I157","v":0},{"$f":"J155-J156+J157","v":72605.785042537856},72871.087887786969,73130.722683590735,73384.347601422371,73631.607579959222,73872.133854522312,74105.543470149307,74331.438777735995,74549.406912660401,74759.019255284467,56765.050145903362,57067.947427335013,57364.942133715689,57655.669224124787,57939.749475017656,58216.78897543795,58486.378604669095,58748.093491717627,59001.492456000851,59214.702707346725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Interest Expense",null,null,null,null,null,null,{"$f":"I149","v":0},{"$f":"J149","v":27838.014512009544},26746.538569278222,25602.781882597701,24404.798274712855,23150.573057512222,21838.020655988334,20464.982150137148,19029.222731965732,17528.429074679832,15960.206611021902,14322.07671762575,13168.214867240604,11958.420851921881,10690.607889941029,9362.6156965767932,7972.2079345346283,6517.0695763075782,4994.8041754409987,3402.9310435586149,1738.8823298990587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayment",null,null,null,null,null,null,{"$f":"I141","v":0},{"$f":"J141","v":32102.233609744671},33639.902549427134,35234.811996613105,36888.976976489233,38604.482397761487,40383.485466211285,42228.218181512158,44140.989920173553,46124.190107586175,48180.290982239756,33937.113246621979,35582.17692113886,37288.616528848601,39058.593922477485,40894.34594241665,42798.187006677945,44772.511790193508,46819.797996540699,48942.609225281063,51143.597938207771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: New Debt Issued",null,null,null,null,null,null,null,{"$f":"J130","v":0},{"$f":"K130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Cash Flow to Equity",null,null,null,null,null,{"$f":"I158-I159-I160","v":0},{"$f":"J158-J159-J160+J161","v":12665.536920783645},{"$f":"K158-K159-K160+K161","v":12484.646769081613},12293.128804379929,12090.572350220282,11876.552124685513,11650.62773232269,11412.3431385,11161.22612559671,10896.78773039439,10618.521662022809,8505.8601816556329,8317.5556389555495,8117.9047529452073,7906.467411706275,7682.7878360242103,7446.3940342253773,7196.7972381680083,6933.4913197359274,6655.9521871611723,6332.222439239893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends",null,null,null,null,null,{"$f":"I162","v":0},{"$f":"J162","v":12665.536920783645},12484.646769081613,12293.128804379929,12090.572350220282,11876.552124685513,11650.62773232269,11412.3431385,11161.22612559671,10896.78773039439,10618.521662022809,8505.8601816556329,8317.5556389555495,8117.9047529452073,7906.467411706275,7682.7878360242103,7446.3940342253773,7196.7972381680083,6933.4913197359274,6655.9521871611723,6332.222439239893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ratios"]
[null,"Equity Cash Flow",null,null,null,null,null,null,{"$f":"-I41+I45","v":-90973.903634018148},{"$f":"J163-J46","v":12665.536920783645},12484.646769081613,12293.128804379929,12090.572350220282,11876.552124685513,11650.62773232269,11412.3431385,11161.22612559671,10896.78773039439,10618.521662022809,8505.8601816556329,8317.5556389555495,8117.9047529452073,7906.467411706275,7682.7878360242103,7446.3940342253773,7196.7972381680083,6933.4913197359274,6655.9521871611723,6332.222439239893,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO163-AO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity IRR",null,null,null,{"$f":"IFERROR(IRR(166:166),FALSE)","v":0.10056507833666961}]
[]
["Consumer Perspecitve and LCOE"]
[null,"Retail Rate Load Before Solar and Battery",null,null,null,null,null,null,{"$f":"I9*I5","v":0},5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO9*AO5","v":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,"Retail Load After Solar and Battery",null,null,null,null,null,null,{"$f":"I18*I5","v":0},5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,5835053.289708972,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO18*AO5","v":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,"Cost of Retail Rate without Inflation",null,null,null,null,{"$f":"'Summary of Results'!$G$4/1000","v":0.15907950084530878},null,{"$f":"$G$173","v":0.15907950084530878},{"$f":"$G$173","v":0.15907950084530878},0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878,0.15907950084530878]
[null,"Inflation Rate",null,null,null,null,null,null,{"$f":"I58","v":1},1,1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,{"$f":"AO58","v":1.8475888157854219},1.8845405921011305,1.9222314039431532,1.9606760320220162,1.9998895526624565,2.0398873437157055,2.0806850905900198,2.1222987924018204,2.1647447682498568,2.208039663614854,2.252200456887151,2.2972444660248938,2.343189355345392,2.3900531424522997,2.4378542053013459,2.4866112894073726,2.53634351519552,2.5870703854994304,2.6388117932094191,2.6915880290736074,2.7454197896550796,2.8003281854481812,2.8563347491571447,2.9134614441402875]
[null,"Cost of Retail Rate with Inflation",null,null,null,null,null,null,{"$f":"I173*I174","v":0.15907950084530878},{"$f":"J173*J174","v":0.15907950084530878},0.16226109086221496,0.16550631267945926,0.16881643893304843,0.17219276771170941,0.1756366230659436,0.17914935552726247,0.18273234263780772,0.1863869894905639,0.19011472928037518,0.1939170238659827,0.19779536434330233,0.20175127163016837,0.20578629706277174,0.20990202300402719,0.21410006346410773,0.21838206473338989,0.22274970602805771,0.22720470014861888,0.23174879415159125,0.23638377003462308,0.24111144543531557,0.24593367434402189,0.25085234783090232,0.25586939478752035,0.26098678268327075,0.2662065183369362,0.27153064870367494,0.27696126167774843,0.28250048691130342,0.28815049664952946,0.29391350658252008,0.29979177671417051,0.30578761224845391,0.31190336449342299,0.31814143178329146,0.32450426041895725,0.33099434562733643,0.33761423253988321,0.34436651719068084,0.35125384753449451,0.35827892448518434,0.36544450297488801,0.37275339303438582,0.38020846089507354,0.38781263011297501,0.39556888271523449,0.40348026036953916,0.41154986557692996,0.41978086288846855,0.42817648014623794,0.43674000974916266,0.44547480994414596,0.45438430614302883,0.46347199226588942]
[null,null,"Nominal Revenues with Inflation",null,null,null,null,null,{"$f":"I175*I171","v":0},{"$f":"J175*J171","v":928237.36473268014},946802.11202733382,965738.15426788048,985052.91735323798,1004753.9757003029,1024849.0552143089,1045346.0363185951,1066252.957044967,1087578.0161858664,1109329.5765095837,1131516.1680397755,1154146.4914005711,1177229.4212285823,1200774.0096531541,1224789.4898462172,1249285.2796431414,1274270.9852360045,1299756.4049407246,1325751.5330395391,1352266.56370033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Solar Nominal Revenues",null,null,"USD",null,null,null,{"$f":"I55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Battery Nominal Revenues",null,null,"USD",null,null,null,{"$f":"I61","v":0},62134.251766665409,62749.442378216547,63370.723985921664,63998.156896673376,64631.802014462206,65271.720846288576,65917.975508133022,66570.628730985816,67229.743866936187,67895.38489532168,68567.616428938738,69246.503720314358,69932.112668040238,70624.509823169356,71323.762395675993,72029.938260979703,72743.105966533971,73463.33473847984,74190.694488365785,74925.255819933765,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Nominal Revenues",null,"USD",null,null,null,{"$f":"I178+I179+I176","v":0},{"$f":"J178+J179+J176","v":990371.61649934552},1009551.5544055504,1029108.8782538022,1049051.0742499114,1069385.7777147652,1090120.7760605975,1111264.011826728,1132823.5857759528,1154807.7600528025,1177224.9614049054,1200083.7844687141,1223392.9951208853,1247161.5338966225,1271398.5194763234,1296113.2522418932,1321315.2179041211,1347014.0912025385,1373219.7396792045,1399942.2275279048,1427191.8195202637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Real Revenues",null,"USD",null,null,null,{"$f":"I180/I174","v":0},{"$f":"J180/J174","v":990371.61649934552},989756.42588779447,989147.3262723973,988544.25734626141,987947.15939959243,987355.97331378132,986770.64055555244,986191.10317116766,985617.30378068751,985049.18557229149,984486.69229665177,983929.76826136501,983378.35832543729,982832.40789382602,982291.86291203252,981756.6698607516,981226.77575057291,980702.12811673235,980182.67501391983,979668.36501113535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nominal Price",null,null,"USD/MWH",null,null,null,{"$f":"IF(I170,I180/I170*1000)","v":false},{"$f":"IF(J170,J180/J170*1000)","v":169.72794717162577},173.01496735017867,176.36666319205628,179.78431766854246,183.2692393059707,186.82276269579162,190.44624901483172,194.141086555947,197.90869126927879,201.75050731432489,205.66800762304081,209.66269447419273,213.73610007918637,217.8897871796018,222.12534965666748,226.44441315291274,230.8486357062425,235.33970839668115,239.91935600604052,244.58933769076958,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Real Price",null,null,"USD/MWH",null,null,null,{"$f":"IF(I170,I181/I170*1000)","v":false},{"$f":"IF(J170,J181/J170*1000)","v":169.72794717162577},169.62251700997908,169.51813071131897,169.41477794036837,169.31244846417968,169.21113215112155,169.11081896987585,169.01149898844452,168.91316237316593,168.81579938774161,168.71940039227195,168.62395584230205,168.52945628787634,168.43589237260343,168.34325483272926,168.2515344962201,168.16072228185467,168.07080919832453,167.98178634334411,167.89364490276952,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Project IRR- Pre-tax",null,null,{"$f":"Assumptions!E16","v":4.0599999999999997E-2},{"$f":"F2","v":3.4564179162057673E-2},{"$f":"IF(F186,F186,E186)","v":3.4564179162057673E-2}]
[null,"Project IRR- After-tax"]
[]
[null,"PV of Revenues",null,null,null,null,null,null,{"$f":"NPV(G186,J180:BL180)","v":16700153.962050853}]
[null,"PV of Generation",null,null,null,null,null,null,{"$f":"NPV(G186,J170:BL170)","v":83258118.910437211}]
[null,"LCOE Nominal",null,null,null,null,null,null,{"$f":"I189/I190*1000","v":200.58288825880894}]
[]
[null,"Real LCOE"]
[null,"Inflation Rate",null,null,null,null,{"$f":"G27","v":0.02}]
[null,"Real Discount Rate",null,null,null,null,{"$f":"(1+G186)/(1+G194)-1","v":1.42786070216252E-2}]
[]
[null,"Nominal PV of Revenues",null,null,null,null,null,null,{"$f":"I189","v":16700153.962050853}]
[null,"Real PV of Generation",null,null,null,null,{"$f":"G195","v":1.42786070216252E-2},null,{"$f":"NPV(G198,J170:BL170)","v":100895976.31442861}]
[null,"Real LCOE",null,null,null,null,null,null,{"$f":"I197/I198*1000","v":165.5185327708916}]
[]
[null,"Alternate Real LCOE Calculation"]
[null,"Real PV of Revenues",null,null,null,null,{"$f":"G195","v":1.42786070216252E-2},null,{"$f":"NPV(G202,J181:BL181)","v":17034157.041291866}]
[null,"Real PV of Generation",null,null,null,null,null,null,{"$f":"I198","v":100895976.31442861}]
[null,null,"Real LCOE",null,null,null,null,null,{"$f":"I202/I203*1000","v":168.82890342630938}]

{"sheet":"Solar Carrying Charge","index":6,"n_rows":2010,"n_cols":869,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Summary",null,null,null,"Carrying Charge",{"$f":"'Solar Carrying Charge'!F164","v":6.5261468369098921E-2},"IRR",{"$f":"E153","v":3.4459975361824047E-2},"WACC",{"$f":"M55","v":3.4479999999999997E-2},"Equity IRR",{"$f":"F264","v":9.9938315153121932E-2},"Equity Cost",{"$f":"F25","v":0.1}]
[]
[null,"Period (Long Enough for Nuclear Plant)",null,null,null,null,null,0,{"$f":"H3+1","v":1},{"$f":"I3+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BU3+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EG3+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GS3+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JE3+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,{"$f":"LQ3+1","v":322},323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,{"$f":"OC3+1","v":386},387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,{"$f":"QO3+1","v":450},451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,{"$f":"TA3+1","v":514},515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,{"$f":"UR3+1","v":557},{"$f":"US3+1","v":558},{"$f":"UT3+1","v":559},{"$f":"UU3+1","v":560},561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,{"$f":"XG3+1","v":624},625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,{"$f":"ZS3+1","v":688},{"$f":"ZT3+1","v":689},{"$f":"ZU3+1","v":690},{"$f":"ZV3+1","v":691},{"$f":"ZW3+1","v":692},693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,{"$f":"ACI3+1","v":756},757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,{"$f":"AEU3+1","v":820},821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861]
[null,"Construction Period",null,null,{"$f":"'Solar Carrying Charge'!F33","v":1},null,null,null,{"$f":"I3<=$E$4","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GS3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JE3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LQ3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OC3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QO3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"TA3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"VM3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"XY3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AAK3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ACW3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AFI3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Months per Period/Construction and Operation",null,null,1,{"$f":"'Solar Carrying Charge'!F15","v":12},null,1,{"$f":"IF(I4,$E$5,$F$5)","v":1},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(BU4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(EG4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(GS4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(JE4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(LQ4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(OC4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(QO4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(TA4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(VM4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(XY4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(AAK4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(ACW4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(AFI4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,"Start of Period (Need for XIRR and XNPV)",null,null,{"$f":"'Solar Carrying Charge'!F13","v":"2001-01-01"},null,null,{"$f":"E6","v":"2001-01-01"},{"$f":"H7+1","v":"2001-02-01"},{"$f":"I7+1","v":"2001-03-01"},"2002-03-01","2003-03-01","2004-03-01","2005-03-01","2006-03-01","2007-03-01","2008-03-01","2009-03-01","2010-03-01","2011-03-01","2012-03-01","2013-03-01","2014-03-01","2015-03-01","2016-03-01","2017-03-01","2018-03-01","2019-03-01","2020-03-01","2021-03-01","2022-03-01","2023-03-01","2024-03-01","2025-03-01","2026-03-01","2027-03-01","2028-03-01","2029-03-01","2030-03-01","2031-03-01","2032-03-01","2033-03-01","2034-03-01","2035-03-01","2036-03-01","2037-03-01","2038-03-01","2039-03-01","2040-03-01","2041-03-01","2042-03-01","2043-03-01","2044-03-01","2045-03-01","2046-03-01","2047-03-01","2048-03-01","2049-03-01","2050-03-01","2051-03-01","2052-03-01","2053-03-01","2054-03-01","2055-03-01","2056-03-01","2057-03-01","2058-03-01","2059-03-01","2060-03-01","2061-03-01","2062-03-01","2063-03-01","2064-03-01",{"$f":"BU7+1","v":"2065-03-01"},"2066-03-01","2067-03-01","2068-03-01","2069-03-01","2070-03-01","2071-03-01","2072-03-01","2073-03-01","2074-03-01","2075-03-01","2076-03-01","2077-03-01","2078-03-01","2079-03-01","2080-03-01","2081-03-01","2082-03-01","2083-03-01","2084-03-01","2085-03-01","2086-03-01","2087-03-01","2088-03-01","2089-03-01","2090-03-01","2091-03-01","2092-03-01","2093-03-01","2094-03-01","2095-03-01","2096-03-01","2097-03-01","2098-03-01","2099-03-01","2100-03-01","2101-03-01","2102-03-01","2103-03-01","2104-03-01","2105-03-01","2106-03-01","2107-03-01","2108-03-01","2109-03-01","2110-03-01","2111-03-01","2112-03-01","2113-03-01","2114-03-01","2115-03-01","2116-03-01","2117-03-01","2118-03-01","2119-03-01","2120-03-01","2121-03-01","2122-03-01","2123-03-01","2124-03-01","2125-03-01","2126-03-01","2127-03-01","2128-03-01",{"$f":"EG7+1","v":"2129-03-01"},"2130-03-01","2131-03-01","2132-03-01","2133-03-01","2134-03-01","2135-03-01","2136-03-01","2137-03-01","2138-03-01","2139-03-01","2140-03-01","2141-03-01","2142-03-01","2143-03-01","2144-03-01","2145-03-01","2146-03-01","2147-03-01","2148-03-01","2149-03-01","2150-03-01","2151-03-01","2152-03-01","2153-03-01","2154-03-01","2155-03-01","2156-03-01","2157-03-01","2158-03-01","2159-03-01","2160-03-01","2161-03-01","2162-03-01","2163-03-01","2164-03-01","2165-03-01","2166-03-01","2167-03-01","2168-03-01","2169-03-01","2170-03-01","2171-03-01","2172-03-01","2173-03-01","2174-03-01","2175-03-01","2176-03-01","2177-03-01","2178-03-01","2179-03-01","2180-03-01","2181-03-01","2182-03-01","2183-03-01","2184-03-01","2185-03-01","2186-03-01","2187-03-01","2188-03-01","2189-03-01","2190-03-01","2191-03-01","2192-03-01",{"$f":"GS7+1","v":"2193-03-01"},"2194-03-01","2195-03-01","2196-03-01","2197-03-01","2198-03-01","2199-03-01","2200-03-01","2201-03-01","2202-03-01","2203-03-01","2204-03-01","2205-03-01","2206-03-01","2207-03-01","2208-03-01","2209-03-01","2210-03-01","2211-03-01","2212-03-01","2213-03-01","2214-03-01","2215-03-01","2216-03-01","2217-03-01","2218-03-01","2219-03-01","2220-03-01","2221-03-01","2222-03-01","2223-03-01","2224-03-01","2225-03-01","2226-03-01","2227-03-01","2228-03-01","2229-03-01","2230-03-01","2231-03-01","2232-03-01","2233-03-01","2234-03-01","2235-03-01","2236-03-01","2237-03-01","2238-03-01","2239-03-01","2240-03-01","2241-03-01","2242-03-01","2243-03-01","2244-03-01","2245-03-01","2246-03-01","2247-03-01","2248-03-01","2249-03-01","2250-03-01","2251-03-01","2252-03-01","2253-03-01","2254-03-01","2255-03-01","2256-03-01",{"$f":"JE7+1","v":"2257-03-01"},"2258-03-01","2259-03-01","2260-03-01","2261-03-01","2262-03-01","2263-03-01","2264-03-01","2265-03-01","2266-03-01","2267-03-01","2268-03-01","2269-03-01","2270-03-01","2271-03-01","2272-03-01","2273-03-01","2274-03-01","2275-03-01","2276-03-01","2277-03-01","2278-03-01","2279-03-01","2280-03-01","2281-03-01","2282-03-01","2283-03-01","2284-03-01","2285-03-01","2286-03-01","2287-03-01","2288-03-01","2289-03-01","2290-03-01","2291-03-01","2292-03-01","2293-03-01","2294-03-01","2295-03-01","2296-03-01","2297-03-01","2298-03-01","2299-03-01","2300-03-01","2301-03-01","2302-03-01","2303-03-01","2304-03-01","2305-03-01","2306-03-01","2307-03-01","2308-03-01","2309-03-01","2310-03-01","2311-03-01","2312-03-01","2313-03-01","2314-03-01","2315-03-01","2316-03-01","2317-03-01","2318-03-01","2319-03-01","2320-03-01",{"$f":"LQ7+1","v":"2321-03-01"},"2322-03-01","2323-03-01","2324-03-01","2325-03-01","2326-03-01","2327-03-01","2328-03-01","2329-03-01","2330-03-01","2331-03-01","2332-03-01","2333-03-01","2334-03-01","2335-03-01","2336-03-01","2337-03-01","2338-03-01","2339-03-01","2340-03-01","2341-03-01","2342-03-01","2343-03-01","2344-03-01","2345-03-01","2346-03-01","2347-03-01","2348-03-01","2349-03-01","2350-03-01","2351-03-01","2352-03-01","2353-03-01","2354-03-01","2355-03-01","2356-03-01","2357-03-01","2358-03-01","2359-03-01","2360-03-01","2361-03-01","2362-03-01","2363-03-01","2364-03-01","2365-03-01","2366-03-01","2367-03-01","2368-03-01","2369-03-01","2370-03-01","2371-03-01","2372-03-01","2373-03-01","2374-03-01","2375-03-01","2376-03-01","2377-03-01","2378-03-01","2379-03-01","2380-03-01","2381-03-01","2382-03-01","2383-03-01","2384-03-01",{"$f":"OC7+1","v":"2385-03-01"},"2386-03-01","2387-03-01","2388-03-01","2389-03-01","2390-03-01","2391-03-01","2392-03-01","2393-03-01","2394-03-01","2395-03-01","2396-03-01","2397-03-01","2398-03-01","2399-03-01","2400-03-01","2401-03-01","2402-03-01","2403-03-01","2404-03-01","2405-03-01","2406-03-01","2407-03-01","2408-03-01","2409-03-01","2410-03-01","2411-03-01","2412-03-01","2413-03-01","2414-03-01","2415-03-01","2416-03-01","2417-03-01","2418-03-01","2419-03-01","2420-03-01","2421-03-01","2422-03-01","2423-03-01","2424-03-01","2425-03-01","2426-03-01","2427-03-01","2428-03-01","2429-03-01","2430-03-01","2431-03-01","2432-03-01","2433-03-01","2434-03-01","2435-03-01","2436-03-01","2437-03-01","2438-03-01","2439-03-01","2440-03-01","2441-03-01","2442-03-01","2443-03-01","2444-03-01","2445-03-01","2446-03-01","2447-03-01","2448-03-01",{"$f":"QO7+1","v":"2449-03-01"},"2450-03-01","2451-03-01","2452-03-01","2453-03-01","2454-03-01","2455-03-01","2456-03-01","2457-03-01","2458-03-01","2459-03-01","2460-03-01","2461-03-01","2462-03-01","2463-03-01","2464-03-01","2465-03-01","2466-03-01","2467-03-01","2468-03-01","2469-03-01","2470-03-01","2471-03-01","2472-03-01","2473-03-01","2474-03-01","2475-03-01","2476-03-01","2477-03-01","2478-03-01","2479-03-01","2480-03-01","2481-03-01","2482-03-01","2483-03-01","2484-03-01","2485-03-01","2486-03-01","2487-03-01","2488-03-01","2489-03-01","2490-03-01","2491-03-01","2492-03-01","2493-03-01","2494-03-01","2495-03-01","2496-03-01","2497-03-01","2498-03-01","2499-03-01","2500-03-01","2501-03-01","2502-03-01","2503-03-01","2504-03-01","2505-03-01","2506-03-01","2507-03-01","2508-03-01","2509-03-01","2510-03-01","2511-03-01","2512-03-01",{"$f":"TA7+1","v":"2513-03-01"},"2514-03-01","2515-03-01","2516-03-01","2517-03-01","2518-03-01","2519-03-01","2520-03-01","2521-03-01","2522-03-01","2523-03-01","2524-03-01","2525-03-01","2526-03-01","2527-03-01","2528-03-01","2529-03-01","2530-03-01","2531-03-01","2532-03-01","2533-03-01","2534-03-01","2535-03-01","2536-03-01","2537-03-01","2538-03-01","2539-03-01","2540-03-01","2541-03-01","2542-03-01","2543-03-01","2544-03-01","2545-03-01","2546-03-01","2547-03-01","2548-03-01","2549-03-01","2550-03-01","2551-03-01","2552-03-01","2553-03-01","2554-03-01","2555-03-01","2556-03-01","2557-03-01","2558-03-01","2559-03-01","2560-03-01","2561-03-01","2562-03-01","2563-03-01","2564-03-01","2565-03-01","2566-03-01","2567-03-01","2568-03-01","2569-03-01","2570-03-01","2571-03-01","2572-03-01","2573-03-01","2574-03-01","2575-03-01","2576-03-01",{"$f":"VM7+1","v":"2577-03-01"},"2578-03-01","2579-03-01","2580-03-01","2581-03-01","2582-03-01","2583-03-01","2584-03-01","2585-03-01","2586-03-01","2587-03-01","2588-03-01","2589-03-01","2590-03-01","2591-03-01","2592-03-01","2593-03-01","2594-03-01","2595-03-01","2596-03-01","2597-03-01","2598-03-01","2599-03-01","2600-03-01","2601-03-01","2602-03-01","2603-03-01","2604-03-01","2605-03-01","2606-03-01","2607-03-01","2608-03-01","2609-03-01","2610-03-01","2611-03-01","2612-03-01","2613-03-01","2614-03-01","2615-03-01","2616-03-01","2617-03-01","2618-03-01","2619-03-01","2620-03-01","2621-03-01","2622-03-01","2623-03-01","2624-03-01","2625-03-01","2626-03-01","2627-03-01","2628-03-01","2629-03-01","2630-03-01","2631-03-01","2632-03-01","2633-03-01","2634-03-01","2635-03-01","2636-03-01","2637-03-01","2638-03-01","2639-03-01","2640-03-01",{"$f":"XY7+1","v":"2641-03-01"},"2642-03-01","2643-03-01","2644-03-01","2645-03-01","2646-03-01","2647-03-01","2648-03-01","2649-03-01","2650-03-01","2651-03-01","2652-03-01","2653-03-01","2654-03-01","2655-03-01","2656-03-01","2657-03-01","2658-03-01","2659-03-01","2660-03-01","2661-03-01","2662-03-01","2663-03-01","2664-03-01","2665-03-01","2666-03-01","2667-03-01","2668-03-01","2669-03-01","2670-03-01","2671-03-01","2672-03-01","2673-03-01","2674-03-01","2675-03-01","2676-03-01","2677-03-01","2678-03-01","2679-03-01","2680-03-01","2681-03-01","2682-03-01","2683-03-01","2684-03-01","2685-03-01","2686-03-01","2687-03-01","2688-03-01","2689-03-01","2690-03-01","2691-03-01","2692-03-01","2693-03-01","2694-03-01","2695-03-01","2696-03-01","2697-03-01","2698-03-01","2699-03-01","2700-03-01","2701-03-01","2702-03-01","2703-03-01","2704-03-01",{"$f":"AAK7+1","v":"2705-03-01"},"2706-03-01","2707-03-01","2708-03-01","2709-03-01","2710-03-01","2711-03-01","2712-03-01","2713-03-01","2714-03-01","2715-03-01","2716-03-01","2717-03-01","2718-03-01","2719-03-01","2720-03-01","2721-03-01","2722-03-01","2723-03-01","2724-03-01","2725-03-01","2726-03-01","2727-03-01","2728-03-01","2729-03-01","2730-03-01","2731-03-01","2732-03-01","2733-03-01","2734-03-01","2735-03-01","2736-03-01","2737-03-01","2738-03-01","2739-03-01","2740-03-01","2741-03-01","2742-03-01","2743-03-01","2744-03-01","2745-03-01","2746-03-01","2747-03-01","2748-03-01","2749-03-01","2750-03-01","2751-03-01","2752-03-01","2753-03-01","2754-03-01","2755-03-01","2756-03-01","2757-03-01","2758-03-01","2759-03-01","2760-03-01","2761-03-01","2762-03-01","2763-03-01","2764-03-01","2765-03-01","2766-03-01","2767-03-01","2768-03-01",{"$f":"ACW7+1","v":"2769-03-01"},"2770-03-01","2771-03-01","2772-03-01","2773-03-01","2774-03-01","2775-03-01","2776-03-01","2777-03-01","2778-03-01","2779-03-01","2780-03-01","2781-03-01","2782-03-01","2783-03-01","2784-03-01","2785-03-01","2786-03-01","2787-03-01","2788-03-01","2789-03-01","2790-03-01","2791-03-01","2792-03-01","2793-03-01","2794-03-01","2795-03-01","2796-03-01","2797-03-01","2798-03-01","2799-03-01","2800-03-01","2801-03-01","2802-03-01","2803-03-01","2804-03-01","2805-03-01","2806-03-01","2807-03-01","2808-03-01","2809-03-01","2810-03-01","2811-03-01","2812-03-01","2813-03-01","2814-03-01","2815-03-01","2816-03-01","2817-03-01","2818-03-01","2819-03-01","2820-03-01","2821-03-01","2822-03-01","2823-03-01","2824-03-01","2825-03-01","2826-03-01","2827-03-01","2828-03-01","2829-03-01","2830-03-01","2831-03-01","2832-03-01",{"$f":"AFI7+1","v":"2833-03-01"},"2834-03-01","2835-03-01","2836-03-01","2837-03-01","2838-03-01","2839-03-01","2840-03-01","2841-03-01","2842-03-01","2843-03-01","2844-03-01","2845-03-01","2846-03-01","2847-03-01","2848-03-01","2849-03-01","2850-03-01","2851-03-01","2852-03-01","2853-03-01","2854-03-01","2855-03-01","2856-03-01","2857-03-01","2858-03-01","2859-03-01","2860-03-01"]
[null,"End of Period (Makes Presentation clearer)",null,null,null,null,null,{"$f":"EOMONTH(H6,H5-1)","v":"2001-01-31"},{"$f":"EOMONTH(I6,I5-1)","v":"2001-02-28"},{"$f":"EOMONTH(J6,J5-1)","v":"2002-02-28"},"2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29","2065-02-28",{"$f":"EOMONTH(BV6,BV5-1)","v":"2066-02-28"},"2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29","2129-02-28",{"$f":"EOMONTH(EH6,EH5-1)","v":"2130-02-28"},"2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29","2193-02-28",{"$f":"EOMONTH(GT6,GT5-1)","v":"2194-02-28"},"2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29","2257-02-28",{"$f":"EOMONTH(JF6,JF5-1)","v":"2258-02-28"},"2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29","2321-02-28",{"$f":"EOMONTH(LR6,LR5-1)","v":"2322-02-28"},"2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29","2385-02-28",{"$f":"EOMONTH(OD6,OD5-1)","v":"2386-02-28"},"2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29","2449-02-28",{"$f":"EOMONTH(QP6,QP5-1)","v":"2450-02-28"},"2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29","2513-02-28",{"$f":"EOMONTH(TB6,TB5-1)","v":"2514-02-28"},"2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29","2577-02-28",{"$f":"EOMONTH(VN6,VN5-1)","v":"2578-02-28"},"2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29","2641-02-28",{"$f":"EOMONTH(XZ6,XZ5-1)","v":"2642-02-28"},"2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29","2705-02-28",{"$f":"EOMONTH(AAL6,AAL5-1)","v":"2706-02-28"},"2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29","2769-02-28",{"$f":"EOMONTH(ACX6,ACX5-1)","v":"2770-02-28"},"2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29","2833-02-28",{"$f":"EOMONTH(AFJ6,AFJ5-1)","v":"2834-02-28"},"2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[null,"Operating Period (COD)",null,null,{"$f":"EDATE(E6,E4+E5)","v":"2001-03-01"},{"$f":"'Solar Carrying Charge'!F45","v":"2021-03-01"},{"$f":"COUNTIF(H8:AGK8,TRUE)","v":20},null,{"$f":"AND(I6>=$E$8,I6<$F$8)","v":false},{"$f":"AND(J6>=$E$8,J6<$F$8)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BV6>=$E$8,BV6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EH6>=$E$8,EH6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GT6>=$E$8,GT6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JF6>=$E$8,JF6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LR6>=$E$8,LR6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OD6>=$E$8,OD6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QP6>=$E$8,QP6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(TB6>=$E$8,TB6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(VN6>=$E$8,VN6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(XZ6>=$E$8,XZ6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AAL6>=$E$8,AAL6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(ACX6>=$E$8,ACX6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AFJ6>=$E$8,AFJ6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Plant Age",null,null,null,null,null,null,{"$f":"H9+I8","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"BT9+BU8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"EF9+EG8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"GR9+GS8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"JD9+JE8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"LP9+LQ8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"OB9+OC8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"QN9+QO8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"SZ9+TA8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"VL9+VM8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"XX9+XY8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AAJ9+AAK8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ACV9+ACW8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AFH9+AFI8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[]
["Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount","Percent"]
[null,"Timing Assumptions",null,null,null,null,null,null,"Initial Required Payment",null,{"$f":"F161","v":65.261468369098921},null,"Premium to Equity"]
[null,null,"Start Date",null,"Date","2001-01-01",null,null,"Overnight Cost",null,{"$f":"F32","v":1000},null,"Premium to Debt"]
[null,null,"Months in Period for Construction Period",null,"Months",1,null,null,"Level Payment with Inflation",null,{"$f":"K12/K13","v":6.5261468369098921E-2},null,"Total Premium"]
[null,null,"Months in Period for Operating Period",null,"Months",12]
[]
[null,"Inflation Rate"]
[null,null,"Inflation Rate",null,"% p.a.",{"$f":"Assumptions!E14","v":0.02}]
[null,null,"Degradation Rate",null,"% p.a.",{"$f":"Assumptions!E50","v":5.0000000000000001E-3}]
[null,null,"Net Inflation Rate",null,null,{"$f":"(1+F18)*(1-F19)-1","v":1.4899999999999913E-2}]
[null,null,"Periodic Inflation Rate - Construction",null,"% p.p.",{"$f":"(1+F20)^(F14/12)-1","v":1.2332669717645128E-3}]
[null,null,"Periodic Inflation Rate - Operation",null,"% p.p.",{"$f":"(1+F20)^(F15/12)-1","v":1.4899999999999913E-2}]
[]
[null,"Returns and Capital Structure"]
[null,null,"Equity Return",null,"% p.a.",{"$f":"Assumptions!E15","v":0.1}]
[null,null,"R2 Rate",null,"% p.a.",{"$f":"Assumptions!E20","v":2.1999999999999999E-2}]
[null,null,"Credit Spread",null,"% p.a.",{"$f":"Assumptions!E21","v":1.2E-2}]
[null,null,"Total Interest Rate",null,"% p.a.",{"$f":"F26+F27","v":3.4000000000000002E-2}]
[null,null,"Debt Percent",null,"%",{"$f":"Assumptions!E19","v":0.9}]
[]
[null,"Construction"]
[null,null,"Overnight Construction Cost",null,"Currency",1000]
[null,null,"Construction Months",null,"Months",1]
[null,null,"End of Construction Period",null,"Date",{"$f":"EDATE(F13,F33)","v":"2001-02-01"}]
[null,null,"Mean for S-Curve (Multiplied by Construction Months)",null,"%",0.5]
[null,null,"Mean Month of Construction for S-Curve Analysis",null,"Month",{"$f":"F35*F33","v":0.5}]
[null,null,"Standard Deviation for S-Curve (Multiply by Mean)",null,"%",7]
[null,null,"Standard Deviation of S-Curve",null,"Months",{"$f":"F36/F37","v":7.1428571428571425E-2}]
[]
[null,"Operating Period"]
[null,null,"Operating Years",null,"Years",{"$f":"Assumptions!E6","v":20}]
[null,null,"Operating Months",null,"Months",{"$f":"F41*12","v":240}]
[null,null,"Operating Periods",null,"Periods",{"$f":"F41*12/F15","v":20}]
[null,null,"COD",null,"Date",{"$f":"EDATE(F13,F33+F14)","v":"2001-03-01"}]
[null,null,"Decomissioning",null,"Date",{"$f":"EDATE(F44,F42)","v":"2021-03-01"}]
[]
[null,"Replacement Capital Expenditures and Decomissioning"]
[null,null,"Replacement Cost",null,"Currency",0]
[null,null,"Replacement Percent",null,"%",{"$f":"IF(F32,F48/F32)","v":0}]
[null,null,"Replacement Year",null,"Year",15]
[null,null,"Replacement Period",null,"Month",{"$f":"F50*12","v":180},null,null,"Tax Rate",null,null,{"$f":"F58","v":0.2},null,"Pre-tax",{"$f":"SUMPRODUCT(J53:J54,K53:K54)","v":4.0599999999999997E-2}]
[null,null,"Replacement Date",null,"Date",{"$f":"EDATE(F44,F51)","v":"2016-03-01"},null,null,null,"Percent","Pre-tax Cost","After-tax ","WACC","Debt Cost","Risk Free","Equity"]
[null,null,null,null,null,null,null,null,"Debt",{"$f":"F29","v":0.9},{"$f":"F28","v":3.4000000000000002E-2},{"$f":"K53*(1-L51)","v":2.7200000000000002E-2},{"$f":"L53*J53","v":2.4480000000000002E-2}]
[null,null,"Decomissioning Cost",null,"Currency",{"$f":"-Assumptions!E26*1000","v":0},null,null,"Equity",{"$f":"1-J53","v":9.9999999999999978E-2},{"$f":"F25","v":0.1},{"$f":"K54","v":0.1},{"$f":"L54*J54","v":9.9999999999999985E-3}]
[null,null,"Decommissioning Percent",null,"%",{"$f":"IF(F32,F54/F32)","v":0},null,null,"Total",{"$f":"SUM(J53:J54)","v":1},null,null,{"$f":"SUM(M53:M54)","v":3.4479999999999997E-2},null,{"$f":"F26","v":2.1999999999999999E-2},{"$f":"K54","v":0.1}]
[null,null,null,null,null,null,null,null,"Periodic WACC - Construction",null,null,null,{"$f":"(1+M55)^($F$14/12)-1","v":2.8289008936326354E-3},{"$f":"(1+K53)^($F$14/12)-1","v":2.7901164905321796E-3},{"$f":"(1+O55)^($F$14/12)-1","v":1.8151029571964461E-3},{"$f":"(1+P55)^($F$14/12)-1","v":7.9741404289037643E-3}]
[null,"Taxes",null,null,null,null,null,null,"Periodic WACC - Operation",null,null,null,{"$f":"(1+M55)^($F$15/12)-1","v":3.4480000000000066E-2},{"$f":"(1+K53)^($F$15/12)-1","v":3.400000000000003E-2},{"$f":"(1+O55)^($F$14/12)-1","v":1.8151029571964461E-3},{"$f":"(1+P55)^($F$15/12)-1","v":0.10000000000000009}]
[null,null,"Income Tax Rate",null,"%",{"$f":"Assumptions!E12","v":0.2},30,null,"Real WACC - Construction",null,null,null,{"$f":"(1+M56)/(1+F21)-1","v":1.593668503139245E-3}]
[null,null,"Tax Depreciation Life - Base Plant",null,"Years",{"$f":"Assumptions!E8","v":15},null,null,"Real WACC - Operation",null,null,null,{"$f":"(1+M57)/(1+F22)-1","v":1.9292541137057917E-2}]
[null,null,"Tax Depreciation Factor",null,"VDB",{"$f":"Assumptions!E9","v":1}]
[null,null,"Apply Depreciation",null,"Switch",true]
[null,null,"Year",null,"Year ",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]
[null,null,"Annual Depreciation Rate - Base Plant",null,"% p.a.",null,null,{"$f":"F61","v":true},null,{"$f":"IFERROR(VDB(1,0,$F$59,I62,J62,$F$60),0)*$H$63","v":6.6666666666666666E-2},{"$f":"IFERROR(VDB(1,0,$F$59,J62,K62,$F$60),0)*$H$63","v":6.6666666666666666E-2},6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Depreciation - Base Plant",null,"% p.p.",{"$f":"'Solar Carrying Charge'!F15","v":12},null,null,null,{"$f":"J63/12*$F$64","v":6.6666666666666666E-2},6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement Remaining Life",null,"Years",{"$f":"F41-F50","v":5}]
[null,null,"Replacement Depreciation Life",null,"Years",{"$f":"MIN(F65,F59)","v":5}]
[null,null,"Annual Depreciation Rate - Base Plant",null,"% p.a.",null,null,{"$f":"F61","v":true},null,{"$f":"IFERROR(VDB(1,0,$F$66,I62,J62,$F$60),0)*$H$67","v":0.2},{"$f":"IFERROR(VDB(1,0,$F$66,J62,K62,$F$60),0)*$H$67","v":0.2},0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Depreciation - Base Plant",null,"% p.p.",{"$f":"'Solar Carrying Charge'!F64","v":12},null,null,null,{"$f":"J67/12*$F$68","v":0.2},{"$f":"K67/12*$F$68","v":0.2},0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Construction Analyisis"]
[null,"Normal on Construction Period",null,null,"%",{"$f":"'Solar Carrying Charge'!F36","v":0.5},{"$f":"'Solar Carrying Charge'!F38","v":7.1428571428571425E-2},null,{"$f":"IFERROR(_xlfn.NORM.DIST(I3,$F$71,$G$71,0)*I4,0)","v":1.2788608571710432E-10},{"$f":"IFERROR(_xlfn.NORM.DIST(J3,$F$71,$G$71,0)*J4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(BV3,$F$71,$G$71,0)*BV4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(EH3,$F$71,$G$71,0)*EH4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(GT3,$F$71,$G$71,0)*GT4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(JF3,$F$71,$G$71,0)*JF4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(LR3,$F$71,$G$71,0)*LR4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(OD3,$F$71,$G$71,0)*OD4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(QP3,$F$71,$G$71,0)*QP4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(TB3,$F$71,$G$71,0)*TB4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(VN3,$F$71,$G$71,0)*VN4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(XZ3,$F$71,$G$71,0)*XZ4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(AAL3,$F$71,$G$71,0)*AAL4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(ACX3,$F$71,$G$71,0)*ACX4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(AFJ3,$F$71,$G$71,0)*AFJ4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"S-Curve from Normalised ",null,null,"%",{"$f":"SUM(I71:KV71)","v":1.2788608571710432E-10},null,null,{"$f":"I71/$F$72","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflation Rate",null,null,"%",{"$f":"'Solar Carrying Charge'!F21","v":1.2332669717645128E-3},{"$f":"'Solar Carrying Charge'!F22","v":1.4899999999999913E-2},null,{"$f":"IF(I4,$F$74,$G$74)","v":1.2332669717645128E-3},1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,{"$f":"IF(BU4,$F$74,$G$74)","v":1.4899999999999913E-2},1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,{"$f":"IF(EG4,$F$74,$G$74)","v":1.4899999999999913E-2},1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,{"$f":"IF(GS4,$F$74,$G$74)","v":1.4899999999999913E-2},1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,{"$f":"IF(JE4,$F$74,$G$74)","v":1.4899999999999913E-2},1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,{"$f":"IF(LQ4,$F$74,$G$74)","v":1.4899999999999913E-2},1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,{"$f":"IF(OC4,$F$74,$G$74)","v":1.4899999999999913E-2},1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,{"$f":"IF(QO4,$F$74,$G$74)","v":1.4899999999999913E-2},1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,{"$f":"IF(TA4,$F$74,$G$74)","v":1.4899999999999913E-2},1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,{"$f":"IF(VM4,$F$74,$G$74)","v":1.4899999999999913E-2},1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,{"$f":"IF(XY4,$F$74,$G$74)","v":1.4899999999999913E-2},1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,{"$f":"IF(AAK4,$F$74,$G$74)","v":1.4899999999999913E-2},1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,{"$f":"IF(ACW4,$F$74,$G$74)","v":1.4899999999999913E-2},1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,{"$f":"IF(AFI4,$F$74,$G$74)","v":1.4899999999999913E-2},1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2,1.4899999999999913E-2]
[null,"Combined Inflation Index",null,null,"Index",null,null,1,{"$f":"H75*(1+I74)","v":1.0012332669717645},{"$f":"I75*(1+J74)","v":1.0161516426496437},1.0312923021251235,1.0466585574267877,1.0622537699324468,1.0780813511044403,1.0941447632358963,1.110447520208111,1.1269931882592117,1.1437853867642738,1.1608277890270613,1.1781241230835644,1.1956781725175094,1.2134937772880201,1.2315748345696116,1.2499252996046988,1.2685491865688088,1.287450569448684,1.3066335829334692,1.3261024233191778,1.3458613494266334,1.3659146835330902,1.3862668123177331,1.4069221878212672,1.4278853284198039,1.4491608198132588,1.4707533160284763,1.4926675404373004,1.514908286789816,1.5374804202629841,1.5603888785249025,1.5836386728149234,1.6072348890398656,1.6311826888865595,1.6554873109509691,1.6801540718841383,1.705188367555212,1.7305956742317845,1.7563815497778379,1.7825516348695276,1.8091116542290835,1.8360674178770966,1.8634248224034651,1.8911898522572765,1.9193685810559098,1.9479671729136427,1.9769918837900557,2.0064490628585272,2.0363451538951192,2.0666866966881563,2.0974803284688095,2.1287327853629945,2.1604509038649029,2.1926416223324896,2.2253119825052434,2.2584691310445715,2.2921203210971353,2.3262729138814824,2.3609343802983163,2.3961123025647608,2.4318143758729756,2.4680484100734827,2.5048223313835773,2.5421441841211925,2.580022132464598,{"$f":"BU75*(1+BV74)","v":2.6184644622383204},2.6574795827256712,2.6970760285082833,2.7372624613330565,2.7780476720069189,2.8194405823198219,2.8614502469963869,2.9040858556766329,2.9473567349262146,2.9912723502766152,3.0358423082957366,3.081076358689343,3.126984396433814,3.1735764639406776,3.2208627532533933,3.2688536082768684,3.3175595270401934,3.3669911639930921,3.4171593323365888,3.4680750063884038,3.5197493239835906,3.5721935889109457,3.6254192733857185,3.6794380205591652,3.7342616470654963,3.7899021456067721,3.8463716875763128,3.9036826257211996,3.9618474968444453,4.0208790245474271,4.080790122013183,4.1415938948311792,4.2033036438641638,4.2659328681577398,4.3294952678932894,4.3940047473848987,4.4594754181209328,4.5259216018509347,4.593357833718513,4.6617988654409181,4.7312596685359871,4.8017554375971727,4.87330159361737,4.9459137873622687,5.0196079027939664,5.0944000605455964,5.1703066214477253,5.2473441901072961,5.3255296185398944,5.4048800098561385,5.4854127220029945,5.567145371560839,5.6500958375970951,5.7342822655772911,5.8197230713343924,5.9064369450972745,5.9944428555792237,6.083760054127354,6.1744080789338511,6.266406759309965,6.3597762200236829,6.4545368857020353,6.5507094852989951,6.6483150566299498,{"$f":"EG75*(1+EH74)","v":6.7473749509737351},6.8479108377432434,6.9499447092256172,7.0534988853930782,7.1585960187854347,7.2652590994653368,7.3735114600473697,7.4833767808020752,7.5948790948360259,7.7080427933490823,7.8228926309699833,7.9394537311714357,8.0577515917658893,8.1778120904832008,8.299661490631399,8.4233264468418056,8.548834010899748,8.6762116376621528,8.8054871910633175,8.9366889502101596,9.0698456155682905,9.2049863152402569,9.3421406113373351,9.4813385064462601,9.6226104501923082,9.7659873459001734,9.9115005573540849,10.059181915658661,10.209063726201974,10.361178775722383,10.515560339480645,10.672242188538906,10.831258597148135,10.992644350245643,11.156434751064301,11.322665628855159,11.4913733467251,11.662594809591303,11.836367472254212,12.012729347590799,12.191719014869902,12.373375628191463,12.557738925051515,12.744849235034781,12.934747488636798,13.127475226217486,13.323074607088126,13.521588418733737,13.723060086172868,13.927533681456843,14.13505393331055,14.345666236916875,14.559416663846935,14.776351972138253,14.996519616523111,15.219967758809304,15.446745278415561,15.676901783063951,15.910487619631603,16.147553885164111,16.388152438053055,16.632335909380043,16.880157714429803,17.131672064374804,{"$f":"GS75*(1+GT74)","v":17.386933978133989},17.645999294408185,17.908924683894867,18.175767661684898,18.446586599844,18.721440740181674,19.00039020721038,19.283496021297815,19.570820112015149,19.862425331684172,20.158375469126263,20.458735263616241,20.763570419044122,21.072947618287877,21.386934537800364,21.705599862413589,22.029013300363548,22.357245598538963,22.690368557957193,23.028455049470754,23.371579029707867,23.719815557250513,24.073240809053544,24.43193209710844,24.795967885355353,25.165427806847145,25.540392681169166,25.920944532118586,26.307166605647151,26.699143388071292,27.096960624553553,27.500705337859397,27.9104658473935,28.32633178851966,28.748394132168599,29.176745204737909,29.611478708288502,30.052689741041998,30.500474818183523,30.954931892974454,31.416160378179772,31.884261167814646,32.359336659215082,32.841490775437386,33.330828987991403,33.827458339912475,34.331487469177169,34.843026632467904,35.362187729291669,35.889084326458111,36.423831682922334,36.966546774997873,37.517348321945342,38.076356811942325,38.643694528440264,39.219485576914018,39.803855912010036,40.396933365098981,40.998847672238952,41.609730502555308,42.229715487043379,42.858938247800324,43.497536427692545,44.145649720465158,{"$f":"JE75*(1+JF74)","v":44.803419901300089},45.470990857829456,46.148508621611114,46.836121400073118,47.533979608934203,48.242235905107322,48.961045220093418,49.690564793872802,50.430954209301504,51.182375427020091,51.944992820882689,52.718973213913834,53.504485914801144,54.301702754931675,55.110798125980153,55.931949018057253,56.765335058426302,57.611138550796852,58.469544515203722,59.340740728480256,60.224917765334609,61.122269040038091,62.032990848734656,62.957282412380799,63.895345920325269,64.847386574538106,65.813612634498725,66.794235462752752,67.789469571147762,68.799532667757859,69.824645704507446,70.865032925504607,71.920921916094613,72.992543652644414,74.080132553068808,75.183926528109524,76.304167033378349,77.441099122175686,78.59497149909609,79.766036574432619,80.95455051939166,82.160773322130595,83.384968844630336,84.627404880415327,85.888353213133513,87.168089676009188,88.466894212181714,89.785050935943218,91.122848194888761,92.480578632992589,93.858539254624176,95.25703148951807,96.676361258711879,98.116839041466676,99.578779943184514,101.06250376433796,102.56833507042658,104.09660326297593,105.64764265159427,107.22179252710302,108.81939723575684,110.44080625456961,112.08637426776268,113.75646124435234,{"$f":"LQ75*(1+LR74)","v":115.45143251689318},117.17165886139487,118.91751657842964,120.68938757544824,122.48765945032241,124.31272557613221,126.16498518721657,128.04484346650608,129.952711634157,131.88900703750593,133.85415324236476,135.84858012567599,137.87272396954856,139.92702755669481,142.01194026728956,144.12791817727216,146.27542415811351,148.45492797806938,150.66690640494261,152.91184331037624,155.19022977570083,157.50256419935874,159.84935240592918,162.2311077567775,164.64835126235349,167.10161169616254,169.59142571043535,172.11833795352081,174.68290118902826,177.28567641674476,179.92723299535425,182.60814876698501,185.32901018361306,188.0904124353489,190.89295958063559,193.73726467838705,196.62394992209499,199.5536467759342,202.5269961128956,205.54464835497774,208.60726361546688,211.71551184333731,214.870072969803,218.07163705705304,221.32090444920311,224.61858592549623,227.9654028557861,231.36208735833728,234.80938245997649,238.30804225863011,241.85883208828369,245.46252868639911,249.11992036382642,252.83180717724741,256.5990011041884,260.4223262206408,264.30261888132833,268.24072790266013,272.23751474840975,276.29385371816102,280.4106321385616,284.58875055742612,288.82912294073174,293.13267687254859,{"$f":"OC75*(1+OD74)","v":297.50035375794954},301.93310902894297,306.43191235347422,310.99774784754095,315.63161429046926,320.33452534339722,325.10750977101378,329.95161166660188,334.86789068043424,339.8574222515727,344.92129784312112,350.06062518098361,355.27652849618022,360.5701487707733,365.94264398745781,371.39518938287091,376.92897770467567,382.54521947247531,388.24514324261514,394.02999587693006,399.90104281549628,405.85956835344712,411.90687592191347,418.04428837314993,424.27314826990983,430.59481817913144,437.01068097000046,443.52214011645344,450.13062000418859,456.83756624225094,463.64444597926047,470.55274822435143,477.56398417289421,484.67968753707027,491.90141488137255,499.23074596310494,506.66928407795518,514.21865641071668,521.88051439123626,529.65653405566559,537.54841641309497,545.55788781765,553.68670034613297,561.93663218129029,570.30948800079148,578.80709937200322,587.43132515264597,596.18405189742032,605.06719427069186,614.08269546532506,623.23252762775837,632.51869228941189,641.94322080452412,651.50817479451143,661.21564659894955,671.06775973327387,681.06666935329963,691.21456272666376,701.51365971129098,711.96621324098919,722.57450981827992,733.34087001457226,744.26764897778935,755.35723694755836,{"$f":"QO75*(1+QP74)","v":766.61205977807697},778.03457946877029,789.6272947028549,801.39274139392739,813.33349324069684,825.45216228998311,837.75139950810376,850.23389536077445,862.90238040164991,875.75962586963442,888.80844429509193,902.05169011508872,915.49226029780345,929.13309497624061,942.97717809138646,957.02753804494807,971.28724836181766,985.7594283624087,1000.4472438450085,1015.3539077782991,1030.4826810041957,1045.8368729511581,1061.4198423581302,1077.2349980092663,1093.2857994796043,1109.5757578918503,1126.1084366844389,1142.887452391037,1159.9164754316632,1177.1992309155949,1194.7394994562371,1212.541117998135,1230.6079806563071,1248.9440395680858,1267.5533057576502,1286.4398500134391,1305.6078037786392,1325.0613600549409,1344.8047743197594,1364.8423654571236,1385.1785167024345,1405.8176766013007,1426.7643599826599,1448.0231489464015,1469.5986938657029,1491.4957144043017,1513.7190005489256,1536.2734136571044,1559.1638875205952,1582.3954294446519,1605.973121343377,1629.9021208513932,1654.1876624520787,1678.8350586226145,1703.8497009960913,1729.2370615409329,1755.0026937578928,1781.1522338948853,1807.6914021799189,1834.6260040723996,1861.9619315330783,1889.7051643129209,1917.8617712611833,1946.4379116529749,{"$f":"TA75*(1+TB74)","v":1975.4398365366039},2004.8738901009992,2034.7465110635039,2065.0642340783502,2095.8336911661172,2127.061613164492,2158.7548312006429,2190.9202781855324,2223.5649903304966,2256.6961086864208,2290.3208807058481,2324.446661828365,2359.0809170896073,2394.231222754242,2429.9052679732799,2466.1108564660817,2502.855908227426,2540.1484612600143,2577.9966733327883,2616.4088237654464,2655.3933152395512,2694.9586756366202,2735.1135599036056,2775.8667519461692,2817.2271665501667,2859.2038513317639,2901.8059887166069,2945.0428979484841,2988.9240371279161,3033.4590052811218,3078.6575444598102,3124.5295418722612,3171.0850320461577,3218.3341990236454,3266.2873785890974,3314.9550605300747,3364.3478909319724,3414.4766745068587,3465.3523769570106,3516.9861273736697,3569.3892206715373,3622.5731200595428,3676.5494595484297,3731.330046495701,3786.9268641884864,3843.3520744648945,3900.6180203744211,3958.7372288779998,4017.7224135882816,4077.5864775507466,4138.3425160662528,4200.0038195556399,4262.5838764670189,4326.0963762263773,4390.5552122321496,4455.9744848944083,4522.3685047193349,4589.7517954396526,4658.1390971917026,4727.5453697398589,4797.9857957489821,4869.4757841056417,4942.0309732888154,5015.6672347908179,{"$f":"VM75*(1+VN74)","v":5090.4006765892009},5166.2476466703793,5243.2247366057672,5321.3487851811924,5400.6368820803918,5481.1063716233894,5562.7748565605771,5645.6602019233296,5729.7805389319865,5815.1542689620728,5901.8000675696076,5989.7368885763944,6078.9839682161819,6169.5608293426021,6261.4872856998063,6354.7834462567325,6449.4697196059569,6545.5668184280848,6643.0957640226625,6742.0778909065994,6842.5348514811067,6944.4886207681748,7047.96150121762,7152.9761275857618,7259.5554718867888,7367.7228484179013,7477.5019188593278,7588.9166974503314,7701.9915562423403,7816.7512304303509,7933.2208237637624,8051.4258140378415,8171.3920586670047,8293.1458003411426,8416.7136727662255,8542.1227064904415,8669.4003348171482,8798.5743998059224,8929.6731583630299,9062.7252884226382,9197.7598952201351,9334.8065176589153,9473.8951347720322,9615.056172280134,9758.3205092471071,9903.7194848348881,10051.284905158927,10201.049050245794,10353.044681094456,10507.305046842763,10663.863892040719,10822.755464032125,10984.014520446202,11147.676336800851,11313.776714219182,11482.351987261047,11653.439031871236,11827.075273446117,12003.298695020463,12182.147845576266,12363.661848475351,12547.880410017633,12734.843828126895,12924.593001165986,{"$f":"XY75*(1+XZ74)","v":13117.169436883358},13312.615261492918,13510.973228889161,13712.286729999609,13916.599802276602,14123.957139330521,14334.404100706544,14547.98672180707,14764.751723961994,14984.746524649026,15208.019247866296,15434.618734659502,15664.594553805926,15897.997012657634,16134.877168146231,16375.286837951609,16619.278611837086,16866.905863153457,17118.222760514444,17373.284279646108,17632.146215412835,17894.865194022485,18161.498685413419,18432.105015826077,18706.743380561882,18985.473856932251,19268.357417400541,19555.455942919809,19846.832236469312,20142.550036792702,20442.67403234091,20747.269875422789,21056.404196566586,21370.144619095427,21688.559773919947,22011.719314551352,22339.693932338167,22672.555371930004,23010.376446971761,23353.231056031636,23701.194198766505,24054.341992328125,24412.751688013814,24776.501688165219,25145.67156331888,25520.342069612328,25900.595166449551,26286.514034429649,26678.183093542648,27075.68802163643,27479.11577315881,27888.554598178875,28304.094061691736,28725.825063210941,29153.839856652783,29588.232070516908,30029.096728367607,30476.530269620282,30930.630570637622,31391.496966140119,31859.230270935604,32333.932801972544,32815.708400721931,33304.662455892685,{"$f":"AAK75*(1+AAL74)","v":33800.90192648548},34304.53536519011,34815.672942131438,35334.426468969192,35860.909423356832,36395.236973764848,36937.526004673942,37487.895142143578,38046.464779761511,38613.357104979958,39188.696125844159,39772.607698119231,40365.219552821203,40966.661324158238,41577.064577888195,42196.562840098726,42825.29162641619,43463.388471649785,44110.99295987736,44768.246754979526,45435.293631628716,46112.279506739978,46799.352471390397,47496.662823214108,48204.363099279995,48922.608109459266,49651.554970290206,50391.363139347523,51142.194450123796,51904.213147430637,52677.585923327351,53462.481953584924,54259.072934693337,55067.53312142026,55888.03936492942,56720.771151466863,57565.910641623712,58423.6427101839,59294.154986565634,60177.63789586546,61074.284700513854,61984.291542551502,62907.857486535511,63845.184563084884,64796.477813074845,65761.94533248966,66741.798317943758,67736.251112881117,68745.521254463034,69769.829521154534,70809.399981019727,71864.460040736914,72935.240495343882,74021.975578724494,75124.903014847485,76244.264069768702,77380.303604408255,78533.270128113931,79703.415853022816,80890.996749232843,82096.272600796408,83319.507062548262,84560.967717780222,85820.926136775146,{"$f":"ACW75*(1+ACX74)","v":87099.657936213087},88397.442839462659,89714.564737770648,91051.311752363428,92407.976297473637,93784.855144305984,95182.249485956141,96600.465003296878,98039.811931845994,99500.605129630494,100983.16414606199,102487.81329183831,104014.88170988669,105564.70344736399,107137.61752872971,108733.96802990777,110354.10415355339,111998.38030544133,113667.15617199239,115360.79679895507,117079.67267125948,118824.15979406124,120594.63977499274,122391.49990764013,124215.13325626396,126065.93874178229,127944.32122903483,129850.69161534744,131785.4669204161,133749.0703775303,135741.93152615547,137764.48630589517,139817.17715185299,141900.45309141558,144014.76984247766,146160.58991313056,148338.38270283618,150548.62460510843,152791.79911172454,155068.39691848922,157378.91603257469,159723.86188146003,162103.74742349377,164519.09326010381,166970.42774967934,169458.28712314955,171983.21560128446,174545.76551374359,177146.49741989837,179785.98023145483,182464.79133690349,185183.51672782333,187942.75112706787,190743.09811886115,193585.17028083216,196469.58931801654,199396.98619885498,202368.00129321791,205383.28451248683,208443.49545172288,211549.30353395353,214701.38815660941,217900.43884014286,221147.15537886097,{"$f":"AFI75*(1+AFJ74)","v":224442.24799400597},227786.43748911665,231180.45540770446,234625.04419327923,238120.95735175908,241668.95961630027,245269.82711458314,248924.3475385904,252633.32031691537,256397.5567896374,260217.88038580297,264095.12680355139,268030.14419292426,272023.79334139882,276076.94786218565,280190.49438533222,284365.33275167365,288602.37620967353,292902.55161519762,297266.79963426403,301696.07494881452,306191.34646555182,310753.59752788849,315383.82613105403,320083.0451404067,324852.28251299873,329692.5815224424,334605.00098712678]
[null,"Inflation Index from COD",null,null,"Index"]
[]
[null,"Initial Construction without Inflation and Return",null,null,"Currency",{"$f":"'Solar Carrying Charge'!F32","v":1000},null,null,{"$f":"$F$78*I72","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*BU72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*EG72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*GS72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*JE72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*LQ72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*OC72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*QO72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*TA72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*VM72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*XY72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*AAK72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*ACW72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*AFI72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction with Inflation - Conversion of Overnight Cost",null,null,null,null,null,null,{"$f":"I78*I75","v":1001.2332669717645},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU78*BU75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG78*EG75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS78*GS75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE78*JE75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ78*LQ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC78*OC75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO78*QO75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA78*TA75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM78*VM75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY78*XY75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK78*AAK75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW78*ACW75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI78*AFI75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Final Period of Construction",null,null,"Switch",{"$f":"EDATE(E6,E4)","v":"2001-02-01"},null,null,{"$f":"$F$80=I6","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Construction Work Balance Including Equity and Debt Return"]
[null,null,"Open Balance",null,"Currency",null,null,null,{"$f":"H87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OB87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QN87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SZ87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UR87","v":0},{"$f":"US87","v":0},{"$f":"UT87","v":0},{"$f":"UU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XG87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ZS87","v":0},{"$f":"ZT87","v":0},{"$f":"ZU87","v":0},{"$f":"ZV87","v":0},{"$f":"ZW87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACI87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AEU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Accrued Return (Annual and Periodic AT WACC)",null,"Currency",{"$f":"'Solar Carrying Charge'!M56","v":2.8289008936326354E-3},null,null,{"$f":"I83*$F$84","v":0},{"$f":"J83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Construction with Inflation from Above",null,"Currency",null,null,null,{"$f":"I79","v":1001.2332669717645},{"$f":"J79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Transferred to Plant (last month of Construction)",null,"Currency",null,null,null,{"$f":"(I83+I85+I84)*I80","v":1001.2332669717645},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU83+BU85+BU84)*BU80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG83+EG85+EG84)*EG80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS83+GS85+GS84)*GS80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JE83+JE85+JE84)*JE80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LQ83+LQ85+LQ84)*LQ80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OC83+OC85+OC84)*OC80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QO83+QO85+QO84)*QO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TA83+TA85+TA84)*TA80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VM83+VM85+VM84)*VM80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(XY83+XY85+XY84)*XY80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAK83+AAK85+AAK84)*AAK80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACW83+ACW85+ACW84)*ACW80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AFI83+AFI85+AFI84)*AFI80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,"Currency",null,null,null,{"$f":"I83+I85+I84-I86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU83+BU85+BU84-BU86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG83+EG85+EG84-EG86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS83+GS85+GS84-GS86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE83+JE85+JE84-JE86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ83+LQ85+LQ84-LQ86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC83+OC85+OC84-OC86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO83+QO85+QO84-QO86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA83+TA85+TA84-TA86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM83+VM85+VM84-VM86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY83+XY85+XY84-XY86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK83+AAK85+AAK84-AAK86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW83+ACW85+ACW84-ACW86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI83+AFI85+AFI84-AFI86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Nominal Cost",null,null,"Currency",{"$f":"SUM(86:86)","v":1001.2332669717645}]
[null,"PV of Construction Nominal Construction",null,null,"Currency",{"$f":"XNPV(G90,I86:AGK86,I7:AGK7)","v":1001.2332669717645},{"$f":"'Solar Carrying Charge'!M55","v":3.4479999999999997E-2}]
[]
["Replacement and Decommissioning",null,null,null,null,null,null,null,{"$f":"I9","v":0},{"$f":"J9","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"BV9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"EH9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"GT9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"JF9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"LR9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"OD9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"QP9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"TB9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"VN9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"XZ9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AAL9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ACX9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AFJ9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"Replacement Period (Date/Check)",null,null,"Switch",{"$f":"'Solar Carrying Charge'!F52","v":"2016-03-01"},{"$f":"COUNTIF(I93:AGK93,TRUE)","v":1},null,{"$f":"$F$93=I6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Replacement without Inflation",null,null,"Currency",{"$f":"'Solar Carrying Charge'!F48","v":0},null,null,{"$f":"I93*$F$94","v":0},{"$f":"J93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement with Inflation",null,null,"Currency",{"$f":"SUM(I95:AGK95)","v":0},null,null,{"$f":"I94*I75","v":0},{"$f":"J94*J75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV94*BV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH94*EH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT94*GT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF94*JF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR94*LR75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD94*OD75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP94*QP75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB94*TB75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN94*VN75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ94*XZ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL94*AAL75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX94*ACX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ94*AFJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Decomissioning Date",null,null,"Switch",{"$f":"EDATE(F45,-F5)","v":"2020-03-01"},null,null,{"$f":"$F$96=I6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Real Decomissioning",null,null,"Currency",{"$f":"'Solar Carrying Charge'!F54","v":0},null,null,{"$f":"$F$97*I96","v":0},{"$f":"$F$97*J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*BV96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*EH96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*GT96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*JF96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*LR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*OD96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*QP96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*TB96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*VN96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*XZ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*AAL96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*ACX96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*AFJ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nominal Decomissioning",null,null,"Currency",{"$f":"SUM(I98:AGK98)","v":0},null,null,{"$f":"I97*I75","v":0},{"$f":"J97*J75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV97*BV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH97*EH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT97*GT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF97*JF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR97*LR75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD97*OD75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP97*QP75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB97*TB75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN97*VN75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ97*XZ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL97*AAL75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX97*ACX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ97*AFJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Replacement and Decomissioning",null,"Currency",null,null,null,{"$f":"I98+I95","v":0},{"$f":"J98+J95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV98+BV95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH98+EH95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT98+GT95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF98+JF95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR98+LR95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD98+OD95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP98+QP95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB98+TB95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN98+VN95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ98+XZ95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL98+AAL95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX98+ACX95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ98+AFJ95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Date for PV Calculation  (COD)",null,null,"Date",{"$f":"EOMONTH(F34,0)","v":"2001-02-28"},null,null,{"$f":"IF(I4,$F$101,I7)","v":"2001-02-28"},{"$f":"IF(J4,$F$101,J7)","v":"2002-02-28"},"2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29","2065-02-28",{"$f":"IF(BV4,$F$101,BV7)","v":"2066-02-28"},"2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29","2129-02-28",{"$f":"IF(EH4,$F$101,EH7)","v":"2130-02-28"},"2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29","2193-02-28",{"$f":"IF(GT4,$F$101,GT7)","v":"2194-02-28"},"2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29","2257-02-28",{"$f":"IF(JF4,$F$101,JF7)","v":"2258-02-28"},"2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29","2321-02-28",{"$f":"IF(LR4,$F$101,LR7)","v":"2322-02-28"},"2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29","2385-02-28",{"$f":"IF(OD4,$F$101,OD7)","v":"2386-02-28"},"2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29","2449-02-28",{"$f":"IF(QP4,$F$101,QP7)","v":"2450-02-28"},"2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29","2513-02-28",{"$f":"IF(TB4,$F$101,TB7)","v":"2514-02-28"},"2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29","2577-02-28",{"$f":"IF(VN4,$F$101,VN7)","v":"2578-02-28"},"2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29","2641-02-28",{"$f":"IF(XZ4,$F$101,XZ7)","v":"2642-02-28"},"2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29","2705-02-28",{"$f":"IF(AAL4,$F$101,AAL7)","v":"2706-02-28"},"2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29","2769-02-28",{"$f":"IF(ACX4,$F$101,ACX7)","v":"2770-02-28"},"2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29","2833-02-28",{"$f":"IF(AFJ4,$F$101,AFJ7)","v":"2834-02-28"},"2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[]
[null,"Nominal NPV of Replacement/Rate",null,null,"Currency",{"$f":"XNPV(G103,I95:AGK95,I7:AGK7)","v":0},{"$f":"'Solar Carrying Charge'!M55","v":3.4479999999999997E-2},null,null,{"$f":"F33","v":1}]
[null,"Nominal NPV of Replacement and Decom to End of Constr.",null,null,"Currency",{"$f":"XNPV(G104,I99:AGK99,I101:AGK101)","v":0},{"$f":"'Solar Carrying Charge'!M55","v":3.4479999999999997E-2}]
[]
[null,"Date for Decom Calculation",null,null,null,null,null,null,{"$f":"I101","v":"2001-02-28"},{"$f":"J101","v":"2002-02-28"},"2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29","2065-02-28",{"$f":"BV101","v":"2066-02-28"},"2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29","2129-02-28",{"$f":"EH101","v":"2130-02-28"},"2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29","2193-02-28",{"$f":"GT101","v":"2194-02-28"},"2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29","2257-02-28",{"$f":"JF101","v":"2258-02-28"},"2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29","2321-02-28",{"$f":"LR101","v":"2322-02-28"},"2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29","2385-02-28",{"$f":"OD101","v":"2386-02-28"},"2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29","2449-02-28",{"$f":"QP101","v":"2450-02-28"},"2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29","2513-02-28",{"$f":"TB101","v":"2514-02-28"},"2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29","2577-02-28",{"$f":"VN101","v":"2578-02-28"},"2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29","2641-02-28",{"$f":"XZ101","v":"2642-02-28"},"2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29","2705-02-28",{"$f":"AAL101","v":"2706-02-28"},"2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29","2769-02-28",{"$f":"ACX101","v":"2770-02-28"},"2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29","2833-02-28",{"$f":"AFJ101","v":"2834-02-28"},"2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[]
[null,"Nominal NPV of Replacement/Rate",null,null,"Currency",{"$f":"XNPV(G108,I98:AGK98,I6:AGK6)","v":0},{"$f":"'Solar Carrying Charge'!M55","v":3.4479999999999997E-2}]
[null,"Nominal NPV of Replacement to End of Constr.",null,null,"Currency",{"$f":"XNPV(G109,I98:AGK98,I106:AGK106)","v":0},{"$f":"'Solar Carrying Charge'!M55","v":3.4479999999999997E-2}]
[]
["Tax Depreciation Shield"]
[null,"Operating Period",null,null,"Period",null,null,null,{"$f":"H112+I8","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"BT112+BU8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"EF112+EG8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"GR112+GS8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"JD112+JE8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"LP112+LQ8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"OB112+OC8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"QN112+QO8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"SZ112+TA8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"VL112+VM8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"XX112+XY8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AAJ112+AAK8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ACV112+ACW8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AFH112+AFI8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"Operating Year (ROUNDUP)",null,null,"Year",{"$f":"12/F15","v":1},null,null,{"$f":"ROUNDUP(I112/$F$113,0)","v":0},{"$f":"ROUNDUP(J112/$F$113,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(BV112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(EH112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(GT112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(JF112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(LR112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(OD112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(QP112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(TB112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(VN112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(XZ112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(AAL112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(ACX112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(AFJ112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"Depreciation Rate (LOOKUP)",null,null,"Percent",null,null,null,{"$f":"LOOKUP(I113,62:62,64:64)*I8","v":0},6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(BU113,62:62,64:64)*BU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(EG113,62:62,64:64)*EG8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(GS113,62:62,64:64)*GS8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(JE113,62:62,64:64)*JE8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LQ113,62:62,64:64)*LQ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OC113,62:62,64:64)*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(QO113,62:62,64:64)*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(TA113,62:62,64:64)*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(VM113,62:62,64:64)*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(XY113,62:62,64:64)*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AAK113,62:62,64:64)*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(ACW113,62:62,64:64)*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AFI113,62:62,64:64)*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement Period",null,null,"Period",null,null,null,{"$f":"H115+I93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BT115+BU93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EF115+EG93","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,{"$f":"GR115+GS93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JD115+JE93","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,{"$f":"LP115+LQ93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OB115+OC93","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,{"$f":"QN115+QO93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SZ115+TA93","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,{"$f":"VL115+VM93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"XX115+XY93","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,{"$f":"AAJ115+AAK93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ACV115+ACW93","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,{"$f":"AFH115+AFI93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Replacement Year (ROUNDUP)",null,null,"Year",{"$f":"'Solar Carrying Charge'!F113","v":1},null,null,{"$f":"ROUNDUP(I115/$F$116,0)","v":0},{"$f":"ROUNDUP(J115/$F$116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(BV115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(EH115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(GT115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(JF115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(LR115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(OD115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(QP115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(TB115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(VN115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(XZ115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(AAL115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(ACX115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(AFJ115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Depreciation Rate on Replacement",null,null,"Percent",null,null,null,{"$f":"LOOKUP(I116,62:62,68:68)*I8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(BU116,62:62,68:68)*BU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(EG116,62:62,68:68)*EG8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(GS116,62:62,68:68)*GS8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(JE116,62:62,68:68)*JE8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LQ116,62:62,68:68)*LQ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OC116,62:62,68:68)*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(QO116,62:62,68:68)*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(TA116,62:62,68:68)*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(VM116,62:62,68:68)*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(XY116,62:62,68:68)*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AAK116,62:62,68:68)*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(ACW116,62:62,68:68)*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AFI116,62:62,68:68)*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation Expense on Base",null,null,"Currency",{"$f":"'Solar Carrying Charge'!F89","v":1001.2332669717645},null,null,{"$f":"$F$119*I114","v":0},{"$f":"$F$119*J114","v":66.748884464784297},66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*BV114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*EH114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*GT114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*JF114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*LR114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*OD114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*QP114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*TB114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*VN114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*XZ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*AAL114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*ACX114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*AFJ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation Expense on Replacement",null,null,"Currency",{"$f":"'Solar Carrying Charge'!F95","v":0},null,null,{"$f":"$F$120*I117","v":0},{"$f":"$F$120*J117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*BV117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*EH117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*GT117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*JF117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*LR117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*OD117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*QP117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*TB117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*VN117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*XZ117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*AAL117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*ACX117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*AFJ117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduction on Decomissioning",null,null,"Currency",{"$f":"'Solar Carrying Charge'!F98","v":0},null,null,{"$f":"$F$121*I96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*BU96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*EG96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*GS96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*JE96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*LQ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*OC96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*QO96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*TA96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*VM96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*XY96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*AAK96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*ACW96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*AFI96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Taxable Deductions",null,"Currency",null,null,null,{"$f":"SUM(I119:I121)","v":0},{"$f":"SUM(J119:J121)","v":66.748884464784297},66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,66.748884464784297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV119:BV121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH119:EH121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GT119:GT121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JF119:JF121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LR119:LR121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OD119:OD121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QP119:QP121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TB119:TB121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VN119:VN121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(XZ119:XZ121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAL119:AAL121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ACX119:ACX121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AFJ119:AFJ121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Shield",null,"Currency",{"$f":"'Solar Carrying Charge'!F58","v":0.2},null,null,{"$f":"$F$123*I122","v":0},{"$f":"$F$123*J122","v":13.349776892956861},13.349776892956861,13.349776892956861,13.349776892956861,13.349776892956861,13.349776892956861,13.349776892956861,13.349776892956861,13.349776892956861,13.349776892956861,13.349776892956861,13.349776892956861,13.349776892956861,13.349776892956861,13.349776892956861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*BV122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*EH122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*GT122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*JF122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*LR122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*OD122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*QP122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*TB122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*VN122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*XZ122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*AAL122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*ACX122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*AFJ122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Year",null,null,null,null,null,null,{"$f":"I62","v":0},{"$f":"I125+1","v":1},{"$f":"J125+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BV125+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EH125+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GT125+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JF125+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,{"$f":"LR125+1","v":322},323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,{"$f":"OD125+1","v":386},387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,{"$f":"QP125+1","v":450},451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,{"$f":"TB125+1","v":514},515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,{"$f":"VN125+1","v":578},579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,{"$f":"XZ125+1","v":642},643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,{"$f":"AAL125+1","v":706},707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,{"$f":"ACX125+1","v":770},771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,833,{"$f":"AFJ125+1","v":834},835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860]
[null,null,null,"Total Base for Payment","Currency",{"$f":"SUM(F134:F136)","v":846.93266954575211}]
[null,null,"Payment Real",null,"Currency",{"$f":"PMT(G140,F140,-F137)","v":51.442678781435752}]
["Real Payment and Carrying Charge"]
[null,null,"Revenues",null,"Currency",null,null,null,{"$f":"I144","v":0},65.261468369098921,66.233864247798508,67.220748825090695,68.222337982584534,69.238850818525037,70.27050969572106,71.31754029018731,72.380171640511094,73.458636197954689,74.553169877304214,75.664012108476044,76.791405888892328,77.935597836636816,79.09683824440269,80.275381134244284,81.471484313144515,82.68540942941037,83.917422029908565,85.167791618154212,86.436791713264697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Capitalised",null,null,null,null,null,{"$f":"(I208-I209)*I4","v":0},{"$f":"(J208-J209)*J4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV208-BV209)*BV4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EH208-EH209)*EH4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GT208-GT209)*GT4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JF208-JF209)*JF4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LR208-LR209)*LR4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OD208-OD209)*OD4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QP208-QP209)*QP4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TB208-TB209)*TB4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VN208-VN209)*VN4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(XZ208-XZ209)*XZ4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAL208-AAL209)*AAL4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACX208-ACX209)*ACX4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AFJ208-AFJ209)*AFJ4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Financial Statements"]
[null,null,"Taxable Income",null,null,null,null,null,{"$f":"I229+I230-I231","v":0},{"$f":"J229+J230-J231","v":-32.125154065021391},-30.203043472904497,-28.209893767765791,-26.143184526365189,-24.000307363449352,-21.778562883060076,-19.475157524488701,-17.087200299240919,-14.611699415250015,-12.045558784447614,-9.3855744096663329,-6.6284306467098588,-3.7706963372826081,-0.80882080832236625,2.2608702668744911,72.191063615288655,75.079421761878223,78.073318730431865,81.17648212820373,84.392769410913132,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,{"$f":"BV229+BV230-BV231","v":1.472469804079354E-3},1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,{"$f":"EH229+EH230-EH231","v":1.472469804079354E-3},1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,{"$f":"GT229+GT230-GT231","v":1.472469804079354E-3},1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,{"$f":"JF229+JF230-JF231","v":1.472469804079354E-3},1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,{"$f":"LR229+LR230-LR231","v":1.472469804079354E-3},1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,{"$f":"OD229+OD230-OD231","v":1.472469804079354E-3},1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,{"$f":"QP229+QP230-QP231","v":1.472469804079354E-3},1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,{"$f":"TB229+TB230-TB231","v":1.472469804079354E-3},1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,{"$f":"VN229+VN230-VN231","v":1.472469804079354E-3},1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,{"$f":"XZ229+XZ230-XZ231","v":1.472469804079354E-3},1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,{"$f":"AAL229+AAL230-AAL231","v":1.472469804079354E-3},1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,{"$f":"ACX229+ACX230-ACX231","v":1.472469804079354E-3},1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,{"$f":"AFJ229+AFJ230-AFJ231","v":1.472469804079354E-3},1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3,1.472469804079354E-3]
[null,null,"Equity Capital"]
[]
[null,null,"Difference",null,null,null,null,null,{"$f":"I269-I277","v":-100.12332668717649},108.13717756610384,7.8882918594092599,7.751783504100799,7.6038496304990693,7.4439961779512975,7.2717105589727984,7.0864609982157054,6.8876958483168016,6.6748428818162386,6.4473085583236402,6.2044772660680811,5.9457105369458167,5.670346234146165,5.3776977114058786,5.0670529429053266,3.4026959334972053,3.1412842821880238,2.8625947549501083,2.5659084710287763,2.2504799278811509,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,{"$f":"BU269-BU277","v":1.1779758432634833E-3},1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,{"$f":"EG269-EG277","v":1.1779758432634833E-3},1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,{"$f":"GS269-GS277","v":1.1779758432634833E-3},1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,{"$f":"JE269-JE277","v":1.1779758432634833E-3},1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,{"$f":"LQ269-LQ277","v":1.1779758432634833E-3},1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,{"$f":"OC269-OC277","v":1.1779758432634833E-3},1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,{"$f":"QO269-QO277","v":1.1779758432634833E-3},1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,{"$f":"TA269-TA277","v":1.1779758432634833E-3},1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,{"$f":"VM269-VM277","v":1.1779758432634833E-3},1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,{"$f":"XY269-XY277","v":1.1779758432634833E-3},1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,{"$f":"AAK269-AAK277","v":1.1779758432634833E-3},1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,{"$f":"ACW269-ACW277","v":1.1779758432634833E-3},1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,{"$f":"AFI269-AFI277","v":1.1779758432634833E-3},1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3,1.1779758432634833E-3]
[null,"Date for PLCR NPV",null,null,null,null,null,null,{"$f":"I127","v":"2001-02-28"},"2002-02-28","2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29",{"$f":"BU127","v":"2065-02-28"},"2066-02-28","2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29",{"$f":"EG127","v":"2129-02-28"},"2130-02-28","2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29",{"$f":"GS127","v":"2193-02-28"},"2194-02-28","2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29",{"$f":"JE127","v":"2257-02-28"},"2258-02-28","2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29",{"$f":"LQ127","v":"2321-02-28"},"2322-02-28","2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29",{"$f":"OC127","v":"2385-02-28"},"2386-02-28","2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29",{"$f":"QO127","v":"2449-02-28"},"2450-02-28","2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29",{"$f":"TA127","v":"2513-02-28"},"2514-02-28","2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29",{"$f":"VM127","v":"2577-02-28"},"2578-02-28","2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29",{"$f":"XY127","v":"2641-02-28"},"2642-02-28","2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29",{"$f":"AAK127","v":"2705-02-28"},"2706-02-28","2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29",{"$f":"ACW127","v":"2769-02-28"},"2770-02-28","2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29",{"$f":"AFI127","v":"2833-02-28"},"2834-02-28","2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"row ",154,"col ",6," sheet_name ",{"$f":"LOOKUP(F157,6:6,75:75)","v":1.0161516426496437}," Original Search sheet name ","LOOKUP(F153,6:6,73:73)"," start of count in function ",13," Length Applied ",-13," length until hit ! ",0]
[null,null,null,null,null,null,null,null,null,"row ",155,"col ",6," sheet_name ",{"$f":"LOOKUP(F157,6:6,144:144)","v":65.261468369098921}," Original Search sheet name ","LOOKUP(F153,6:6,140:140)"," start of count in function ",13," Length Applied ",-13," length until hit ! ",0]

{"sheet":"Battery Carrying Charge","index":7,"n_rows":2026,"n_cols":869,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Summary",null,null,null,"Carrying Charge",{"$f":"'Battery Carrying Charge'!F171","v":6.716639358269022E-2},"IRR",{"$f":"E160","v":3.4459486603736891E-2},"WACC",{"$f":"M47","v":3.4479999999999997E-2},"Equity IRR",{"$f":"F280","v":9.993782639503479E-2},"Equity Cost",{"$f":"F26","v":0.1}]
[]
[null,"Period (Long Enough for Nuclear Plant)",null,null,null,null,null,0,{"$f":"H3+1","v":1},{"$f":"I3+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BU3+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EG3+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GS3+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JE3+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,{"$f":"LQ3+1","v":322},323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,{"$f":"OC3+1","v":386},387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,{"$f":"QO3+1","v":450},451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,{"$f":"TA3+1","v":514},515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,{"$f":"UR3+1","v":557},{"$f":"US3+1","v":558},{"$f":"UT3+1","v":559},{"$f":"UU3+1","v":560},561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,{"$f":"XG3+1","v":624},625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,{"$f":"ZS3+1","v":688},{"$f":"ZT3+1","v":689},{"$f":"ZU3+1","v":690},{"$f":"ZV3+1","v":691},{"$f":"ZW3+1","v":692},693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,{"$f":"ACI3+1","v":756},757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,{"$f":"AEU3+1","v":820},821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861]
[null,"Construction Period",null,null,{"$f":"'Battery Carrying Charge'!F34","v":1},null,null,null,{"$f":"I3<=$E$4","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GS3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JE3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LQ3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OC3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QO3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"TA3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"VM3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"XY3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AAK3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ACW3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AFI3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Months per Period/Construction and Operation",null,null,{"$f":"'Battery Carrying Charge'!F15","v":1},{"$f":"'Battery Carrying Charge'!F16","v":12},null,1,{"$f":"IF(I4,$E$5,$F$5)","v":1},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(BU4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(EG4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(GS4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(JE4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(LQ4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(OC4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(QO4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(TA4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(VM4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(XY4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(AAK4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(ACW4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(AFI4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,"Start of Period (Need for XIRR and XNPV)",null,null,{"$f":"'Battery Carrying Charge'!F14","v":"2001-01-01"},null,null,{"$f":"E6","v":"2001-01-01"},{"$f":"H7+1","v":"2001-02-01"},{"$f":"I7+1","v":"2001-03-01"},"2002-03-01","2003-03-01","2004-03-01","2005-03-01","2006-03-01","2007-03-01","2008-03-01","2009-03-01","2010-03-01","2011-03-01","2012-03-01","2013-03-01","2014-03-01","2015-03-01","2016-03-01","2017-03-01","2018-03-01","2019-03-01","2020-03-01","2021-03-01","2022-03-01","2023-03-01","2024-03-01","2025-03-01","2026-03-01","2027-03-01","2028-03-01","2029-03-01","2030-03-01","2031-03-01","2032-03-01","2033-03-01","2034-03-01","2035-03-01","2036-03-01","2037-03-01","2038-03-01","2039-03-01","2040-03-01","2041-03-01","2042-03-01","2043-03-01","2044-03-01","2045-03-01","2046-03-01","2047-03-01","2048-03-01","2049-03-01","2050-03-01","2051-03-01","2052-03-01","2053-03-01","2054-03-01","2055-03-01","2056-03-01","2057-03-01","2058-03-01","2059-03-01","2060-03-01","2061-03-01","2062-03-01","2063-03-01","2064-03-01",{"$f":"BU7+1","v":"2065-03-01"},"2066-03-01","2067-03-01","2068-03-01","2069-03-01","2070-03-01","2071-03-01","2072-03-01","2073-03-01","2074-03-01","2075-03-01","2076-03-01","2077-03-01","2078-03-01","2079-03-01","2080-03-01","2081-03-01","2082-03-01","2083-03-01","2084-03-01","2085-03-01","2086-03-01","2087-03-01","2088-03-01","2089-03-01","2090-03-01","2091-03-01","2092-03-01","2093-03-01","2094-03-01","2095-03-01","2096-03-01","2097-03-01","2098-03-01","2099-03-01","2100-03-01","2101-03-01","2102-03-01","2103-03-01","2104-03-01","2105-03-01","2106-03-01","2107-03-01","2108-03-01","2109-03-01","2110-03-01","2111-03-01","2112-03-01","2113-03-01","2114-03-01","2115-03-01","2116-03-01","2117-03-01","2118-03-01","2119-03-01","2120-03-01","2121-03-01","2122-03-01","2123-03-01","2124-03-01","2125-03-01","2126-03-01","2127-03-01","2128-03-01",{"$f":"EG7+1","v":"2129-03-01"},"2130-03-01","2131-03-01","2132-03-01","2133-03-01","2134-03-01","2135-03-01","2136-03-01","2137-03-01","2138-03-01","2139-03-01","2140-03-01","2141-03-01","2142-03-01","2143-03-01","2144-03-01","2145-03-01","2146-03-01","2147-03-01","2148-03-01","2149-03-01","2150-03-01","2151-03-01","2152-03-01","2153-03-01","2154-03-01","2155-03-01","2156-03-01","2157-03-01","2158-03-01","2159-03-01","2160-03-01","2161-03-01","2162-03-01","2163-03-01","2164-03-01","2165-03-01","2166-03-01","2167-03-01","2168-03-01","2169-03-01","2170-03-01","2171-03-01","2172-03-01","2173-03-01","2174-03-01","2175-03-01","2176-03-01","2177-03-01","2178-03-01","2179-03-01","2180-03-01","2181-03-01","2182-03-01","2183-03-01","2184-03-01","2185-03-01","2186-03-01","2187-03-01","2188-03-01","2189-03-01","2190-03-01","2191-03-01","2192-03-01",{"$f":"GS7+1","v":"2193-03-01"},"2194-03-01","2195-03-01","2196-03-01","2197-03-01","2198-03-01","2199-03-01","2200-03-01","2201-03-01","2202-03-01","2203-03-01","2204-03-01","2205-03-01","2206-03-01","2207-03-01","2208-03-01","2209-03-01","2210-03-01","2211-03-01","2212-03-01","2213-03-01","2214-03-01","2215-03-01","2216-03-01","2217-03-01","2218-03-01","2219-03-01","2220-03-01","2221-03-01","2222-03-01","2223-03-01","2224-03-01","2225-03-01","2226-03-01","2227-03-01","2228-03-01","2229-03-01","2230-03-01","2231-03-01","2232-03-01","2233-03-01","2234-03-01","2235-03-01","2236-03-01","2237-03-01","2238-03-01","2239-03-01","2240-03-01","2241-03-01","2242-03-01","2243-03-01","2244-03-01","2245-03-01","2246-03-01","2247-03-01","2248-03-01","2249-03-01","2250-03-01","2251-03-01","2252-03-01","2253-03-01","2254-03-01","2255-03-01","2256-03-01",{"$f":"JE7+1","v":"2257-03-01"},"2258-03-01","2259-03-01","2260-03-01","2261-03-01","2262-03-01","2263-03-01","2264-03-01","2265-03-01","2266-03-01","2267-03-01","2268-03-01","2269-03-01","2270-03-01","2271-03-01","2272-03-01","2273-03-01","2274-03-01","2275-03-01","2276-03-01","2277-03-01","2278-03-01","2279-03-01","2280-03-01","2281-03-01","2282-03-01","2283-03-01","2284-03-01","2285-03-01","2286-03-01","2287-03-01","2288-03-01","2289-03-01","2290-03-01","2291-03-01","2292-03-01","2293-03-01","2294-03-01","2295-03-01","2296-03-01","2297-03-01","2298-03-01","2299-03-01","2300-03-01","2301-03-01","2302-03-01","2303-03-01","2304-03-01","2305-03-01","2306-03-01","2307-03-01","2308-03-01","2309-03-01","2310-03-01","2311-03-01","2312-03-01","2313-03-01","2314-03-01","2315-03-01","2316-03-01","2317-03-01","2318-03-01","2319-03-01","2320-03-01",{"$f":"LQ7+1","v":"2321-03-01"},"2322-03-01","2323-03-01","2324-03-01","2325-03-01","2326-03-01","2327-03-01","2328-03-01","2329-03-01","2330-03-01","2331-03-01","2332-03-01","2333-03-01","2334-03-01","2335-03-01","2336-03-01","2337-03-01","2338-03-01","2339-03-01","2340-03-01","2341-03-01","2342-03-01","2343-03-01","2344-03-01","2345-03-01","2346-03-01","2347-03-01","2348-03-01","2349-03-01","2350-03-01","2351-03-01","2352-03-01","2353-03-01","2354-03-01","2355-03-01","2356-03-01","2357-03-01","2358-03-01","2359-03-01","2360-03-01","2361-03-01","2362-03-01","2363-03-01","2364-03-01","2365-03-01","2366-03-01","2367-03-01","2368-03-01","2369-03-01","2370-03-01","2371-03-01","2372-03-01","2373-03-01","2374-03-01","2375-03-01","2376-03-01","2377-03-01","2378-03-01","2379-03-01","2380-03-01","2381-03-01","2382-03-01","2383-03-01","2384-03-01",{"$f":"OC7+1","v":"2385-03-01"},"2386-03-01","2387-03-01","2388-03-01","2389-03-01","2390-03-01","2391-03-01","2392-03-01","2393-03-01","2394-03-01","2395-03-01","2396-03-01","2397-03-01","2398-03-01","2399-03-01","2400-03-01","2401-03-01","2402-03-01","2403-03-01","2404-03-01","2405-03-01","2406-03-01","2407-03-01","2408-03-01","2409-03-01","2410-03-01","2411-03-01","2412-03-01","2413-03-01","2414-03-01","2415-03-01","2416-03-01","2417-03-01","2418-03-01","2419-03-01","2420-03-01","2421-03-01","2422-03-01","2423-03-01","2424-03-01","2425-03-01","2426-03-01","2427-03-01","2428-03-01","2429-03-01","2430-03-01","2431-03-01","2432-03-01","2433-03-01","2434-03-01","2435-03-01","2436-03-01","2437-03-01","2438-03-01","2439-03-01","2440-03-01","2441-03-01","2442-03-01","2443-03-01","2444-03-01","2445-03-01","2446-03-01","2447-03-01","2448-03-01",{"$f":"QO7+1","v":"2449-03-01"},"2450-03-01","2451-03-01","2452-03-01","2453-03-01","2454-03-01","2455-03-01","2456-03-01","2457-03-01","2458-03-01","2459-03-01","2460-03-01","2461-03-01","2462-03-01","2463-03-01","2464-03-01","2465-03-01","2466-03-01","2467-03-01","2468-03-01","2469-03-01","2470-03-01","2471-03-01","2472-03-01","2473-03-01","2474-03-01","2475-03-01","2476-03-01","2477-03-01","2478-03-01","2479-03-01","2480-03-01","2481-03-01","2482-03-01","2483-03-01","2484-03-01","2485-03-01","2486-03-01","2487-03-01","2488-03-01","2489-03-01","2490-03-01","2491-03-01","2492-03-01","2493-03-01","2494-03-01","2495-03-01","2496-03-01","2497-03-01","2498-03-01","2499-03-01","2500-03-01","2501-03-01","2502-03-01","2503-03-01","2504-03-01","2505-03-01","2506-03-01","2507-03-01","2508-03-01","2509-03-01","2510-03-01","2511-03-01","2512-03-01",{"$f":"TA7+1","v":"2513-03-01"},"2514-03-01","2515-03-01","2516-03-01","2517-03-01","2518-03-01","2519-03-01","2520-03-01","2521-03-01","2522-03-01","2523-03-01","2524-03-01","2525-03-01","2526-03-01","2527-03-01","2528-03-01","2529-03-01","2530-03-01","2531-03-01","2532-03-01","2533-03-01","2534-03-01","2535-03-01","2536-03-01","2537-03-01","2538-03-01","2539-03-01","2540-03-01","2541-03-01","2542-03-01","2543-03-01","2544-03-01","2545-03-01","2546-03-01","2547-03-01","2548-03-01","2549-03-01","2550-03-01","2551-03-01","2552-03-01","2553-03-01","2554-03-01","2555-03-01","2556-03-01","2557-03-01","2558-03-01","2559-03-01","2560-03-01","2561-03-01","2562-03-01","2563-03-01","2564-03-01","2565-03-01","2566-03-01","2567-03-01","2568-03-01","2569-03-01","2570-03-01","2571-03-01","2572-03-01","2573-03-01","2574-03-01","2575-03-01","2576-03-01",{"$f":"VM7+1","v":"2577-03-01"},"2578-03-01","2579-03-01","2580-03-01","2581-03-01","2582-03-01","2583-03-01","2584-03-01","2585-03-01","2586-03-01","2587-03-01","2588-03-01","2589-03-01","2590-03-01","2591-03-01","2592-03-01","2593-03-01","2594-03-01","2595-03-01","2596-03-01","2597-03-01","2598-03-01","2599-03-01","2600-03-01","2601-03-01","2602-03-01","2603-03-01","2604-03-01","2605-03-01","2606-03-01","2607-03-01","2608-03-01","2609-03-01","2610-03-01","2611-03-01","2612-03-01","2613-03-01","2614-03-01","2615-03-01","2616-03-01","2617-03-01","2618-03-01","2619-03-01","2620-03-01","2621-03-01","2622-03-01","2623-03-01","2624-03-01","2625-03-01","2626-03-01","2627-03-01","2628-03-01","2629-03-01","2630-03-01","2631-03-01","2632-03-01","2633-03-01","2634-03-01","2635-03-01","2636-03-01","2637-03-01","2638-03-01","2639-03-01","2640-03-01",{"$f":"XY7+1","v":"2641-03-01"},"2642-03-01","2643-03-01","2644-03-01","2645-03-01","2646-03-01","2647-03-01","2648-03-01","2649-03-01","2650-03-01","2651-03-01","2652-03-01","2653-03-01","2654-03-01","2655-03-01","2656-03-01","2657-03-01","2658-03-01","2659-03-01","2660-03-01","2661-03-01","2662-03-01","2663-03-01","2664-03-01","2665-03-01","2666-03-01","2667-03-01","2668-03-01","2669-03-01","2670-03-01","2671-03-01","2672-03-01","2673-03-01","2674-03-01","2675-03-01","2676-03-01","2677-03-01","2678-03-01","2679-03-01","2680-03-01","2681-03-01","2682-03-01","2683-03-01","2684-03-01","2685-03-01","2686-03-01","2687-03-01","2688-03-01","2689-03-01","2690-03-01","2691-03-01","2692-03-01","2693-03-01","2694-03-01","2695-03-01","2696-03-01","2697-03-01","2698-03-01","2699-03-01","2700-03-01","2701-03-01","2702-03-01","2703-03-01","2704-03-01",{"$f":"AAK7+1","v":"2705-03-01"},"2706-03-01","2707-03-01","2708-03-01","2709-03-01","2710-03-01","2711-03-01","2712-03-01","2713-03-01","2714-03-01","2715-03-01","2716-03-01","2717-03-01","2718-03-01","2719-03-01","2720-03-01","2721-03-01","2722-03-01","2723-03-01","2724-03-01","2725-03-01","2726-03-01","2727-03-01","2728-03-01","2729-03-01","2730-03-01","2731-03-01","2732-03-01","2733-03-01","2734-03-01","2735-03-01","2736-03-01","2737-03-01","2738-03-01","2739-03-01","2740-03-01","2741-03-01","2742-03-01","2743-03-01","2744-03-01","2745-03-01","2746-03-01","2747-03-01","2748-03-01","2749-03-01","2750-03-01","2751-03-01","2752-03-01","2753-03-01","2754-03-01","2755-03-01","2756-03-01","2757-03-01","2758-03-01","2759-03-01","2760-03-01","2761-03-01","2762-03-01","2763-03-01","2764-03-01","2765-03-01","2766-03-01","2767-03-01","2768-03-01",{"$f":"ACW7+1","v":"2769-03-01"},"2770-03-01","2771-03-01","2772-03-01","2773-03-01","2774-03-01","2775-03-01","2776-03-01","2777-03-01","2778-03-01","2779-03-01","2780-03-01","2781-03-01","2782-03-01","2783-03-01","2784-03-01","2785-03-01","2786-03-01","2787-03-01","2788-03-01","2789-03-01","2790-03-01","2791-03-01","2792-03-01","2793-03-01","2794-03-01","2795-03-01","2796-03-01","2797-03-01","2798-03-01","2799-03-01","2800-03-01","2801-03-01","2802-03-01","2803-03-01","2804-03-01","2805-03-01","2806-03-01","2807-03-01","2808-03-01","2809-03-01","2810-03-01","2811-03-01","2812-03-01","2813-03-01","2814-03-01","2815-03-01","2816-03-01","2817-03-01","2818-03-01","2819-03-01","2820-03-01","2821-03-01","2822-03-01","2823-03-01","2824-03-01","2825-03-01","2826-03-01","2827-03-01","2828-03-01","2829-03-01","2830-03-01","2831-03-01","2832-03-01",{"$f":"AFI7+1","v":"2833-03-01"},"2834-03-01","2835-03-01","2836-03-01","2837-03-01","2838-03-01","2839-03-01","2840-03-01","2841-03-01","2842-03-01","2843-03-01","2844-03-01","2845-03-01","2846-03-01","2847-03-01","2848-03-01","2849-03-01","2850-03-01","2851-03-01","2852-03-01","2853-03-01","2854-03-01","2855-03-01","2856-03-01","2857-03-01","2858-03-01","2859-03-01","2860-03-01"]
[null,"End of Period (Makes Presentation clearer)",null,null,null,null,null,{"$f":"EOMONTH(H6,H5-1)","v":"2001-01-31"},{"$f":"EOMONTH(I6,I5-1)","v":"2001-02-28"},{"$f":"EOMONTH(J6,J5-1)","v":"2002-02-28"},"2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29","2065-02-28",{"$f":"EOMONTH(BV6,BV5-1)","v":"2066-02-28"},"2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29","2129-02-28",{"$f":"EOMONTH(EH6,EH5-1)","v":"2130-02-28"},"2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29","2193-02-28",{"$f":"EOMONTH(GT6,GT5-1)","v":"2194-02-28"},"2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29","2257-02-28",{"$f":"EOMONTH(JF6,JF5-1)","v":"2258-02-28"},"2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29","2321-02-28",{"$f":"EOMONTH(LR6,LR5-1)","v":"2322-02-28"},"2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29","2385-02-28",{"$f":"EOMONTH(OD6,OD5-1)","v":"2386-02-28"},"2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29","2449-02-28",{"$f":"EOMONTH(QP6,QP5-1)","v":"2450-02-28"},"2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29","2513-02-28",{"$f":"EOMONTH(TB6,TB5-1)","v":"2514-02-28"},"2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29","2577-02-28",{"$f":"EOMONTH(VN6,VN5-1)","v":"2578-02-28"},"2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29","2641-02-28",{"$f":"EOMONTH(XZ6,XZ5-1)","v":"2642-02-28"},"2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29","2705-02-28",{"$f":"EOMONTH(AAL6,AAL5-1)","v":"2706-02-28"},"2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29","2769-02-28",{"$f":"EOMONTH(ACX6,ACX5-1)","v":"2770-02-28"},"2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29","2833-02-28",{"$f":"EOMONTH(AFJ6,AFJ5-1)","v":"2834-02-28"},"2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[null,"Operating Period (COD)",null,null,{"$f":"EDATE(E6,E4+E5)","v":"2001-03-01"},{"$f":"'Battery Carrying Charge'!F46","v":"2021-03-01"},{"$f":"COUNTIF(H8:AGK8,TRUE)","v":20},null,{"$f":"AND(I6>=$E$8,I6<$F$8)","v":false},{"$f":"AND(J6>=$E$8,J6<$F$8)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BV6>=$E$8,BV6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EH6>=$E$8,EH6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GT6>=$E$8,GT6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JF6>=$E$8,JF6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LR6>=$E$8,LR6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OD6>=$E$8,OD6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QP6>=$E$8,QP6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(TB6>=$E$8,TB6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(VN6>=$E$8,VN6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(XZ6>=$E$8,XZ6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AAL6>=$E$8,AAL6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(ACX6>=$E$8,ACX6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AFJ6>=$E$8,AFJ6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Plant Age",null,null,null,null,null,null,{"$f":"H9+I8","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"BT9+BU8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"EF9+EG8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"GR9+GS8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"JD9+JE8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"LP9+LQ8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"OB9+OC8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"QN9+QO8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"SZ9+TA8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"VL9+VM8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"XX9+XY8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AAJ9+AAK8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ACV9+ACW8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AFH9+AFI8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"Plant Age Continued",null,null,null,null,null,null,{"$f":"IF(I9>0,H10+1,0)","v":0},{"$f":"IF(J9>0,I10+1,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"IF(BV9>0,BU10+1,0)","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,{"$f":"IF(EH9>0,EG10+1,0)","v":129},130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,{"$f":"IF(GT9>0,GS10+1,0)","v":193},194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,{"$f":"IF(JF9>0,JE10+1,0)","v":257},258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,{"$f":"IF(LR9>0,LQ10+1,0)","v":321},322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,{"$f":"IF(OD9>0,OC10+1,0)","v":385},386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,{"$f":"IF(QP9>0,QO10+1,0)","v":449},450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,{"$f":"IF(TB9>0,TA10+1,0)","v":513},514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,{"$f":"IF(VN9>0,VM10+1,0)","v":577},578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,{"$f":"IF(XZ9>0,XY10+1,0)","v":641},642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,{"$f":"IF(AAL9>0,AAK10+1,0)","v":705},706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,{"$f":"IF(ACX9>0,ACW10+1,0)","v":769},770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,{"$f":"IF(AFJ9>0,AFI10+1,0)","v":833},834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860]
[]
["Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount","Percent"]
[null,"Timing Assumptions",null,null,null,null,null,null,"Initial Required Payment",null,{"$f":"F168","v":67.166393582690219},null,"Premium to Equity"]
[null,null,"Start Date",null,"Date","2001-01-01",null,null,"Overnight Cost",null,{"$f":"F33","v":1000},null,"Premium to Debt"]
[null,null,"Months in Period for Construction Period",null,"Months",1,null,null,"Level Payment with Inflation",null,{"$f":"K13/K14","v":6.716639358269022E-2},null,"Total Premium"]
[null,null,"Months in Period for Operating Period",null,"Months",12]
[]
[null,"Inflation Rate"]
[null,null,"Inflation Rate",null,"% p.a.",{"$f":"Assumptions!E14","v":0.02}]
[null,null,"Degradation Rate",null,"% p.a.",{"$f":"Assumptions!E55","v":0.01}]
[null,null,"Net Inflation Rate",null,null,{"$f":"(1+F19)*(1-F20)-1","v":9.8000000000000309E-3}]
[null,null,"Periodic Inflation Rate - Construction",null,"% p.p.",{"$f":"(1+F21)^(F15/12)-1","v":8.1302127632687515E-4}]
[null,null,"Periodic Inflation Rate - Operation",null,"% p.p.",{"$f":"(1+F21)^(F16/12)-1","v":9.8000000000000309E-3}]
[]
[null,"Returns and Capital Structure"]
[null,null,"Equity Return",null,"% p.a.",{"$f":"Assumptions!E15","v":0.1}]
[null,null,"Base Interest Rate",null,"% p.a.",{"$f":"Assumptions!E20","v":2.1999999999999999E-2}]
[null,null,"Credit Spread",null,"% p.a.",{"$f":"Assumptions!E21","v":1.2E-2}]
[null,null,"Total Interest Rate",null,"% p.a.",{"$f":"F27+F28","v":3.4000000000000002E-2}]
[null,null,"Debt Percent",null,"%",{"$f":"Assumptions!E19","v":0.9}]
[]
[null,"Construction"]
[null,null,"Overnight Construction Cost",null,"Currency",1000]
[null,null,"Construction Months",null,"Months",1]
[null,null,"End of Construction Period",null,"Date",{"$f":"EDATE(F14,F34)","v":"2001-02-01"}]
[null,null,"Mean for S-Curve (Multiplied by Construction Months)",null,"%",0.5]
[null,null,"Mean Month of Construction for S-Curve Analysis",null,"Month",{"$f":"F36*F34","v":0.5}]
[null,null,"Standard Deviation for S-Curve (Multiply by Mean)",null,"%",7]
[null,null,"Standard Deviation of S-Curve",null,"Months",{"$f":"F37/F38","v":7.1428571428571425E-2}]
[]
[null,"Operating Period"]
[null,null,"Operating Years",null,"Years",{"$f":"Assumptions!E7","v":20}]
[null,null,"Operating Months",null,"Months",{"$f":"F42*12","v":240},null,null,"Tax Rate",{"$f":"F65","v":0.2}]
[null,null,"Operating Periods",null,"Periods",{"$f":"F42*12/F16","v":20},null,null,null,"Percent","Pre-tax Cost","After-tax ","WACC","Debt Cost","Risk Free","Equity"]
[null,null,"COD",null,"Date",{"$f":"EDATE(F14,F34+F15)","v":"2001-03-01"},null,null,"Debt",{"$f":"F30","v":0.9},{"$f":"F29","v":3.4000000000000002E-2},{"$f":"K45*(1-J43)","v":2.7200000000000002E-2},{"$f":"L45*J45","v":2.4480000000000002E-2}]
[null,null,"Decomissioning",null,"Date",{"$f":"EDATE(F45,F43)","v":"2021-03-01"},null,null,"Equity",{"$f":"1-J45","v":9.9999999999999978E-2},{"$f":"F26","v":0.1},{"$f":"K46","v":0.1},{"$f":"L46*J46","v":9.9999999999999985E-3}]
[null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(J45:J46)","v":1},null,null,{"$f":"SUM(M45:M46)","v":3.4479999999999997E-2},null,{"$f":"F27","v":2.1999999999999999E-2},{"$f":"K46","v":0.1}]
[null,"Replacement Capital Expenditures and Decomissioning",null,null,null,null,null,null,"Periodic WACC - Construction",null,null,null,{"$f":"(1+M47)^($F$15/12)-1","v":2.8289008936326354E-3},{"$f":"(1+K45)^($F$15/12)-1","v":2.7901164905321796E-3},{"$f":"(1+O47)^($F$15/12)-1","v":1.8151029571964461E-3},{"$f":"(1+P47)^($F$15/12)-1","v":7.9741404289037643E-3}]
[null,null,"Replacement Cost",null,"Currency",0,null,null,"Periodic WACC - Operation",null,null,null,{"$f":"(1+M47)^($F$16/12)-1","v":3.4480000000000066E-2},{"$f":"(1+K45)^($F$16/12)-1","v":3.400000000000003E-2},{"$f":"(1+O47)^($F$15/12)-1","v":1.8151029571964461E-3},{"$f":"(1+P47)^($F$16/12)-1","v":0.10000000000000009}]
[null,null,"Replacement Percent",null,"%",{"$f":"IF(F33,F49/F33)","v":0},null,null,"Real WACC - Construction",null,null,null,{"$f":"(1+M48)/(1+F22)-1","v":2.0142419957076552E-3}]
[null,null,"Replacement Year",null,"Year",11,null,null,"Real WACC - Operation",null,null,null,{"$f":"(1+M49)/(1+F23)-1","v":2.4440483264012602E-2}]
[null,null,"Replacement Period",null,"Month",{"$f":"F51*12","v":132}]
[null,null,"Replacement Date",null,"Date",{"$f":"EDATE(F45,F52)","v":"2012-03-01"}]
[]
[null,null,"Replacement Cost 1",null,"Currency",0]
[null,null,"Replacement Percent 1",null,"%",{"$f":"IF(F33,F55/F33)","v":0}]
[null,null,"Replacement Year 1",null,"Year",21]
[null,null,"Replacement Period",null,"Month",{"$f":"F57*12","v":252}]
[null,null,"Replacement Date",null,"Date",{"$f":"EDATE(F45,F58)","v":"2022-03-01"}]
[]
[null,null,"Decomissioning Cost",null,"Currency",{"$f":"-Assumptions!E277*1000","v":0}]
[null,null,"Decommissioning Percent",null,"%",{"$f":"IF(F33,F61/F33)","v":0}]
[]
[null,"Taxes"]
[null,null,"Income Tax Rate",null,"%",{"$f":"G65/100","v":0.2},{"$f":"Assumptions!E12*100","v":20}]
[null,null,"Tax Depreciation Life - Base Plant",null,"Years",{"$f":"Assumptions!E10","v":10}]
[null,null,"Tax Depreciation Factor",null,"VDB",{"$f":"Assumptions!E11","v":1}]
[null,null,"Apply Depreciation",null,"Switch",true]
[null,null,"Year",null,"Year ",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51]
[null,null,"Annual Depreciation Rate - Base Plant",null,"% p.a.",null,null,{"$f":"F68","v":true},null,{"$f":"IFERROR(VDB(1,0,$F$66,I69,J69,$F$67),0)*$H$70","v":0.1},{"$f":"IFERROR(VDB(1,0,$F$66,J69,K69,$F$67),0)*$H$70","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Depreciation - Base Plant",null,"% p.p.",{"$f":"'Battery Carrying Charge'!F16","v":12},null,null,null,{"$f":"J70/12*$F$71","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement Remaining Life",null,"Years",{"$f":"F42-F51","v":9}]
[null,null,"Replacement Depreciation Life",null,"Years",{"$f":"MIN(F72,F66)","v":9}]
[null,null,"Annual Depreciation Rate - Base Plant",null,"% p.a.",null,null,{"$f":"F68","v":true},null,{"$f":"IFERROR(VDB(1,0,$F$73,I69,J69,$F$67),0)*$H$74","v":0.1111111111111111},{"$f":"IFERROR(VDB(1,0,$F$73,J69,K69,$F$67),0)*$H$74","v":0.1111111111111111},0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Depreciation - Base Plant",null,"% p.p.",{"$f":"'Battery Carrying Charge'!F71","v":12},null,null,null,{"$f":"J74/12*$F$75","v":0.1111111111111111},{"$f":"K74/12*$F$75","v":0.1111111111111111},0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Construction Analyisis"]
[null,"Normal on Construction Period",null,null,"%",{"$f":"'Battery Carrying Charge'!F37","v":0.5},{"$f":"'Battery Carrying Charge'!F39","v":7.1428571428571425E-2},null,{"$f":"IFERROR(_xlfn.NORM.DIST(I3,$F$78,$G$78,0)*I4,0)","v":1.2788608571710432E-10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(BU3,$F$78,$G$78,0)*BU4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(EG3,$F$78,$G$78,0)*EG4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(GS3,$F$78,$G$78,0)*GS4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(JE3,$F$78,$G$78,0)*JE4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(LQ3,$F$78,$G$78,0)*LQ4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(OC3,$F$78,$G$78,0)*OC4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(QO3,$F$78,$G$78,0)*QO4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(TA3,$F$78,$G$78,0)*TA4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(VM3,$F$78,$G$78,0)*VM4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(XY3,$F$78,$G$78,0)*XY4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(AAK3,$F$78,$G$78,0)*AAK4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(ACW3,$F$78,$G$78,0)*ACW4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(AFI3,$F$78,$G$78,0)*AFI4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"S-Curve from Normalised ",null,null,"%",{"$f":"SUM(I78:KV78)","v":1.2788608571710432E-10},null,null,{"$f":"I78/$F$79","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU78/$F$79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG78/$F$79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS78/$F$79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE78/$F$79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ78/$F$79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC78/$F$79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO78/$F$79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA78/$F$79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM78/$F$79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY78/$F$79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK78/$F$79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW78/$F$79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI78/$F$79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflation Rate",null,null,"%",{"$f":"'Battery Carrying Charge'!F22","v":8.1302127632687515E-4},{"$f":"'Battery Carrying Charge'!F23","v":9.8000000000000309E-3},null,{"$f":"IF(I4,$F$81,$G$81)","v":8.1302127632687515E-4},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(BU4,$F$81,$G$81)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(EG4,$F$81,$G$81)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(GS4,$F$81,$G$81)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(JE4,$F$81,$G$81)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(LQ4,$F$81,$G$81)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(OC4,$F$81,$G$81)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(QO4,$F$81,$G$81)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(TA4,$F$81,$G$81)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(VM4,$F$81,$G$81)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(XY4,$F$81,$G$81)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(AAK4,$F$81,$G$81)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(ACW4,$F$81,$G$81)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(AFI4,$F$81,$G$81)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3]
[null,"Combined Inflation Index",null,null,"Index",null,null,1,{"$f":"H82*(1+I81)","v":1.0008130212763269},{"$f":"I82*(1+J81)","v":1.010620988884835},1.0205250745759065,1.0305262203067505,1.0406253772657565,1.0508235059629609,1.0611215763213979,1.0715205677693476,1.0820214693334873,1.0926252797329554,1.1033330074743384,1.114145670947587,1.1250642985228734,1.1360899286483976,1.147223609949152,1.1584664013266537,1.169819372059655,1.1812836019058397,1.192860181204517,1.2045502109803212,1.2163548030479283,1.228275080117798,1.2403121759029525,1.2524672352268016,1.2647414141320243,1.2771358799905181,1.2896518116144253,1.3022903993682466,1.3150528452820556,1.3279403631658198,1.3409541787248449,1.3540955296763484,1.3673656658671767,1.3807658493926751,1.3942973547167234,1.4079614687929474,1.4217594911871183,1.4356927342007522,1.4497625229959197,1.4639701957212798,1.4783171036393485,1.4928046112550142,1.5074340964453135,1.5222069505904776,1.5371245787062644,1.5521883995775858,1.5673998458934462,1.582760364383202,1.5982714159541573,1.6139344758305081,1.6297510336936472,1.6457225938238449,1.6618506752433186,1.6781368118607032,1.694582552616938,1.711189461632584,1.7279591183565834,1.7448931177164779,1.7619930702700994,1.7792606023587465,1.7966973562618622,1.8143049903532285,1.8320851792586901,1.8500396140154254,1.8681700022327765,{"$f":"BU82*(1+BV81)","v":1.8864780682546578},1.9049655533235534,1.9236342157461244,1.9424858310604365,1.9615221922048289,1.9807451096884363,2.000156411763383,2.0197579445986644,2.0395515724557316,2.0595391778657977,2.0797226618088827,2.1001039438946099,2.120684962544777,2.141467675177716,2.1624540583944576,2.1836461081667236,2.2050458400267576,2.2266552892590199,2.2484765110937586,2.2705115809024776,2.292762594395322,2.3152316678203961,2.3379209381650359,2.3608325633590534,2.3839687224799722,2.4073316159602758,2.4309234657966865,2.4547465157614941,2.4788030316159566,2.5030953013257933,2.527625635278786,2.5523963665045182,2.5774098508962626,2.6026684674350462,2.6281746184159096,2.6539307296763854,2.6799392508272142,2.7062026554853209,2.7327234415090773,2.7595041312358664,2.7865472717219779,2.8138554349848532,2.8414312182477048,2.8692772441865326,2.8973961611795609,2.9257906435591208,2.9544633918660002,2.9834171331062871,3.012654621010729,3.0421786362966343,3.0719919869323413,3.1020975084042783,3.1324980639866404,3.1631965450137094,3.1941958711548439,3.2254989906921616,3.2571088808009447,3.2890285478327943,3.3212610276015559,3.3538093856720512,3.3866767176516372,3.4198661494846232,3.4533808377495725,3.4872239699595182,{"$f":"EG82*(1+EH81)","v":3.5213987648651215},3.5559084727607999,3.5907563757938559,3.6259457882766357,3.6614800570017469,3.697362561560364,3.7335967146636557,3.7701859624673597,3.8071337848995399,3.8444436959915556,3.8821192442122729,3.9201640128055533,3.958581620131048,3.9973757200083324,4.0365500020644145,4.0761081920846456,4.1160540523670752,4.1563913820802725,4.1971240176246596,4.238255832997381,4.2797907401607551,4.3217326894143309,4.3640856697705912,4.4068537093343432,4.4500408756858203,4.4936512762675411,4.537689058774963,4.5821584115509575,4.6270635639841569,4.6724087869112019,4.7181983930229316,4.7644367372745569,4.8111282172998475,4.858277273829386,4.9058883911129145,4.9539660973458215,5.0025149650998104,5.0515396117577884,5.1010446999530146,5.151034938012554,5.2015150804050769,5.2524899281930466,5.3039643294893386,5.3559431799183344,5.4084314230815345,5.4614340510277337,5.5149561047278057,5.5690026745541381,5.6235789007647687,5.6786899739922641,5.7343411357373881,5.7905376788676151,5.8472849481205182,5.9045883406120998,5.9624533063500982,6.0208853487523291,6.0798900251701022,6.1394729474167695,6.1996397823014542,6.2603962521680083,6.3217481354392548,6.3837012671665594,6.4462615395847918,6.509434902672723,{"$f":"GS82*(1+GT81)","v":6.5732273647189157},6.6376449928931613,6.7026939138235146,6.7683803141789856,6.8347104412579398,6.901690603582268,6.9693271714973744,7.0376265777780489,7.1065953182402737,7.1762399523590288,7.2465671038921471,7.3175834615102904,7.3892957794330911,7.4617108780715355,7.5348356446766367,7.6086770339944678,7.6832420689276137,7.758537841203105,7.8345715120468959,7.9113503128649558,7.9888815459310329,8.067172585081158,8.146230876414954,8.2260639390038204,8.3066793656060582,8.3880848233889971,8.4702880546582087,8.5532968775938603,8.6371191869942798,8.7217629550268239,8.8072362319860868,8.8935471470595502,8.9807039091007344,9.068714807409922,9.1575882125225387,9.2473325770052597,9.3379564362599119,9.429468409335259,9.5218771997467453,9.615191596304264,9.7094204739480467,9.8045727945927386,9.9006576079797473,9.9976840525379487,10.095661356252821,10.194598837544099,10.294505906152031,10.395392064032322,10.497266906259838,10.600140121941186,10.70402149513621,10.808920905788545,10.914848330665274,11.021813844305793,11.12982761997999,11.238899930655794,11.349041149976221,11.460261753245989,11.572572318427801,11.685983527148393,11.800506165714447,11.916151126138448,12.032929407174606,12.150852115364918,{"$f":"JE82*(1+JF81)","v":12.269930466095495},12.390175784663231,12.511599507352932,12.634213182524991,12.758028471713736,12.883057150736532,13.00931111081375,13.136802359699725,13.265543022824783,13.395545344448466,13.526821688824063,13.659384541374539,13.79324650988001,13.928420325676834,14.064918844868467,14.202755049548179,14.341942049033751,14.482493081114281,14.624421513309201,14.767740844139633,14.912464704412201,15.058606858515441,15.206181205728893,15.355201781545036,15.505682759004177,15.657638450042418,15.811083306852835,15.966031923259992,16.122499036107939,16.280499526661796,16.440048422023082,16.601160896558909,16.763852273345186,16.928138025623969,17.094033778275083,17.261555309302178,17.430718551333339,17.601539593136405,17.774034681149143,17.948220221024403,18.124112779190444,18.301729084426512,18.481086029453891,18.662200672542539,18.845090239133455,19.029772123476963,19.216263890287038,19.404583276411852,19.59474819252069,19.786776724807392,19.980687136710504,20.176497870650266,20.374227549782638,20.573894979770508,20.775519150572258,20.979119238247865,21.184714606782695,21.392324809929168,21.601969593066475,21.813668895078528,22.027442850250299,22.243311790182752,22.461296245726544,22.681416948934665,{"$f":"LQ82*(1+LR81)","v":22.903694835034226},23.128151044417564,23.354806924652856,23.583684032514455,23.814804136033096,24.048189216566222,24.283861470888571,24.521843313303279,24.762157377773651,25.004826520075834,25.249873819972578,25.497322583408309,25.747196344725712,25.999518868904026,26.254314153819287,26.511606432526715,26.771420175565478,27.033780093286019,27.298711138200222,27.566238507354583,27.83638764472666,28.109184243644982,28.384654249232703,28.662823860875186,28.943719534711764,29.22736798615194,29.51379619241623,29.803031395101911,30.09510110277391,30.390033093581096,30.687855417898191,30.988596400993593,31.292284645723331,31.598949035251422,31.908618735796889,32.221323199407699,32.537092166761894,32.855955669996163,33.177944035562128,33.503087887110638,33.831418148404325,34.162966046258688,34.497763113512022,34.835841192024439,35.17723243570628,35.5219693135762,35.870084612849247,36.22161144205517,36.576583234187311,36.935033749882351,37.296997080631201,37.66250765202139,38.031600227011204,38.404309909235913,38.780672146346426,39.160722733380624,39.544497816167755,39.932033894766199,40.323367826934913,40.718536831638879,41.11757849258894,41.52053076181631,41.92743196328211,42.338320796522275,{"$f":"OC82*(1+OD81)","v":42.753236340328193},43.172218056463414,43.595305793416756,44.022539790192241,44.453960680136127,44.889609494801462,45.32952766785052,45.773757038995456,46.222339857977616,46.675318788585798,47.132736912713938,47.594637734458537,48.061065184256229,48.532063623061944,49.007677846567951,49.48795308946432,49.972935029741073,50.462669793032539,50.957203957004261,51.456584555782904,51.960859084429579,52.470075503456989,52.984282243390872,53.503528209376107,54.027862785827992,54.55733584112911,55.091997732372178,55.631899310149429,56.177091923388893,56.727627424238108,57.28355817299564,57.844937043091001,58.411817426113295,58.984253236889209,59.562298918610729,60.146009448013118,60.735440340603645,61.330647655941561,61.931688002969793,62.538618545398897,63.15149700714381,63.770381677813823,64.395331418256404,65.026405666155313,65.663664441683636,66.307168353212134,66.956978603073608,67.613156993383726,68.275765931918883,68.944868438051685,69.620528148744597,70.302809324602293,70.991776855983403,71.687496269172044,72.390033732609936,73.099456063189521,73.815830732608774,74.53922587378834,75.269710287351472,76.007353448167521,76.752225511959566,77.504397321976768,78.263940415732137,79.030927031806314,{"$f":"QO82*(1+QP81)","v":79.805430116718014},80.58752333186186,81.377281060514107,82.174778414907152,82.980091243373238,83.793296137558301,84.61447043970638,85.443692250015502,86.281040434065659,87.126594630319502,87.980435257696641,88.842643523222065,89.713301429749649,90.592491783761204,91.480298203242072,92.376805125633851,93.282097815865072,94.196262374460559,95.11938574573027,96.05155572603843,96.992860972153608,97.94339100968071,98.903236241575584,99.872487956743029,100.85123833871911,101.83958047443856,102.83760836308807,103.84541692504634,104.86310201091179,105.89076041061873,106.92848986264279,107.97638906329669,109.034557676117,110.10309634134295,111.18210668548811,112.2716913310059,113.37195390604975,114.48299905432904,115.60493244506146,116.73786078302307,117.8818918186967,119.03713435851994,120.20369827523344,121.38169451833073,122.57123512461038,123.77243322883157,124.98540307447412,126.21026002460397,127.44712057284509,128.69610235445899,129.9573241575327,131.23090593427651,132.51696881243242,133.81563510679428,135.12702833084086,136.45127320848312,137.78849568592625,139.13882294364834,140.50238340849609,141.87930676589934,143.26972397220516,144.67376726713277,146.09157018635068,147.52326757417691,{"$f":"TA82*(1+TB81)","v":148.96899559640386},150.42889175324862,151.90309489243046,153.39174522237627,154.89498432555555,156.41295517194601,157.94580213263109,159.49367099353088,161.0567089692675,162.63506471716633,164.22888835139457,165.83833145723824,167.46354710551918,169.10468986715327,170.76191582785137,172.43538260296432,174.12524935247339,175.83167679612762,177.55482722872969,179.29486453557124,181.05195420801985,182.82626335925846,184.6179607401792,186.42721675543297,188.2542034796362,190.09909467373663,191.96206580153927,193.84329404639436,195.74295832804904,197.66123931966393,199.59831946499665,201.55438299575363,203.52961594911201,205.52420618541331,207.53834340603035,209.57221917140944,211.62602691928927,213.69996198309832,215.7942216105327,217.90900498231593,220.04451323114264,222.20094946080786,224.37851876552378,226.57742824942591,228.79788704627029,231.04010633932376,233.30429938144914,235.59068151538736,237.89947019423818,240.23088500214172,242.58514767516272,244.96248212237933,247.36311444717865,249.78727296876102,252.23518824385488,254.70709308864465,257.20322260091336,259.72381418240235,262.26910756138989,264.83934481549153,267.43477039468337,270.05563114455128,272.70217632976789,275.37465765779962,{"$f":"VM82*(1+VN81)","v":278.07332930284605},280.79844793001394,283.55027271972807,286.32906539238144,289.13509023322678,291.9686141175124,294.82990653586404,297.71923961991553,300.63688816819069,303.58312967223895,306.5582443430269,309.56251513758855,312.59622778593695,315.65967081823914,318.75313559225788,321.87691632106203,325.03131010100844,328.21661693999835,331.43313978601032,334.68118455591321,337.96106016456116,341.27307855417388,344.61755472400478,347.99480676030004,351.40515586655101,354.84892639404325,358.32644587270488,361.83804504225742,365.38405788367157,368.96482165093158,372.58067690311071,376.2319675367612,379.91904081862145,383.64224741864393,387.40194144334663,391.19848046949141,395.03222557809244,398.90354138875773,402.81279609436757,406.7603614960924,410.74661303875411,414.77192984653391,418.83669475902997,422.94129436766849,427.08611905247164,431.27156301918586,435.49802433677388,439.76590497527428,444.07561084403198,448.42755183030351,452.8221418382405,457.25979882825527,461.74094485677216,466.26600611636854,470.83541297630899,475.44960002347682,480.10900610370692,484.81407436352328,489.56525229228583,494.36299176475023,499.20774908404479,504.09998502506846,509.04016487831416,514.02875849412169,{"$f":"XY82*(1+XZ81)","v":519.06624032736408},524.15308948257223,529.28978975950145,534.47682969914456,539.71470263019614,545.00390671597211,550.34494500178869,555.73832546280619,561.18456105234168,566.68416975065463,572.23767461421107,577.84560382543032,583.50849074291955,589.22687395220021,595.00129731693175,600.8323100306377,606.720466668938,612.66632724229362,618.67045724926811,624.73342773031095,630.855815322068,637.03820231222426,643.28117669488404,649.58533222649396,655.95126848231359,662.37959091344032,668.87091090439208,675.42584583125517,682.04501912040155,688.72906030778154,695.47860509879786,702.29429542876608,709.17677952396798,716.12671196330291,723.14475374054325,730.23157232720064,737.3878417360072,744.61424258502007,751.91146216235325,759.28019449154431,766.7211403975615,774.23500757345766,781.82251064767752,789.48437125202474,797.22131809029463,805.0340870075795,812.92342106025376,820.89007058664424,828.93479327839339,837.05835425252167,845.26152612419639,853.54508908021353,861.90983095319962,870.35654729654095,878.88604146004707,887.49912466635556,896.19661608808588,904.97934292574917,913.84814048642158,922.80385226318856,931.84733001536779,940.97943384951839,950.20103230124369,959.51300241779586,{"$f":"AAK82*(1+AAL81)","v":968.91622984149024},978.41160889393689,988.0000426610975,997.68244307917632,1007.4597310213522,1017.3328363853615,1027.302698181938,1037.3702646241211,1047.5364932174375,1057.8023508509684,1068.168813889308,1078.6368682654233,1089.2075095744244,1099.8817431682537,1110.6605842513027,1121.5450579769654,1132.5361995451397,1143.635054300682,1154.8426778328287,1166.1601360755906,1177.5885054091314,1189.1288727621409,1200.7823357152099,1212.5500026052191,1224.4329926307503,1236.4324359585316,1248.5494738309253,1260.7852586744684,1273.1409542094782,1285.617735560731,1298.2167893692263,1310.9393139050446,1323.7865191813141,1336.7596270692911,1349.8598714145703,1363.0884981544332,1376.4467654363466,1389.9359437376229,1403.5573159862518,1417.3121776829171,1431.2018370242097,1445.227615027047,1459.3908456543122,1473.6928759417244,1488.1350661259535,1502.718789773988,1517.4454339137731,1532.3163991661281,1547.3330998779563,1562.4969642567603,1577.8094345064767,1593.2719669646401,1608.8860322408937,1624.6531153568544,1640.5747158873517,1656.6523481030476,1672.8875411144575,1689.2818390173793,1705.8368010397496,1722.5540016899392,1739.4350309065007,1756.4814942093844,1773.6950128526364,1791.0772239785922,{"$f":"ACW82*(1+ACX81)","v":1808.6297807735825},1826.3543526251638,1844.2526252808905,1862.3263010086432,1880.5770987585279,1899.0067543263615,1917.61702051876,1936.4096673198439,1955.3864820595784,1974.5492695837622,1993.8998524256831,2013.440070979455,2033.1717836750536,2053.096867155069,2073.2172164531889,2093.5347451744301,2114.0513856771395,2134.7690892567757,2155.689826331492,2176.8155866295406,2198.1483793785101,2219.6902334964198,2241.4431977846848,2263.4093411229746,2285.5907526659798,2307.9895420421067,2330.6078395541194,2353.4477963817499,2376.5115847862912,2399.8013983171968,2423.3194520207053,2447.0679826505084,2471.0492488804834,2495.2655315195125,2519.7191337284039,2544.4123812389425,2569.3476225750842,2594.5272292763202,2619.9535961232282,2645.6291413652357,2671.5563069506152,2697.7375587587312,2724.1753868345668,2750.8723056255458,2777.8308542206764,2805.053596592039,2832.5431218386411,2860.3020444326598,2888.3330044681002,2916.6386679118878,2945.2217268574245,2974.0848997806274,3003.2309317984777,3032.6625949301028,3062.3826883604179,3092.3940387063499,3122.699500285672,3153.3019553884715,3184.2043145512785,3215.4095168338813,3246.9205300988533,3278.7403512938222,3310.8720067365016,3343.3185524025193,{"$f":"AFI82*(1+AFJ81)","v":3376.0830742160642},3409.1686883433817,3442.578541489147,3476.3158111957409,3510.3837061454592,3544.7854664656847,3579.5243640370486,3614.6037028046117,3650.026819092097,3685.7970819191996,3721.9178933220078,3758.3926886765635,3795.224937025594,3832.4181414084451,3869.9758391942478,3907.9016024183516,3946.1990381220517,3984.8717886956479,4023.9235322248655,4063.3579828406691,4103.1788910725081,4143.390044205019,4183.9952666382287,4224.9984202512833,4266.403404769746,4308.2141581364895,4350.4346568862275,4393.0689165237127]
[null,"Inflation Index from COD",null,null,"Index"]
[]
[null,"Initial Construction without Inflation and Return",null,null,"Currency",{"$f":"'Battery Carrying Charge'!F33","v":1000},null,null,{"$f":"$F$85*I79","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*BU79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*EG79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*GS79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*JE79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*LQ79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*OC79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*QO79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TA79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VM79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*XY79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAK79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*ACW79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AFI79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction with Inflation - Conversion of Overnight Cost",null,null,null,null,null,null,{"$f":"I85*I82","v":1000.8130212763268},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU85*BU82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG85*EG82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS85*GS82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE85*JE82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ85*LQ82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC85*OC82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO85*QO82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA85*TA82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM85*VM82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY85*XY82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK85*AAK82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW85*ACW82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI85*AFI82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Final Period of Construction",null,null,"Switch",{"$f":"EDATE(E6,E4)","v":"2001-02-01"},null,null,{"$f":"$F$87=I6","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$87=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$87=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$87=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$87=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$87=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$87=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$87=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$87=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$87=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$87=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$87=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$87=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$87=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Construction Work Balance Including Equity and Debt Return"]
[null,null,"Open Balance",null,"Currency",null,null,null,{"$f":"H94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OB94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QN94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SZ94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UR94","v":0},{"$f":"US94","v":0},{"$f":"UT94","v":0},{"$f":"UU94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XG94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ZS94","v":0},{"$f":"ZT94","v":0},{"$f":"ZU94","v":0},{"$f":"ZV94","v":0},{"$f":"ZW94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACI94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AEU94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Accrued Return (Annual and Periodic AT WACC)",null,"Currency",{"$f":"'Battery Carrying Charge'!M48","v":2.8289008936326354E-3},null,null,{"$f":"I90*$F$91","v":0},{"$f":"J90*$F$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV90*$F$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH90*$F$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT90*$F$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF90*$F$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR90*$F$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD90*$F$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP90*$F$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB90*$F$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN90*$F$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ90*$F$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL90*$F$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX90*$F$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ90*$F$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Construction with Inflation from Above",null,"Currency",null,null,null,{"$f":"I86","v":1000.8130212763268},{"$f":"J86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Transferred to Plant (last month of Construction)",null,"Currency",null,null,null,{"$f":"(I90+I92+I91)*I87","v":1000.8130212763268},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU90+BU92+BU91)*BU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG90+EG92+EG91)*EG87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS90+GS92+GS91)*GS87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JE90+JE92+JE91)*JE87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LQ90+LQ92+LQ91)*LQ87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OC90+OC92+OC91)*OC87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QO90+QO92+QO91)*QO87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TA90+TA92+TA91)*TA87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VM90+VM92+VM91)*VM87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(XY90+XY92+XY91)*XY87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAK90+AAK92+AAK91)*AAK87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACW90+ACW92+ACW91)*ACW87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AFI90+AFI92+AFI91)*AFI87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,"Currency",null,null,null,{"$f":"I90+I92+I91-I93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU90+BU92+BU91-BU93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG90+EG92+EG91-EG93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS90+GS92+GS91-GS93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE90+JE92+JE91-JE93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ90+LQ92+LQ91-LQ93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC90+OC92+OC91-OC93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO90+QO92+QO91-QO93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA90+TA92+TA91-TA93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM90+VM92+VM91-VM93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY90+XY92+XY91-XY93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK90+AAK92+AAK91-AAK93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW90+ACW92+ACW91-ACW93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI90+AFI92+AFI91-AFI93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Nominal Cost",null,null,"Currency",{"$f":"SUM(93:93)","v":1000.8130212763268}]
[null,"PV of Construction Nominal Construction",null,null,"Currency",{"$f":"XNPV(G97,I93:AGK93,I7:AGK7)","v":1000.8130212763268},{"$f":"'Battery Carrying Charge'!M47","v":3.4479999999999997E-2}]
[]
["Replacement and Decommissioning"]
[null,"Replacement Period (Date/Check)",null,null,"Switch",{"$f":"'Battery Carrying Charge'!F53","v":"2012-03-01"},{"$f":"COUNTIF(I100:AGK100,TRUE)","v":1},null,{"$f":"$F$100=I6","v":false},false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$100=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$100=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$100=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$100=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$100=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$100=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$100=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$100=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$100=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$100=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$100=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$100=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$100=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Replacement without Inflation",null,null,"Currency",{"$f":"'Battery Carrying Charge'!F49","v":0},null,null,{"$f":"I100*$F$101","v":0},{"$f":"J100*$F$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV100*$F$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH100*$F$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT100*$F$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF100*$F$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR100*$F$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD100*$F$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP100*$F$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB100*$F$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN100*$F$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ100*$F$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL100*$F$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX100*$F$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ100*$F$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement with Inflation",null,null,"Currency",{"$f":"SUM(I102:AGK102)","v":0},null,null,{"$f":"I101*I82","v":0},{"$f":"J101*J82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV101*BV82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH101*EH82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT101*GT82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF101*JF82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR101*LR82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD101*OD82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP101*QP82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB101*TB82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN101*VN82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ101*XZ82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL101*AAL82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX101*ACX82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ101*AFJ82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Decomissioning Date",null,null,"Switch",{"$f":"EDATE(F46,-F5)","v":"2020-03-01"},null,null,{"$f":"$F$103=I6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$103=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$103=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$103=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$103=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$103=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$103=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$103=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$103=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$103=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$103=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$103=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$103=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$103=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Real Decomissioning",null,null,"Currency",{"$f":"'Battery Carrying Charge'!F61","v":0},null,null,{"$f":"$F$104*I103","v":0},{"$f":"$F$104*J103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$104*BV103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$104*EH103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$104*GT103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$104*JF103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$104*LR103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$104*OD103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$104*QP103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$104*TB103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$104*VN103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$104*XZ103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$104*AAL103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$104*ACX103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$104*AFJ103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nominal Decomissioning",null,null,"Currency",{"$f":"SUM(I105:AGK105)","v":0},null,null,{"$f":"I104*I82","v":0},{"$f":"J104*J82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV104*BV82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH104*EH82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT104*GT82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF104*JF82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR104*LR82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD104*OD82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP104*QP82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB104*TB82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN104*VN82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ104*XZ82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL104*AAL82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX104*ACX82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ104*AFJ82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Replacement and Decomissioning",null,"Currency",null,null,null,{"$f":"I105+I102","v":0},{"$f":"J105+J102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV105+BV102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH105+EH102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT105+GT102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF105+JF102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR105+LR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD105+OD102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP105+QP102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB105+TB102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN105+VN102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ105+XZ102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL105+AAL102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX105+ACX102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ105+AFJ102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Date for PV Calculation  (COD)",null,null,"Date",{"$f":"EOMONTH(F35,0)","v":"2001-02-28"},null,null,{"$f":"IF(I4,$F$108,I7)","v":"2001-02-28"},"2002-02-28","2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29",{"$f":"IF(BU4,$F$108,BU7)","v":"2065-02-28"},"2066-02-28","2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29",{"$f":"IF(EG4,$F$108,EG7)","v":"2129-02-28"},"2130-02-28","2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29",{"$f":"IF(GS4,$F$108,GS7)","v":"2193-02-28"},"2194-02-28","2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29",{"$f":"IF(JE4,$F$108,JE7)","v":"2257-02-28"},"2258-02-28","2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29",{"$f":"IF(LQ4,$F$108,LQ7)","v":"2321-02-28"},"2322-02-28","2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29",{"$f":"IF(OC4,$F$108,OC7)","v":"2385-02-28"},"2386-02-28","2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29",{"$f":"IF(QO4,$F$108,QO7)","v":"2449-02-28"},"2450-02-28","2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29",{"$f":"IF(TA4,$F$108,TA7)","v":"2513-02-28"},"2514-02-28","2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29",{"$f":"IF(VM4,$F$108,VM7)","v":"2577-02-28"},"2578-02-28","2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29",{"$f":"IF(XY4,$F$108,XY7)","v":"2641-02-28"},"2642-02-28","2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29",{"$f":"IF(AAK4,$F$108,AAK7)","v":"2705-02-28"},"2706-02-28","2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29",{"$f":"IF(ACW4,$F$108,ACW7)","v":"2769-02-28"},"2770-02-28","2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29",{"$f":"IF(AFI4,$F$108,AFI7)","v":"2833-02-28"},"2834-02-28","2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[]
[null,"Nominal NPV of Replacement/Rate",null,null,"Currency",{"$f":"XNPV(G110,I102:AGK102,I7:AGK7)","v":0},{"$f":"'Battery Carrying Charge'!M47","v":3.4479999999999997E-2},null,null,{"$f":"F34","v":1}]
[null,"Nominal NPV of Replacement and Decom to End of Constr.",null,null,"Currency",{"$f":"XNPV(G111,I106:AGK106,I108:AGK108)","v":0},{"$f":"'Battery Carrying Charge'!M47","v":3.4479999999999997E-2}]
[]
[null,"Date for Decom Calculation",null,null,null,null,null,null,{"$f":"I108","v":"2001-02-28"},{"$f":"J108","v":"2002-02-28"},"2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29","2065-02-28",{"$f":"BV108","v":"2066-02-28"},"2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29","2129-02-28",{"$f":"EH108","v":"2130-02-28"},"2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29","2193-02-28",{"$f":"GT108","v":"2194-02-28"},"2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29","2257-02-28",{"$f":"JF108","v":"2258-02-28"},"2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29","2321-02-28",{"$f":"LR108","v":"2322-02-28"},"2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29","2385-02-28",{"$f":"OD108","v":"2386-02-28"},"2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29","2449-02-28",{"$f":"QP108","v":"2450-02-28"},"2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29","2513-02-28",{"$f":"TB108","v":"2514-02-28"},"2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29","2577-02-28",{"$f":"VN108","v":"2578-02-28"},"2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29","2641-02-28",{"$f":"XZ108","v":"2642-02-28"},"2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29","2705-02-28",{"$f":"AAL108","v":"2706-02-28"},"2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29","2769-02-28",{"$f":"ACX108","v":"2770-02-28"},"2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29","2833-02-28",{"$f":"AFJ108","v":"2834-02-28"},"2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[]
[null,"Nominal NPV of Replacement/Rate",null,null,"Currency",{"$f":"XNPV(G115,I105:AGK105,I6:AGK6)","v":0},{"$f":"'Battery Carrying Charge'!M47","v":3.4479999999999997E-2}]
[null,"Nominal NPV of Replacement to End of Constr.",null,null,"Currency",{"$f":"XNPV(G116,I105:AGK105,I113:AGK113)","v":0},{"$f":"'Battery Carrying Charge'!M47","v":3.4479999999999997E-2}]
[]
["Tax Depreciation Shield"]
[null,"Operating Period",null,null,"Period",null,null,null,{"$f":"H119+I8","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"BT119+BU8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"EF119+EG8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"GR119+GS8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"JD119+JE8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"LP119+LQ8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"OB119+OC8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"QN119+QO8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"SZ119+TA8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"VL119+VM8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"XX119+XY8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AAJ119+AAK8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ACV119+ACW8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AFH119+AFI8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"Operating Year (ROUNDUP)",null,null,"Year",{"$f":"12/F16","v":1},null,null,{"$f":"ROUNDUP(I119/$F$120,0)","v":0},{"$f":"ROUNDUP(J119/$F$120,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(BV119/$F$120,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(EH119/$F$120,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(GT119/$F$120,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(JF119/$F$120,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(LR119/$F$120,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(OD119/$F$120,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(QP119/$F$120,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(TB119/$F$120,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(VN119/$F$120,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(XZ119/$F$120,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(AAL119/$F$120,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(ACX119/$F$120,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(AFJ119/$F$120,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"Depreciation Rate (LOOKUP)",null,null,"Percent",null,null,null,{"$f":"LOOKUP(I120,69:69,71:71)*I8","v":0},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(BU120,69:69,71:71)*BU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(EG120,69:69,71:71)*EG8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(GS120,69:69,71:71)*GS8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(JE120,69:69,71:71)*JE8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LQ120,69:69,71:71)*LQ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OC120,69:69,71:71)*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(QO120,69:69,71:71)*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(TA120,69:69,71:71)*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(VM120,69:69,71:71)*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(XY120,69:69,71:71)*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AAK120,69:69,71:71)*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(ACW120,69:69,71:71)*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AFI120,69:69,71:71)*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement Period",null,null,"Period",null,null,null,{"$f":"H122+I100","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BT122+BU100","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EF122+EG100","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,{"$f":"GR122+GS100","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JD122+JE100","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,{"$f":"LP122+LQ100","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OB122+OC100","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,{"$f":"QN122+QO100","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SZ122+TA100","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,{"$f":"VL122+VM100","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"XX122+XY100","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,{"$f":"AAJ122+AAK100","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ACV122+ACW100","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,{"$f":"AFH122+AFI100","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Replacement Year (ROUNDUP)",null,null,"Year",{"$f":"'Battery Carrying Charge'!F120","v":1},null,null,{"$f":"ROUNDUP(I122/$F$123,0)","v":0},{"$f":"ROUNDUP(J122/$F$123,0)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(BV122/$F$123,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(EH122/$F$123,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(GT122/$F$123,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(JF122/$F$123,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(LR122/$F$123,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(OD122/$F$123,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(QP122/$F$123,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(TB122/$F$123,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(VN122/$F$123,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(XZ122/$F$123,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(AAL122/$F$123,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(ACX122/$F$123,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(AFJ122/$F$123,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Depreciation Rate on Replacement",null,null,"Percent",null,null,null,{"$f":"LOOKUP(I123,69:69,75:75)*I8","v":0},0,0,0,0,0,0,0,0,0,0,0,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(BU123,69:69,75:75)*BU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(EG123,69:69,75:75)*EG8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(GS123,69:69,75:75)*GS8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(JE123,69:69,75:75)*JE8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LQ123,69:69,75:75)*LQ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OC123,69:69,75:75)*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(QO123,69:69,75:75)*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(TA123,69:69,75:75)*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(VM123,69:69,75:75)*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(XY123,69:69,75:75)*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AAK123,69:69,75:75)*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(ACW123,69:69,75:75)*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AFI123,69:69,75:75)*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation Expense on Base",null,null,"Currency",{"$f":"'Battery Carrying Charge'!F96","v":1000.8130212763268},null,null,{"$f":"$F$126*I121","v":0},{"$f":"$F$126*J121","v":100.08130212763268},100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$126*BV121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$126*EH121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$126*GT121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$126*JF121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$126*LR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$126*OD121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$126*QP121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$126*TB121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$126*VN121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$126*XZ121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$126*AAL121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$126*ACX121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$126*AFJ121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation Expense on Replacement",null,null,"Currency",{"$f":"'Battery Carrying Charge'!F102","v":0},null,null,{"$f":"$F$127*I124","v":0},{"$f":"$F$127*J124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$127*BV124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$127*EH124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$127*GT124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$127*JF124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$127*LR124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$127*OD124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$127*QP124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$127*TB124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$127*VN124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$127*XZ124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$127*AAL124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$127*ACX124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$127*AFJ124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduction on Decomissioning",null,null,"Currency",{"$f":"'Battery Carrying Charge'!F105","v":0},null,null,{"$f":"$F$128*I103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$128*BU103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$128*EG103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$128*GS103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$128*JE103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$128*LQ103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$128*OC103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$128*QO103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$128*TA103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$128*VM103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$128*XY103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$128*AAK103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$128*ACW103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$128*AFI103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Taxable Deductions",null,"Currency",null,null,null,{"$f":"SUM(I126:I128)","v":0},{"$f":"SUM(J126:J128)","v":100.08130212763268},100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV126:BV128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH126:EH128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GT126:GT128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JF126:JF128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LR126:LR128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OD126:OD128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QP126:QP128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TB126:TB128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VN126:VN128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(XZ126:XZ128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAL126:AAL128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ACX126:ACX128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AFJ126:AFJ128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Shield",null,"Currency",{"$f":"'Battery Carrying Charge'!F65","v":0.2},null,null,{"$f":"$F$130*I129","v":0},{"$f":"$F$130*J129","v":20.016260425526539},20.016260425526539,20.016260425526539,20.016260425526539,20.016260425526539,20.016260425526539,20.016260425526539,20.016260425526539,20.016260425526539,20.016260425526539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$130*BV129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$130*EH129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$130*GT129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$130*JF129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$130*LR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$130*OD129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$130*QP129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$130*TB129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$130*VN129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$130*XZ129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$130*AAL129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$130*ACX129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$130*AFJ129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Year",null,null,null,null,null,null,{"$f":"I119","v":0},{"$f":"I132+1","v":1},{"$f":"J132+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BV132+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EH132+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GT132+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JF132+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,{"$f":"LR132+1","v":322},323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,{"$f":"OD132+1","v":386},387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,{"$f":"QP132+1","v":450},451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,{"$f":"TB132+1","v":514},515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,{"$f":"VN132+1","v":578},579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,{"$f":"XZ132+1","v":642},643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,{"$f":"AAL132+1","v":706},707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,{"$f":"ACX132+1","v":770},771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,833,{"$f":"AFJ132+1","v":834},835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860]
[null,"Depreciation Rate",null,null,null,null,null,null,{"$f":"I129/$F$126","v":0},{"$f":"J129/$F$126","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV129/$F$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH129/$F$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT129/$F$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF129/$F$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR129/$F$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD129/$F$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP129/$F$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB129/$F$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN129/$F$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ129/$F$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL129/$F$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX129/$F$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ129/$F$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Date for PV Calculation",null,null,null,null,null,null,{"$f":"I108","v":"2001-02-28"},"2002-02-28","2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29",{"$f":"BU108","v":"2065-02-28"},"2066-02-28","2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29",{"$f":"EG108","v":"2129-02-28"},"2130-02-28","2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29",{"$f":"GS108","v":"2193-02-28"},"2194-02-28","2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29",{"$f":"JE108","v":"2257-02-28"},"2258-02-28","2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29",{"$f":"LQ108","v":"2321-02-28"},"2322-02-28","2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29",{"$f":"OC108","v":"2385-02-28"},"2386-02-28","2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29",{"$f":"QO108","v":"2449-02-28"},"2450-02-28","2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29",{"$f":"TA108","v":"2513-02-28"},"2514-02-28","2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29",{"$f":"VM108","v":"2577-02-28"},"2578-02-28","2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29",{"$f":"XY108","v":"2641-02-28"},"2642-02-28","2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29",{"$f":"AAK108","v":"2705-02-28"},"2706-02-28","2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29",{"$f":"ACW108","v":"2769-02-28"},"2770-02-28","2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29",{"$f":"AFI108","v":"2833-02-28"},"2834-02-28","2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[]
[null,"PV of Tax Shield",null,null,"Currency",{"$f":"XNPV(G136,I130:AGK130,I7:AGK7)","v":166.88695614017402},{"$f":"'Battery Carrying Charge'!M47","v":3.4479999999999997E-2}]
[null,"PV of Tax Shield to COD",null,null,"Currency",{"$f":"XNPV(G137,I130:AGK130,I134:AGK134)","v":166.88695614017402},{"$f":"'Battery Carrying Charge'!M47","v":3.4479999999999997E-2}]
[]
["Computation of Payment"]
[null,"Payment from COD"]
[null,null,"Base Construction",null,"Currency",{"$f":"'Battery Carrying Charge'!F96","v":1000.8130212763268}]
[null,null,"Add: Replacement and Decommissioning",null,"Currency",{"$f":"'Battery Carrying Charge'!F111","v":0}]
[null,null,"Less: PV of Tax Shield",null,"Currency",{"$f":"-F137","v":-166.88695614017402}]
[null,null,null,"Total Base for Payment","Currency",{"$f":"SUM(F141:F143)","v":833.92606513615283}]
[]
[null,null,"Inflation from COD",null,"Index",{"$f":"'Battery Carrying Charge'!F23","v":9.8000000000000309E-3},null,1,{"$f":"H146*(1+$F$146*I8)","v":1},1.0098,1.0196960400000001,1.0296890611920002,1.0397800139916817,1.0499698581288002,1.0602595627384623,1.0706501064532994,1.0811424774965417,1.0917376737760078,1.1024367029790128,1.113240582668207,1.1241503403783555,1.1351670137140635,1.1462916504484613,1.1575253086228563,1.1688690566473603,1.1803239734025044,1.1918911483418491,1.2035716815955992,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"BT146*(1+$F$146*BU8)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"EF146*(1+$F$146*EG8)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"GR146*(1+$F$146*GS8)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"JD146*(1+$F$146*JE8)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"LP146*(1+$F$146*LQ8)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"OB146*(1+$F$146*OC8)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"QN146*(1+$F$146*QO8)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"SZ146*(1+$F$146*TA8)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"VL146*(1+$F$146*VM8)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"XX146*(1+$F$146*XY8)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"AAJ146*(1+$F$146*AAK8)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"ACV146*(1+$F$146*ACW8)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"AFH146*(1+$F$146*AFI8)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362]
[null,null,"Payment at COD from rate, period and base",null,"Periods/Rate",{"$f":"'Battery Carrying Charge'!F44","v":20},{"$f":"'Battery Carrying Charge'!M51","v":2.4440483264012602E-2}]
[null,null,"Payment Real",null,"Currency",{"$f":"PMT(G147,F147,-F144)","v":53.21164078644501}]
[null,null,"Annual Payment Before Tax",null,"Currency",{"$f":"'Battery Carrying Charge'!F148","v":53.21164078644501},null,{"$f":"$F$149*H146*H8","v":0},0,53.733114866152171,54.259699391840471,54.791444445880508,55.328400601450134,55.870618927344346,56.418150992832317,56.971048872562079,57.529365151513183,58.093152929998013,58.662465828711994,59.237357993833371,59.81788410217294,60.40409936637424,60.996059540164708,61.593820923658328,62.197440368710183,62.806975284323535,63.422483642109917,64.044023981802596,64.671655416824265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*BT146*BT8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*EF146*EF8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*GR146*GR8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*JD146*JD8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*LP146*LP8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*OB146*OB8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*QN146*QN8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*SZ146*SZ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*VL146*VL8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*XX146*XX8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*AAJ146*AAJ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*ACV146*ACV8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$149*AFH146*AFH8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Adder",null,"%",{"$f":"F65/(1-F65)","v":0.25},null,{"$f":"$F$150*H149","v":0},{"$f":"$F$150*I149","v":0},13.433278716538043,13.564924847960118,13.697861111470127,13.832100150362534,13.967654731836086,14.104537748208079,14.24276221814052,14.382341287878296,14.523288232499503,14.665616457177999,14.809339498458343,14.954471025543235,15.10102484159356,15.249014885041177,15.398455230914582,15.549360092177546,15.701743821080884,15.855620910527479,16.011005995450649,16.167913854206066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$150*BU149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$150*EG149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$150*GS149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$150*JE149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$150*LQ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$150*OC149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$150*QO149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$150*TA149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$150*VM149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$150*XY149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$150*AAK149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$150*ACW149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$150*AFI149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Payment Including Taxes",null,null,null,{"$f":"H149+H150","v":0},{"$f":"I149+I150","v":0},67.166393582690219,67.824624239800585,68.489305557350633,69.160500751812663,69.83827365918043,70.522688741040398,71.213811090702592,71.91170643939148,72.616441162497523,73.328082285889991,74.046697492291713,74.772355127716168,75.505124207967796,76.245074425205885,76.992276154572906,77.746800460887727,78.508719105404424,79.278104552637402,80.055029977253241,80.839569271030328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU149+BU150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG149+EG150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS149+GS150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE149+JE150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ149+LQ150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC149+OC150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO149+QO150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA149+TA150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM149+VM150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY149+XY150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK149+AAK150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW149+ACW150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI149+AFI150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Depreciation on Base and Replacement",null,null,null,null,null,{"$f":"I129","v":0},{"$f":"J129","v":100.08130212763268},100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,null,{"$f":"I151-I152","v":0},{"$f":"J151-J152","v":-32.914908544942463},-32.256677887832097,-31.591996570282049,-30.92080137582002,-30.243028468452252,-29.558613386592285,-28.86749103693009,-28.169595688241202,-27.464860965135159,-26.753219841742691,74.046697492291713,74.772355127716168,75.505124207967796,76.245074425205885,76.992276154572906,77.746800460887727,78.508719105404424,79.278104552637402,80.055029977253241,80.839569271030328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV151-BV152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH151-EH152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT151-GT152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF151-JF152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR151-LR152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD151-OD152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP151-QP152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB151-TB152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN151-VN152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ151-XZ152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL151-AAL152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX151-ACX152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ151-AFJ152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Taxes",null,"%",{"$f":"'Battery Carrying Charge'!F65","v":0.2},null,null,{"$f":"I153*$F$154","v":0},{"$f":"J153*$F$154","v":-6.582981708988493},-6.4513355775664198,-6.3183993140564105,-6.1841602751640039,-6.0486056936904511,-5.9117226773184575,-5.7734982073860186,-5.6339191376482409,-5.4929721930270325,-5.3506439683485389,14.809339498458343,14.954471025543235,15.10102484159356,15.249014885041177,15.398455230914582,15.549360092177546,15.701743821080886,15.855620910527481,16.011005995450649,16.167913854206066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV153*$F$154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH153*$F$154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT153*$F$154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF153*$F$154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR153*$F$154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD153*$F$154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP153*$F$154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB153*$F$154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN153*$F$154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ153*$F$154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL153*$F$154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX153*$F$154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ153*$F$154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cash Flow",null,null,null,null,{"$f":"I151-I154","v":0},{"$f":"J151-J154","v":73.749375291678717},74.27595981736701,74.80770487140704,75.344661026976667,75.886879352870878,76.434411418358849,76.987309298088604,77.545625577039715,78.109413355524552,78.678726254238526,59.237357993833371,59.817884102172933,60.40409936637424,60.996059540164708,61.593820923658328,62.197440368710183,62.806975284323542,63.422483642109924,64.044023981802596,64.671655416824265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV151-BV154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH151-EH154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT151-GT154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF151-JF154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR151-LR154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD151-OD154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP151-QP154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB151-TB154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN151-VN154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ151-XZ154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL151-AAL154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX151-ACX154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ151-AFJ154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction Expenditure",null,null,null,null,null,{"$f":"I92","v":1000.8130212763268},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement and Decomissioning Expenditure",null,null,null,null,null,{"$f":"I106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Cash Flow",null,null,null,{"$f":"-1E-45","v":-9.9999999999999998E-46},{"$f":"I155-I156-I157-1E-49","v":-1000.8130212763268},{"$f":"J155-J156-J157","v":73.749375291678717},74.27595981736701,74.80770487140704,75.344661026976667,75.886879352870878,76.434411418358849,76.987309298088604,77.545625577039715,78.109413355524552,78.678726254238526,59.237357993833371,59.817884102172933,60.40409936637424,60.996059540164708,61.593820923658328,62.197440368710183,62.806975284323542,63.422483642109924,64.044023981802596,64.671655416824265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV155-BV156-BV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH155-EH156-EH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT155-GT156-GT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF155-JF156-JF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR155-LR156-LR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD155-OD156-OD157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP155-QP156-QP157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB155-TB156-TB157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN155-VN156-VN157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ155-XZ156-XZ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL155-AAL156-AAL157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX155-ACX156-ACX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ155-AFJ156-AFJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"IRR Check -- WACC",{"$f":"XIRR(I158:AGK158,I7:AGK7)","v":3.4459486603736891E-2}]
[null,null,null,"NPV at WACC",{"$f":"XNPV(F161,I158:AGK158,I7:AGK7)","v":-0.17776152627766351},{"$f":"'Battery Carrying Charge'!M47","v":3.4479999999999997E-2}]
[]
["Real Payment and Carrying Charge"]
[null,"COD",null,null,"Date",{"$f":"'Battery Carrying Charge'!F45","v":"2001-03-01"}]
[null,"Inflation Index",null,null,"Index",{"$f":"LOOKUP(F164,6:6,82:82)","v":1.010620988884835}]
[null,"Payment",null,null,{"$f":"'Battery Carrying Charge'!E149","v":"Currency"},{"$f":"LOOKUP(F164,6:6,151:151)","v":67.166393582690219}]
[null,"Periods per Year",null,null,"Period",{"$f":"'Battery Carrying Charge'!F16","v":12}]
[null,"Annual",null,null,{"$f":"'Battery Carrying Charge'!E166","v":"Currency"},{"$f":"F166*12/F167","v":67.166393582690219}]
[]
[null,"Overnite Cost",null,null,{"$f":"'Battery Carrying Charge'!E168","v":"Currency"},{"$f":"'Battery Carrying Charge'!F33","v":1000}]
[null,"Carrying Charge",null,null,"Rate",{"$f":"F168/F170","v":6.716639358269022E-2}]
[]
["Financial Statement Analysis"]
[null,"Step 1: Economic Depreciation"]
[null,null,"ROE",null,"% p.p.",{"$f":"'Battery Carrying Charge'!P49","v":0.10000000000000009},null,null,{"$f":"$F$175*I8","v":0},0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$175*BU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$175*EG8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$175*GS8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$175*JE8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$175*LQ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$175*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$175*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$175*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$175*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$175*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$175*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$175*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$175*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opening Equity",null,"Currency",null,null,null,{"$f":"I265","v":0},{"$f":"J265","v":100.08130212763263},96.157167895825495,92.045071063136874,87.738014626253232,83.228755267868763,78.509794814217798,73.573371397576011,68.411450313555576,63.015714562663135,57.377555065231235,51.488060538456637,47.339633066439198,42.990115204352819,38.432004439961467,33.657533999034875,28.658663678955747,23.427070365735087,17.95413822351334,12.230948545249095,6.2482692529090667,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"BV265","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"EH265","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"GT265","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"JF265","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"LR265","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"OD265","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"QP265","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"TB265","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"VN265","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"XZ265","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"AAL265","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"ACX265","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"AFJ265","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3]
[]
[null,null,"Dep = Rev - Int - (ROE*OE)/(1-t)"]
[null,null,"Revenues",null,"Currency",null,null,null,{"$f":"I151","v":0},67.166393582690219,67.824624239800585,68.489305557350633,69.160500751812663,69.83827365918043,70.522688741040398,71.213811090702592,71.91170643939148,72.616441162497523,73.328082285889991,74.046697492291713,74.772355127716168,75.505124207967796,76.245074425205885,76.992276154572906,77.746800460887727,78.508719105404424,79.278104552637402,80.055029977253241,80.839569271030328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest",null,"Currency",null,null,null,{"$f":"I227","v":0},{"$f":"J227","v":30.624878451055629},29.424093376122659,28.165791745319936,26.847832475633506,25.467999111967867,24.023997213150668,22.513451647658325,20.933903795948073,19.282808656174943,17.557531849960807,15.75534652476775,14.485927718330442,13.15497525253198,11.760193358628232,10.299205403704692,8.769551085760483,7.168683531914974,5.4939662963950981,3.7426702548462356,1.9119703913901716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"(ROE*OE)/(1-t)",null,"Currency",{"$f":"'Battery Carrying Charge'!F154","v":0.2},null,null,{"$f":"I175*I176/(1-$F$181)","v":0},{"$f":"J175*J176/(1-$F$181)","v":12.510162765954089},12.019645986978198,11.505633882892118,10.967251828281663,10.403594408483604,9.8137243517772319,9.1966714246970085,8.5514312891944542,7.8769643203328981,7.1721943831539097,6.4360075673070849,5.9174541333049042,5.3737644005441059,4.804000554995187,4.207191749879363,3.5823329598694711,2.9283837957168881,2.2442672779391692,1.528868568156138,0.781033656613634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV175*BV176/(1-$F$181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH175*EH176/(1-$F$181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT175*GT176/(1-$F$181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF175*JF176/(1-$F$181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR175*LR176/(1-$F$181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD175*OD176/(1-$F$181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP175*QP176/(1-$F$181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB175*TB176/(1-$F$181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN175*VN176/(1-$F$181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ175*XZ176/(1-$F$181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL175*AAL176/(1-$F$181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX175*ACX176/(1-$F$181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ175*AFJ176/(1-$F$181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Implied Economic Depreciation from Formula",null,"Currency",{"$f":"SUMIF(8:8,TRUE,182:182)","v":1000.8562208379906},null,null,{"$f":"I179-I180-I181","v":0},{"$f":"J179-J180-J181","v":24.031352365680501},26.380884876699731,28.817879929138577,31.345416447897492,33.966680138728954,36.684967176112501,39.503688018347255,42.426371354248957,45.456668185989685,48.598356052775273,51.855343400216874,54.368973276080823,56.976384554891709,59.680880511582473,62.485879000988852,65.394916415257768,68.411651777772562,71.539870978303128,74.783491154250868,78.146565223026528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV179-BV180-BV181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH179-EH180-EH181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT179-GT180-GT181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF179-JF180-JF181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR179-LR180-LR181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD179-OD180-OD181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP179-QP180-QP181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB179-TB180-TB181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN179-VN180-VN181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ179-XZ180-XZ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL179-AAL180-AAL181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX179-ACX180-ACX181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ179-AFJ180-AFJ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Deferred Tax"]
[null,null,"Tax Depreciation ",null,"Currency",null,null,null,{"$f":"I129","v":0},100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Economic Depreciation",null,"Currency",null,null,null,{"$f":"I182","v":0},{"$f":"J182","v":24.031352365680501},26.380884876699731,28.817879929138577,31.345416447897492,33.966680138728954,36.684967176112501,39.503688018347255,42.426371354248957,45.456668185989685,48.598356052775273,51.855343400216874,54.368973276080823,56.976384554891709,59.680880511582473,62.485879000988852,65.394916415257768,68.411651777772562,71.539870978303128,74.783491154250868,78.146565223026528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference",null,"Currency",null,null,null,{"$f":"I185-I186","v":0},{"$f":"J185-J186","v":76.049949761952178},73.700417250932958,71.263422198494112,68.73588567973519,66.114621988903735,63.396334951520181,60.577614109285427,57.654930773383725,54.624633941642998,51.482946074857409,-51.855343400216874,-54.368973276080823,-56.976384554891709,-59.680880511582473,-62.485879000988852,-65.394916415257768,-68.411651777772562,-71.539870978303128,-74.783491154250868,-78.146565223026528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV185-BV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH185-EH186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT185-GT186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF185-JF186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR185-LR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD185-OD186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP185-QP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB185-TB186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN185-VN186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ185-XZ186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL185-AAL186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX185-ACX186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ185-AFJ186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deferred Tax","Currency",{"$f":"'Battery Carrying Charge'!F65","v":0.2},{"$f":"SUMIF(8:8,TRUE,188:188)","v":-8.6399123327218774E-3},null,{"$f":"I187*$F$188","v":0},{"$f":"J187*$F$188","v":15.209989952390437},14.740083450186592,14.252684439698823,13.747177135947039,13.222924397780748,12.679266990304036,12.115522821857086,11.530986154676746,10.9249267883286,10.296589214971483,-10.371068680043376,-10.873794655216166,-11.395276910978342,-11.936176102316495,-12.497175800197772,-13.078983283051555,-13.682330355554512,-14.307974195660627,-14.956698230850174,-15.629313044605306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV187*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH187*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT187*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF187*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR187*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD187*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP187*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB187*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN187*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ187*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL187*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX187*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ187*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capital Expenditures"]
[null,null,"Initial Capital",null,"Currency",null,null,null,{"$f":"I91+I92","v":1000.8130212763268},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU91+BU92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG91+EG92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS91+GS92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE91+JE92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ91+LQ92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC91+OC92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO91+QO92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA91+TA92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM91+VM92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY91+XY92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK91+AAK92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW91+ACW92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI91+AFI92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: NPV of Replacement and Decom at COD",null,"Currency",{"$f":"'Battery Carrying Charge'!F142","v":0},{"$f":"'Battery Carrying Charge'!F108","v":"2001-02-28"},null,{"$f":"($G$192=I7)*$F$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$192=BU7)*$F$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$192=EG7)*$F$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$192=GS7)*$F$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$192=JE7)*$F$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$192=LQ7)*$F$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$192=OC7)*$F$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$192=QO7)*$F$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$192=TA7)*$F$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$192=VM7)*$F$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$192=XY7)*$F$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$192=AAK7)*$F$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$192=ACW7)*$F$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$192=AFI7)*$F$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total","Currency",null,null,null,{"$f":"SUM(I191:I192)","v":1000.8130212763268},{"$f":"SUM(J191:J192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV191:BV192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH191:EH192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GT191:GT192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JF191:JF192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LR191:LR192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OD191:OD192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QP191:QP192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TB191:TB192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VN191:VN192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(XZ191:XZ192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAL191:AAL192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ACX191:ACX192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AFJ191:AFJ192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"New Debt Issues",null,"Currency",{"$f":"'Battery Carrying Charge'!F214","v":0.9},null,null,{"$f":"$F$195*I193","v":900.7317191486942},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$195*BU193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$195*EG193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$195*GS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$195*JE193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$195*LQ193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$195*OC193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$195*QO193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$195*TA193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$195*VM193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$195*XY193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$195*AAK193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$195*ACW193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$195*AFI193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"New Equity Issues",null,"Currency",{"$f":"1-F195","v":9.9999999999999978E-2},null,null,{"$f":"I193*$F$196","v":100.08130212763265},{"$f":"J193*$F$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV193*$F$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH193*$F$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT193*$F$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF193*$F$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR193*$F$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD193*$F$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP193*$F$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB193*$F$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN193*$F$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ193*$F$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL193*$F$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX193*$F$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ193*$F$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Capital Investment on Balance Sheet and Debt Repayment to keep Constant Capital Structure",null,null,null,null,null,null,{"$f":"I10","v":0},{"$f":"J10","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV10","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,{"$f":"EH10","v":129},130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,{"$f":"GT10","v":193},194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,{"$f":"JF10","v":257},258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,{"$f":"LR10","v":321},322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,{"$f":"OD10","v":385},386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,{"$f":"QP10","v":449},450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,{"$f":"TB10","v":513},514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,{"$f":"VN10","v":577},578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,{"$f":"XZ10","v":641},642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,{"$f":"AAL10","v":705},706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,{"$f":"ACX10","v":769},770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,{"$f":"AFJ10","v":833},834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860]
[null,null,"Investment",null,"Currency",{"$f":"F141+F142","v":1000.8130212763268},null,null,{"$f":"H199+I193","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"BT199+BU193","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"EF199+EG193","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"GR199+GS193","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"JD199+JE193","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"LP199+LQ193","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"OB199+OC193","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"QN199+QO193","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"SZ199+TA193","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"VL199+VM193","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"XX199+XY193","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"AAJ199+AAK193","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"ACV199+ACW193","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"AFH199+AFI193","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268]
[null,null,"Less: Economic Depreciation",null,"Currency",null,null,null,{"$f":"(H200+I182)*I8","v":0},24.031352365680501,50.412237242380229,79.230117171518799,110.57553361941629,144.54221375814524,181.22718093425775,220.73086895260499,263.15724030685396,308.61390849284362,357.21226454561889,409.06760794583579,463.43658122191664,520.41296577680839,580.09384628839086,642.57972528937967,707.97464170463741,776.38629348241,847.92616446071315,922.70965561496405,1000.8562208379906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT200+BU182)*BU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EF200+EG182)*EG8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GR200+GS182)*GS8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JD200+JE182)*JE8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LP200+LQ182)*LQ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OB200+OC182)*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QN200+QO182)*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SZ200+TA182)*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VL200+VM182)*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(XX200+XY182)*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAJ200+AAK182)*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACV200+ACW182)*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AFH200+AFI182)*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Deferred Tax Accumulated",null,"Currency",null,null,null,{"$f":"H201+I188","v":0},15.209989952390437,29.950073402577029,44.202757842275851,57.949934978222892,71.172859376003643,83.852126366307687,95.967649188164771,107.49863534284151,118.42356213117012,128.72015134614159,118.34908266609821,107.47528801088205,96.080011099903714,84.14383499758722,71.646659197389454,58.567675914337897,44.885345558783385,30.577371363122758,15.620673132272584,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,{"$f":"BT201+BU188","v":-8.6399123327218774E-3},-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,{"$f":"EF201+EG188","v":-8.6399123327218774E-3},-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,{"$f":"GR201+GS188","v":-8.6399123327218774E-3},-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,{"$f":"JD201+JE188","v":-8.6399123327218774E-3},-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,{"$f":"LP201+LQ188","v":-8.6399123327218774E-3},-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,{"$f":"OB201+OC188","v":-8.6399123327218774E-3},-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,{"$f":"QN201+QO188","v":-8.6399123327218774E-3},-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,{"$f":"SZ201+TA188","v":-8.6399123327218774E-3},-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,{"$f":"VL201+VM188","v":-8.6399123327218774E-3},-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,{"$f":"XX201+XY188","v":-8.6399123327218774E-3},-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,{"$f":"AAJ201+AAK188","v":-8.6399123327218774E-3},-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,{"$f":"ACV201+ACW188","v":-8.6399123327218774E-3},-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,{"$f":"AFH201+AFI188","v":-8.6399123327218774E-3},-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3,-8.6399123327218774E-3]
[null,null,"Closing Balance",null,"Currency",null,null,{"$f":"H199-H200-H201","v":0},{"$f":"I199-I200-I201","v":1000.8130212763268},{"$f":"J199-J200-J201","v":961.57167895825592},920.45071063136959,877.38014626253209,832.28755267868758,785.09794814217787,735.73371397576148,684.11450313555713,630.15714562663129,573.77555065231309,514.88060538456625,473.39633066439285,429.9011520435281,384.32004439961474,336.57533999034877,286.5866367895577,234.27070365735153,179.54138223513343,122.30948545249092,62.482692529090187,-3.4559649331033171E-2,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,{"$f":"BV199-BV200-BV201","v":1000.8216611886595},1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,{"$f":"EH199-EH200-EH201","v":1000.8216611886595},1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,{"$f":"GT199-GT200-GT201","v":1000.8216611886595},1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,{"$f":"JF199-JF200-JF201","v":1000.8216611886595},1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,{"$f":"LR199-LR200-LR201","v":1000.8216611886595},1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,{"$f":"OD199-OD200-OD201","v":1000.8216611886595},1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,{"$f":"QP199-QP200-QP201","v":1000.8216611886595},1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,{"$f":"TB199-TB200-TB201","v":1000.8216611886595},1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,{"$f":"VN199-VN200-VN201","v":1000.8216611886595},1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,{"$f":"XZ199-XZ200-XZ201","v":1000.8216611886595},1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,{"$f":"AAL199-AAL200-AAL201","v":1000.8216611886595},1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,{"$f":"ACX199-ACX200-ACX201","v":1000.8216611886595},1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,{"$f":"AFJ199-AFJ200-AFJ201","v":1000.8216611886595},1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595,1000.8216611886595]
[]
[null,"Book Balance for Taxes on Residual Value"]
[null,null,"Investment",null,"Currency",null,null,null,{"$f":"I199","v":1000.8130212763268},{"$f":"J199","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"BV199","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"EH199","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"GT199","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"JF199","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"LR199","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"OD199","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"QP199","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"TB199","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"VN199","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"XZ199","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"AAL199","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"ACX199","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,{"$f":"AFJ199","v":1000.8130212763268},1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268,1000.8130212763268]
[null,null,"Less: Accumulated Tax Deprecation",null,"Currency",null,null,null,{"$f":"H206+I185","v":0},{"$f":"I206+J185","v":100.08130212763268},200.16260425526536,300.24390638289805,400.32520851053073,500.40651063816341,600.48781276579609,700.56911489342883,800.65041702106146,900.73171914869408,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,{"$f":"BU206+BV185","v":1000.8130212763267},1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,{"$f":"EG206+EH185","v":1000.8130212763267},1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,{"$f":"GS206+GT185","v":1000.8130212763267},1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,{"$f":"JE206+JF185","v":1000.8130212763267},1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,{"$f":"LQ206+LR185","v":1000.8130212763267},1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,{"$f":"OC206+OD185","v":1000.8130212763267},1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,{"$f":"QO206+QP185","v":1000.8130212763267},1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,{"$f":"TA206+TB185","v":1000.8130212763267},1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,{"$f":"VM206+VN185","v":1000.8130212763267},1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,{"$f":"XY206+XZ185","v":1000.8130212763267},1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,{"$f":"AAK206+AAL185","v":1000.8130212763267},1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,{"$f":"ACW206+ACX185","v":1000.8130212763267},1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,{"$f":"AFI206+AFJ185","v":1000.8130212763267},1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267,1000.8130212763267]
[null,null,"Net Investment Value",null,"Currency",null,null,null,{"$f":"I205-I206","v":1000.8130212763268},{"$f":"J205-J206","v":900.73171914869408},800.65041702106146,700.56911489342883,600.48781276579609,500.40651063816341,400.32520851053073,300.24390638289799,200.16260425526536,100.08130212763274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV205-BV206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH205-EH206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT205-GT206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF205-JF206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR205-LR206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD205-OD206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP205-QP206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB205-TB206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN205-VN206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ205-XZ206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL205-AAL206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX205-ACX206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ205-AFJ206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Plant Life",null,null,null,null,null,{"$f":"I10","v":0},{"$f":"J10","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV10","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,{"$f":"EH10","v":129},130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,{"$f":"GT10","v":193},194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,{"$f":"JF10","v":257},258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,{"$f":"LR10","v":321},322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,{"$f":"OD10","v":385},386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,{"$f":"QP10","v":449},450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,{"$f":"TB10","v":513},514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,{"$f":"VN10","v":577},578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,{"$f":"XZ10","v":641},642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,{"$f":"AAL10","v":705},706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,{"$f":"ACX10","v":769},770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,{"$f":"AFJ10","v":833},834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860]
[null,null,"Economic Value as Percent of Balance",null,"Percent",null,null,null,{"$f":"I202/$I$202","v":1},{"$f":"J202/$I$202","v":0.96079053581054852},0.91970297254678801,0.87666739701649565,0.83161143488848654,0.78446016533732776,0.73513603274014927,0.68355875532385935,0.62964523065756894,0.57330943788139654,0.51446233655907492,0.47301176203790318,0.42955191719556113,0.38400783785716064,0.33630191937462767,0.28635382503724488,0.2340803913188384,0.17939552985248544,0.12221012601985419,6.243193403839474E-2,-3.4531574426319511E-5,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,{"$f":"BV202/$I$202","v":1.0000086328936064},1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,{"$f":"EH202/$I$202","v":1.0000086328936064},1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,{"$f":"GT202/$I$202","v":1.0000086328936064},1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,{"$f":"JF202/$I$202","v":1.0000086328936064},1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,{"$f":"LR202/$I$202","v":1.0000086328936064},1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,{"$f":"OD202/$I$202","v":1.0000086328936064},1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,{"$f":"QP202/$I$202","v":1.0000086328936064},1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,{"$f":"TB202/$I$202","v":1.0000086328936064},1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,{"$f":"VN202/$I$202","v":1.0000086328936064},1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,{"$f":"XZ202/$I$202","v":1.0000086328936064},1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,{"$f":"AAL202/$I$202","v":1.0000086328936064},1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,{"$f":"ACX202/$I$202","v":1.0000086328936064},1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,{"$f":"AFJ202/$I$202","v":1.0000086328936064},1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064,1.0000086328936064]
[null,null,"Net Investment Value as Percent of ",null,"Percent",null,null,null,{"$f":"I206/$I$207","v":0},{"$f":"J206/$I$207","v":0.1},0.2,0.3,0.4,0.5,0.6,0.70000000000000007,0.8,0.89999999999999991,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,{"$f":"BV206/$I$207","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,{"$f":"EH206/$I$207","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,{"$f":"GT206/$I$207","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,{"$f":"JF206/$I$207","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,{"$f":"LR206/$I$207","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,{"$f":"OD206/$I$207","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,{"$f":"QP206/$I$207","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,{"$f":"TB206/$I$207","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,{"$f":"VN206/$I$207","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,{"$f":"XZ206/$I$207","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,{"$f":"AAL206/$I$207","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,{"$f":"ACX206/$I$207","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,{"$f":"AFJ206/$I$207","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989]
[]
[null,null,"Change in Investment",null,"Currency",null,null,null,null,{"$f":"(I202-J202)*J8","v":39.241342318070906},41.120968326886327,43.070564368837495,45.092593583844518,47.189604536509705,49.364234166416395,51.619210840204346,53.957357508925838,56.381594974318205,58.894945267746834,41.484274720173403,43.495178620864749,45.581107643913356,47.744704409265978,49.988703200791065,52.315933132206169,54.729321422218106,57.231896782642508,59.826792923400731,62.517252178421217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU202-BV202)*BV8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG202-EH202)*EH8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS202-GT202)*GT8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JE202-JF202)*JF8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LQ202-LR202)*LR8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OC202-OD202)*OD8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QO202-QP202)*QP8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TA202-TB202)*TB8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VM202-VN202)*VN8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(XY202-XZ202)*XZ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAK202-AAL202)*AAL8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACW202-ACX202)*ACX8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AFI202-AFJ202)*AFJ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Repayment",null,"Currency",{"$f":"'Battery Carrying Charge'!F30","v":0.9},null,null,{"$f":"I213*$F$214","v":0},{"$f":"J213*$F$214","v":35.317208086263818},37.008871494197699,38.763507931953747,40.583334225460071,42.470644082858733,44.427810749774757,46.457289756183911,48.561621758033255,50.743435476886383,53.005450740972151,37.335847248156064,39.145660758778277,41.022996879522019,42.970233968339379,44.989832880711958,47.084339818985555,49.256389279996299,51.50870710437826,53.844113631060658,56.265526960579095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV213*$F$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH213*$F$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT213*$F$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF213*$F$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR213*$F$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD213*$F$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP213*$F$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB213*$F$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN213*$F$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ213*$F$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL213*$F$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX213*$F$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ213*$F$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Repayment Percent",null,"%",null,null,null,{"$f":"I214/SUM($I$214:$AGK$214)","v":0},{"$f":"J214/SUM($I$214:$AGK$214)","v":3.9208110271673556E-2},4.1086144494503971E-2,4.3034089495428127E-2,4.5054406328423717E-2,4.7149641399807624E-2,4.9322429416036262E-2,5.1575496433196241E-2,5.3911663011686643E-2,5.6333847479725474E-2,5.8845069309431154E-2,4.1449143216997823E-2,4.3458344157296359E-2,4.5542506683941407E-2,4.7704271178942305E-2,4.9946369610603267E-2,5.2271628696769726E-2,5.4682973177194866E-2,5.7183429198789916E-2,5.9776127817652812E-2,6.2464308621898897E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV214/SUM($I$214:$AGK$214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH214/SUM($I$214:$AGK$214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT214/SUM($I$214:$AGK$214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF214/SUM($I$214:$AGK$214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR214/SUM($I$214:$AGK$214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD214/SUM($I$214:$AGK$214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP214/SUM($I$214:$AGK$214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB214/SUM($I$214:$AGK$214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN214/SUM($I$214:$AGK$214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ214/SUM($I$214:$AGK$214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL214/SUM($I$214:$AGK$214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX214/SUM($I$214:$AGK$214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ214/SUM($I$214:$AGK$214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Schedule"]
[null,"Debt Balance"]
[null,null,"Opening Balance",null,null,null,null,null,{"$f":"H223","v":0},{"$f":"I223","v":900.7317191486942},865.41451106243039,828.40563956823269,789.64213163627892,749.0587974108189,706.58815332796019,662.16034257818546,615.70305282200161,567.14143106396841,516.39799558708205,463.3925448461099,426.05669759795381,386.91103683917555,345.88803995965355,302.9178059913142,257.92797311060224,210.8436332916167,161.58724401162038,110.07853690724212,56.234423276181467,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"BU223","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"EG223","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"GS223","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"JE223","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"LQ223","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"OC223","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"QO223","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"TA223","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"VM223","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"XY223","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"AAK223","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"ACW223","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"AFI223","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2]
[null,null,"Add: New Debt",null,null,null,null,null,{"$f":"I195","v":900.7317191486942},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment",null,null,null,null,null,{"$f":"I214","v":0},35.317208086263818,37.008871494197699,38.763507931953747,40.583334225460071,42.470644082858733,44.427810749774757,46.457289756183911,48.561621758033255,50.743435476886383,53.005450740972151,37.335847248156064,39.145660758778277,41.022996879522019,42.970233968339379,44.989832880711958,47.084339818985555,49.256389279996299,51.50870710437826,53.844113631060658,56.265526960579095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,{"$f":"I220+I221-I222","v":900.7317191486942},{"$f":"J220+J221-J222","v":865.41451106243039},828.40563956823269,789.64213163627892,749.0587974108189,706.58815332796019,662.16034257818546,615.70305282200161,567.14143106396841,516.39799558708205,463.3925448461099,426.05669759795381,386.91103683917555,345.88803995965355,302.9178059913142,257.92797311060224,210.8436332916167,161.58724401162038,110.07853690724212,56.234423276181467,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"BV220+BV221-BV222","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"EH220+EH221-EH222","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"GT220+GT221-GT222","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"JF220+JF221-JF222","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"LR220+LR221-LR222","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"OD220+OD221-OD222","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"QP220+QP221-QP222","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"TB220+TB221-TB222","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"VN220+VN221-VN222","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"XZ220+XZ221-XZ222","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"AAL220+AAL221-AAL222","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"ACX220+ACX221-ACX222","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,{"$f":"AFJ220+AFJ221-AFJ222","v":-3.1103684397628228E-2},-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2,-3.1103684397628228E-2]
[]
[null,null,"Interest Rate",null,"% p.p.",{"$f":"'Battery Carrying Charge'!N48","v":2.7901164905321796E-3},{"$f":"'Battery Carrying Charge'!N49","v":3.400000000000003E-2},null,{"$f":"IF(I4,$F$225,$G$225)","v":2.7901164905321796E-3},3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,{"$f":"IF(BU4,$F$225,$G$225)","v":3.400000000000003E-2},3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,{"$f":"IF(EG4,$F$225,$G$225)","v":3.400000000000003E-2},3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,{"$f":"IF(GS4,$F$225,$G$225)","v":3.400000000000003E-2},3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,{"$f":"IF(JE4,$F$225,$G$225)","v":3.400000000000003E-2},3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,{"$f":"IF(LQ4,$F$225,$G$225)","v":3.400000000000003E-2},3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,{"$f":"IF(OC4,$F$225,$G$225)","v":3.400000000000003E-2},3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,{"$f":"IF(QO4,$F$225,$G$225)","v":3.400000000000003E-2},3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,{"$f":"IF(TA4,$F$225,$G$225)","v":3.400000000000003E-2},3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,{"$f":"IF(VM4,$F$225,$G$225)","v":3.400000000000003E-2},3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,{"$f":"IF(XY4,$F$225,$G$225)","v":3.400000000000003E-2},3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,{"$f":"IF(AAK4,$F$225,$G$225)","v":3.400000000000003E-2},3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,{"$f":"IF(ACW4,$F$225,$G$225)","v":3.400000000000003E-2},3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,{"$f":"IF(AFI4,$F$225,$G$225)","v":3.400000000000003E-2},3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2,3.400000000000003E-2]
[null,null,"Interest Paid",null,null,null,null,null,{"$f":"I225*I220","v":0},{"$f":"J225*J220","v":30.624878451055629},29.424093376122659,28.165791745319936,26.847832475633506,25.467999111967867,24.023997213150668,22.513451647658325,20.933903795948073,19.282808656174943,17.557531849960807,15.75534652476775,14.485927718330442,13.15497525253198,11.760193358628232,10.299205403704692,8.769551085760483,7.168683531914974,5.4939662963950981,3.7426702548462356,1.9119703913901716,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"BV225*BV220","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"EH225*EH220","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"GT225*GT220","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"JF225*JF220","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"LR225*LR220","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"OD225*OD220","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"QP225*QP220","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"TB225*TB220","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"VN225*VN220","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"XZ225*XZ220","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"AAL225*AAL220","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"ACX225*ACX220","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"AFJ225*AFJ220","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3]
[null,null,"Interest Expense",null,null,null,null,null,{"$f":"I226*I8","v":0},30.624878451055629,29.424093376122659,28.165791745319936,26.847832475633506,25.467999111967867,24.023997213150668,22.513451647658325,20.933903795948073,19.282808656174943,17.557531849960807,15.75534652476775,14.485927718330442,13.15497525253198,11.760193358628232,10.299205403704692,8.769551085760483,7.168683531914974,5.4939662963950981,3.7426702548462356,1.9119703913901716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU226*BU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG226*EG8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS226*GS8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE226*JE8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ226*LQ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC226*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO226*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA226*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM226*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY226*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK226*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW226*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI226*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Capitalised",null,null,null,null,null,{"$f":"(I226-I227)*I4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU226-BU227)*BU4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG226-EG227)*EG4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS226-GS227)*GS4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JE226-JE227)*JE4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LQ226-LQ227)*LQ4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OC226-OC227)*OC4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QO226-QO227)*QO4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TA226-TA227)*TA4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VM226-VM227)*VM4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(XY226-XY227)*XY4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAK226-AAK227)*AAK4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACW226-ACW227)*ACW4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AFI226-AFI227)*AFI4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Return Capitalised",null,null,null,null,null,{"$f":"I91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity Capitalised",null,null,null,null,null,{"$f":"I230-I228","v":0},{"$f":"J230-J228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV230-BV228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH230-EH228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT230-GT228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF230-JF228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR230-LR228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD230-OD228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP230-QP228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB230-TB228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN230-VN228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ230-XZ228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL230-AAL228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX230-ACX228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ230-AFJ228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Financial Statements"]
[null,"Profit and Loss"]
[null,null,"Revenues",null,null,null,null,null,{"$f":"I151","v":0},67.166393582690219,67.824624239800585,68.489305557350633,69.160500751812663,69.83827365918043,70.522688741040398,71.213811090702592,71.91170643939148,72.616441162497523,73.328082285889991,74.046697492291713,74.772355127716168,75.505124207967796,76.245074425205885,76.992276154572906,77.746800460887727,78.508719105404424,79.278104552637402,80.055029977253241,80.839569271030328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Economic Depreciation",null,null,null,null,null,{"$f":"I182","v":0},24.031352365680501,26.380884876699731,28.817879929138577,31.345416447897492,33.966680138728954,36.684967176112501,39.503688018347255,42.426371354248957,45.456668185989685,48.598356052775273,51.855343400216874,54.368973276080823,56.976384554891709,59.680880511582473,62.485879000988852,65.394916415257768,68.411651777772562,71.539870978303128,74.783491154250868,78.146565223026528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest Expensed",null,null,null,null,null,{"$f":"I226","v":0},{"$f":"J226","v":30.624878451055629},29.424093376122659,28.165791745319936,26.847832475633506,25.467999111967867,24.023997213150668,22.513451647658325,20.933903795948073,19.282808656174943,17.557531849960807,15.75534652476775,14.485927718330442,13.15497525253198,11.760193358628232,10.299205403704692,8.769551085760483,7.168683531914974,5.4939662963950981,3.7426702548462356,1.9119703913901716,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"BV226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"EH226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"GT226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"JF226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"LR226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"OD226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"QP226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"TB226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"VN226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"XZ226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"AAL226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"ACX226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"AFJ226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3]
[null,null,null,"Earnings Before Tax",null,null,null,null,{"$f":"I235-I236-I237","v":0},{"$f":"J235-J236-J237","v":12.510162765954085},12.019645986978194,11.50563388289212,10.967251828281665,10.40359440848361,9.8137243517772283,9.196671424697012,8.5514312891944506,7.8769643203328954,7.1721943831539114,6.4360075673070885,5.9174541333049024,5.3737644005441076,4.8040005549951807,4.2071917498793621,3.5823329598694755,2.9283837957168881,2.2442672779391755,1.5288685681561378,0.78103365661362867,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"BV235-BV236-BV237","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"EH235-EH236-EH237","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"GT235-GT236-GT237","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"JF235-JF236-JF237","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"LR235-LR236-LR237","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"OD235-OD236-OD237","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"QP235-QP236-QP237","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"TB235-TB236-TB237","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"VN235-VN236-VN237","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"XZ235-XZ236-XZ237","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"AAL235-AAL236-AAL237","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"ACX235-ACX236-ACX237","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"AFJ235-AFJ236-AFJ237","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3]
[null,null,"Taxes Booked",null,null,{"$f":"'Battery Carrying Charge'!F65","v":0.2},null,null,{"$f":"I238*$F$239","v":0},{"$f":"J238*$F$239","v":2.5020325531908174},2.4039291973956392,2.3011267765784242,2.1934503656563331,2.0807188816967219,1.9627448703554458,1.8393342849394025,1.7102862578388902,1.5753928640665791,1.4344388766307823,1.2872015134614179,1.1834908266609805,1.0747528801088215,0.96080011099903617,0.84143834997587241,0.71646659197389517,0.58567675914337769,0.44885345558783513,0.30577371363122757,0.15620673132272575,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"BV238*$F$239","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"EH238*$F$239","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"GT238*$F$239","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"JF238*$F$239","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"LR238*$F$239","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"OD238*$F$239","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"QP238*$F$239","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"TB238*$F$239","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"VN238*$F$239","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"XZ238*$F$239","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"AAL238*$F$239","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"ACX238*$F$239","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"AFJ238*$F$239","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4]
[null,null,"Add: Interest Capitalised",null,null,null,null,null,{"$f":"I228","v":0},{"$f":"J228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Equity Capitalised",null,null,null,null,null,{"$f":"I231","v":0},{"$f":"J231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Book Net Income",null,null,null,null,{"$f":"I238-I239+I240+I241","v":0},{"$f":"J238-J239+J240+J241","v":10.008130212763268},9.6157167895825548,9.2045071063136952,8.7738014626253324,8.3228755267868877,7.850979481421783,7.3573371397576093,6.8411450313555608,6.3015714562663163,5.7377555065231292,5.1488060538456706,4.733963306643922,4.2990115204352861,3.8432004439961447,3.3657533999034897,2.8658663678955802,2.3427070365735103,1.7954138223513403,1.2230948545249103,0.62482692529090289,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"BV238-BV239+BV240+BV241","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"EH238-EH239+EH240+EH241","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"GT238-GT239+GT240+GT241","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"JF238-JF239+JF240+JF241","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"LR238-LR239+LR240+LR241","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"OD238-OD239+OD240+OD241","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"QP238-QP239+QP240+QP241","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"TB238-TB239+TB240+TB241","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"VN238-VN239+VN240+VN241","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"XZ238-XZ239+XZ240+XZ241","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"AAL238-AAL239+AAL240+AAL241","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"ACX238-ACX239+ACX240+ACX241","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"AFJ238-AFJ239+AFJ240+AFJ241","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4]
[]
[null,"Tax Paid Reconciliation"]
[null,null,"Earnings Before Tax",null,null,null,null,null,{"$f":"I238","v":0},{"$f":"J238","v":12.510162765954085},12.019645986978194,11.50563388289212,10.967251828281665,10.40359440848361,9.8137243517772283,9.196671424697012,8.5514312891944506,7.8769643203328954,7.1721943831539114,6.4360075673070885,5.9174541333049024,5.3737644005441076,4.8040005549951807,4.2071917498793621,3.5823329598694755,2.9283837957168881,2.2442672779391755,1.5288685681561378,0.78103365661362867,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"BV238","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"EH238","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"GT238","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"JF238","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"LR238","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"OD238","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"QP238","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"TB238","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"VN238","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"XZ238","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"AAL238","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"ACX238","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"AFJ238","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3]
[null,null,"Add: Economic Depreciation",null,null,null,null,null,{"$f":"I236","v":0},{"$f":"J236","v":24.031352365680501},26.380884876699731,28.817879929138577,31.345416447897492,33.966680138728954,36.684967176112501,39.503688018347255,42.426371354248957,45.456668185989685,48.598356052775273,51.855343400216874,54.368973276080823,56.976384554891709,59.680880511582473,62.485879000988852,65.394916415257768,68.411651777772562,71.539870978303128,74.783491154250868,78.146565223026528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Tax Depreciation",null,null,null,null,null,{"$f":"I185","v":0},100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,100.08130212763268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxable Income",null,null,null,null,null,{"$f":"I245+I246-I247","v":0},{"$f":"J245+J246-J247","v":-63.539786995998099},-61.680771263954753,-59.757788315601985,-57.768633851453529,-55.711027580420122,-53.582610599742949,-51.380942684588419,-49.103499484189271,-46.747669621310102,-44.310751691703501,58.291350967523961,60.286427409385723,62.350148955435813,64.484881066577657,66.693070750868216,68.977249375127244,71.340035573489445,73.784138256242301,76.31235972240701,78.927598879640158,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"BV245+BV246-BV247","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"EH245+EH246-EH247","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"GT245+GT246-GT247","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"JF245+JF246-JF247","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"LR245+LR246-LR247","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"OD245+OD246-OD247","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"QP245+QP246-QP247","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"TB245+TB246-TB247","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"VN245+VN246-VN247","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"XZ245+XZ246-XZ247","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"AAL245+AAL246-AAL247","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"ACX245+ACX246-ACX247","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,{"$f":"AFJ245+AFJ246-AFJ247","v":1.0575252695193607E-3},1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3,1.0575252695193607E-3]
[null,null,"Taxes Paid",null,null,{"$f":"'Battery Carrying Charge'!F65","v":0.2},null,null,{"$f":"I248*$F$249","v":0},{"$f":"J248*$F$249","v":-12.707957399199621},-12.336154252790951,-11.951557663120397,-11.553726770290707,-11.142205516084026,-10.716522119948591,-10.276188536917685,-9.8206998968378549,-9.3495339242620208,-8.862150338340701,11.658270193504793,12.057285481877145,12.470029791087164,12.896976213315533,13.338614150173644,13.795449875025449,14.268007114697889,14.756827651248461,15.262471944481403,15.785519775928032,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"BV248*$F$249","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"EH248*$F$249","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"GT248*$F$249","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"JF248*$F$249","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"LR248*$F$249","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"OD248*$F$249","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"QP248*$F$249","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"TB248*$F$249","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"VN248*$F$249","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"XZ248*$F$249","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"AAL248*$F$249","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"ACX248*$F$249","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,{"$f":"AFJ248*$F$249","v":2.1150505390387216E-4},2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4,2.1150505390387216E-4]
[]
[null,null,null,"Operating Cash",null,null,null,null,{"$f":"I252-I253","v":0},{"$f":"J252-J253","v":79.874350981889847},80.160778492591533,80.44086322047103,80.714227522103371,80.980479175264463,81.23921086098899,81.489999627620278,81.732406336229332,81.965975086759542,82.190232624230688,62.388427298786922,62.715069645839023,63.035094416880632,63.348098211890353,63.653662004399266,63.951350585862279,64.240711990706529,64.521276901388944,64.792558032771836,65.054049495102291,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,{"$f":"BV252-BV253","v":-2.1150505390387216E-4},-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,{"$f":"EH252-EH253","v":-2.1150505390387216E-4},-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,{"$f":"GT252-GT253","v":-2.1150505390387216E-4},-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,{"$f":"JF252-JF253","v":-2.1150505390387216E-4},-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,{"$f":"LR252-LR253","v":-2.1150505390387216E-4},-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,{"$f":"OD252-OD253","v":-2.1150505390387216E-4},-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,{"$f":"QP252-QP253","v":-2.1150505390387216E-4},-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,{"$f":"TB252-TB253","v":-2.1150505390387216E-4},-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,{"$f":"VN252-VN253","v":-2.1150505390387216E-4},-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,{"$f":"XZ252-XZ253","v":-2.1150505390387216E-4},-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,{"$f":"AAL252-AAL253","v":-2.1150505390387216E-4},-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,{"$f":"ACX252-ACX253","v":-2.1150505390387216E-4},-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,{"$f":"AFJ252-AFJ253","v":-2.1150505390387216E-4},-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4,-2.1150505390387216E-4]
[null,null,"Less: Interest Paid",null,null,null,null,null,{"$f":"I226","v":0},{"$f":"J226","v":30.624878451055629},29.424093376122659,28.165791745319936,26.847832475633506,25.467999111967867,24.023997213150668,22.513451647658325,20.933903795948073,19.282808656174943,17.557531849960807,15.75534652476775,14.485927718330442,13.15497525253198,11.760193358628232,10.299205403704692,8.769551085760483,7.168683531914974,5.4939662963950981,3.7426702548462356,1.9119703913901716,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"BV226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"EH226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"GT226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"JF226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"LR226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"OD226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"QP226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"TB226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"VN226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"XZ226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"AAL226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"ACX226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,{"$f":"AFJ226","v":-1.0575252695193607E-3},-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3,-1.0575252695193607E-3]
[null,null,null,"Less: Dividends",null,null,null,null,{"$f":"I261","v":-100.08130212763263},{"$f":"J261","v":13.9322644445704},13.727813622271178,13.511563543197347,13.283060821009791,13.04183598043786,12.787402898063569,12.519258223778039,12.236880782248008,11.939730953698216,11.627250033297727,9.2972335258631063,9.0834811687303016,8.8571222848266373,8.6176708849227381,8.3646237199826174,8.0974596811162414,7.8156391787952586,7.5186035006155834,7.2057741468649397,6.8765521431330257,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"BV261","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"EH261","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"GT261","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"JF261","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"LR261","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"OD261","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"QP261","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"TB261","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"VN261","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"XZ261","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"AAL261","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"ACX261","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,{"$f":"AFJ261","v":8.4602021561548863E-4},8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4,8.4602021561548863E-4]
[null,null,"Equity Capital",null,null,null,null,null,{"$f":"I268","v":100.08130212763263},{"$f":"J268","v":96.157167895825495},92.045071063136874,87.738014626253232,83.228755267868763,78.509794814217798,73.573371397576011,68.411450313555576,63.015714562663135,57.377555065231235,51.488060538456637,47.339633066439198,42.990115204352819,38.432004439961467,33.657533999034875,28.658663678955747,23.427070365735087,17.95413822351334,12.230948545249095,6.2482692529090667,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"BV268","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"EH268","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"GT268","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"JF268","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"LR268","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"OD268","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"QP268","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"TB268","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"VN268","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"XZ268","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"AAL268","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"ACX268","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,{"$f":"AFJ268","v":-3.4559649330558884E-3},-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3,-3.4559649330558884E-3]
[null,"Equity IRR",null,null,"% p.a.",{"$f":"XIRR(I261:AGK261,I7:AGK7)","v":9.993782639503479E-2}]
[null,null,"Cash Flow Pre-COD",null,null,null,null,null,{"$f":"I285*I4*-1","v":100.08130212763263},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU285*BU4*-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,{"$f":"EG285*EG4*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS285*GS4*-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,{"$f":"JE285*JE4*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ285*LQ4*-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,{"$f":"OC285*OC4*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO285*QO4*-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,{"$f":"TA285*TA4*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM285*VM4*-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,{"$f":"XY285*XY4*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK285*AAK4*-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,{"$f":"ACW285*ACW4*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI285*AFI4*-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]
[null,null,"NPV of Cash Above Risk Free ",null,null,{"$f":"-XNPV(G295,I294:AGK294,I7:AGK7)","v":-106.96690473231283},{"$f":"'Battery Carrying Charge'!F291","v":1.8151029571964461E-3}]
[]
[null,"Date for PLCR NPV",null,null,null,null,null,null,{"$f":"I134","v":"2001-02-28"},"2002-02-28","2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29",{"$f":"BU134","v":"2065-02-28"},"2066-02-28","2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29",{"$f":"EG134","v":"2129-02-28"},"2130-02-28","2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29",{"$f":"GS134","v":"2193-02-28"},"2194-02-28","2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29",{"$f":"JE134","v":"2257-02-28"},"2258-02-28","2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29",{"$f":"LQ134","v":"2321-02-28"},"2322-02-28","2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29",{"$f":"OC134","v":"2385-02-28"},"2386-02-28","2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29",{"$f":"QO134","v":"2449-02-28"},"2450-02-28","2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29",{"$f":"TA134","v":"2513-02-28"},"2514-02-28","2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29",{"$f":"VM134","v":"2577-02-28"},"2578-02-28","2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29",{"$f":"XY134","v":"2641-02-28"},"2642-02-28","2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29",{"$f":"AAK134","v":"2705-02-28"},"2706-02-28","2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29",{"$f":"ACW134","v":"2769-02-28"},"2770-02-28","2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29",{"$f":"AFI134","v":"2833-02-28"},"2834-02-28","2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[null,null,null,null,null,null,null,null,{"$f":"IF(I312,I7,NA())","v":"2001-02-28"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BU312,BU7,NA())","v":{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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(EG312,EG7,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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GS312,GS7,NA())","v":{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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(JE312,JE7,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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LQ312,LQ7,NA())","v":{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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(OC312,OC7,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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(QO312,QO7,NA())","v":{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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(TA312,TA7,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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(VM312,VM7,NA())","v":{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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(XY312,XY7,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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AAK312,AAK7,NA())","v":{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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(ACW312,ACW7,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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AFI312,AFI7,NA())","v":{"$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"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"row ",154,"col ",6," sheet_name ",{"$f":"LOOKUP(F164,6:6,82:82)","v":1.010620988884835}," Original Search sheet name ","LOOKUP(F153,6:6,73:73)"," start of count in function ",13," Length Applied ",-13," length until hit ! ",0]
[null,null,null,null,null,null,null,null,null,"row ",155,"col ",6," sheet_name ",{"$f":"LOOKUP(F164,6:6,151:151)","v":67.166393582690219}," Original Search sheet name ","LOOKUP(F153,6:6,140:140)"," start of count in function ",13," Length Applied ",-13," length until hit ! ",0]

{"sheet":"Load Shapes","index":8,"n_rows":64,"n_cols":31,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,"Solar Scenario",null,0,null,"Battery Capacity",null,100]
[null,null,null,null,null,null,null,null,null,"Load Scenario",null,4,null,"# of Batteries",null,12]
[null,null,null,null,null,null,null,null,null,"Solar Capacity",null,12,null,"Duration of Batteries",null,4]
[null,null,null,"http://re.jrc.ec.europa.eu/pvg_tools/en/tools.html"]
[null,null,"Hour",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]
["Solar kW"]
[null,"Solar Irriadiation - kWh/m2 per hour",null,"Code #"]
[null,null,"Solar Shape 1",1,null,null,null,0,0,0,0,0,0,182.64,439.49,669.32,847.83,965.39,996.35,945.07,813.16,619.28,379.24,162.96,0,0,0,0,0,0,0]
[null,null,"Solar Shape 2",2,null,null,null,0,0,0,0,0,0,170.4,430.91,662.69,843.85,965.41,999.59,951.27,822.63,630.30999999999995,390.89,173.04,0,0,0,0,0,0,0]
[null,null,"Solar Shape 3",3,null,null,null,0,0,0,0,0,0,185.28,442.58,673.35,852.39,960.88,991.49,940.06,811.35,617.36,377.38,120.29,0,0,0,0,0,0,0]
[null,null,"Solar Shape 4",4,null,null,null,0,0,0,0,0,6.75,242.32,495.23,714.81,878.47,964.71,976.38,907.03,767.26,561.66,316.04000000000002,66.97,0,0,0,0,0,0,0]
[null,null,"Solar Shape 5",5,null,null,null,0,0,0,0,0,13.03,63.14,131.01,721.89,883.61,972.04,852.31,908.14,755.76,548.88,303.62,52.48,0,0,0,0,0,0,0]
[null,null,"Solar Shape 6",6,null,null,null,0,0,0,0,0,31.49,267.83999999999997,512.79999999999995,726.34,903.41,961.5,964.99,892.81,628.15,528.66,208.53,2.37,0,0,0,0,0,0,0]
[null,null,"Solar Shape 7",7,null,null,null,0,0,0,0,0,33.700000000000003,264.56,512.79,729.3,889.44,977.7,983.08,911.55,671.95,545.53,300.02999999999997,61.3,0,0,0,0,0,0,0]
[null,null,"Solar Shape 8",8,null,null,null,0,0,0,0,0,31.68,139.22,328.18,493.88,670.18,765.72,831.67,726.66,612.73,401.15,208.49,40.380000000000003,0,0,0,0,0,0,0]
[]
[null,"Capacity/m2",null,"kWp",1000]
[null,"Performance Ratio",null,"%",{"$f":"Assumptions!E49","v":0.7}]
[]
[null,"Solar Energy as % of kWp",null,null,"Code #"]
[null,null,{"$f":"C8","v":"Solar Shape 1"},null,1,null,null,{"$f":"H8*$E$18/$E$17","v":0},{"$f":"I8*$E$18/$E$17","v":0},0,0,0,0,0.12784799999999999,0.307643,0.468524,0.59348100000000004,0.67577299999999996,0.69744499999999998,0.66154899999999994,0.56921199999999994,0.43349599999999999,0.26546800000000004,0.11407200000000001,0,0,0,0,0,0,0]
[null,null,{"$f":"C9","v":"Solar Shape 2"},null,2,null,null,{"$f":"H9*$E$18/$E$17","v":0},0,0,0,0,0,0.11928,0.30163699999999999,0.46388299999999999,0.59069499999999997,0.67578699999999992,0.69971299999999992,0.66588899999999984,0.57584100000000005,0.44121699999999991,0.27362300000000001,0.12112799999999999,0,0,0,0,0,0,0]
[null,null,"Solar Shape 3",null,3,null,null,{"$f":"H10*$E$18/$E$17","v":0},0,0,0,0,0,0.12969600000000001,0.30980599999999997,0.47134499999999996,0.59667300000000001,0.67261599999999999,0.69404299999999997,0.6580419999999999,0.56794499999999992,0.43215199999999998,0.26416600000000001,8.4203E-2,0,0,0,0,0,0,0]
[null,null,"Solar Shape 4",null,4,null,null,{"$f":"H11*$E$18/$E$17","v":0},0,0,0,0,4.725E-3,0.169624,0.346661,0.5003669999999999,0.61492899999999995,0.67529700000000004,0.68346600000000002,0.63492099999999996,0.53708199999999995,0.39316199999999996,0.22122800000000001,4.6878999999999997E-2,0,0,0,0,0,0,0]
[null,null,"Solar Shape 5",null,5,null,null,{"$f":"H12*$E$18/$E$17","v":0},0,0,0,0,9.1209999999999989E-3,4.4198000000000001E-2,9.1706999999999997E-2,0.50532299999999997,0.61852699999999994,0.68042799999999992,0.59661699999999995,0.63569799999999999,0.52903199999999995,0.38421599999999995,0.212534,3.6735999999999998E-2,0,0,0,0,0,0,0]
[null,null,"Solar Shape 6",null,6,null,null,{"$f":"H13*$E$18/$E$17","v":0},0,0,0,0,2.2043E-2,0.18748799999999996,0.35895999999999995,0.50843799999999995,0.63238699999999992,0.67304999999999993,0.6754929999999999,0.62496699999999983,0.43970499999999996,0.37006199999999995,0.14597100000000002,1.6590000000000001E-3,0,0,0,0,0,0,0]
[null,null,"Solar Shape 7",null,7,null,null,{"$f":"H14*$E$18/$E$17","v":0},0,0,0,0,2.359E-2,0.18519199999999997,0.35895299999999997,0.51050999999999991,0.62260799999999994,0.68438999999999994,0.68815599999999999,0.6380849999999999,0.47036500000000003,0.38187099999999996,0.21002099999999996,4.2909999999999997E-2,0,0,0,0,0,0,0]
[null,null,"Solar Shape 8",null,8,null,null,{"$f":"H15*$E$18/$E$17","v":0},0,0,0,0,2.2175999999999998E-2,9.7453999999999999E-2,0.22972599999999999,0.34571599999999997,0.46912599999999993,0.53600400000000004,0.58216899999999994,0.50866199999999995,0.42891099999999999,0.28080499999999997,0.14594299999999999,2.8265999999999999E-2,0,0,0,0,0,0,0]
[]
["Load kW"]
[null,"Day Allocation",null,null,"Days","% of Total","% of High"]
[null,null,"Base Days",null,0,{"$f":"E32/$E$35","v":0},0.8]
[null,null,"High Days",null,30,{"$f":"E33/$E$35","v":1},1]
[null,null,"Low Days",null,0,{"$f":"E34/$E$35","v":0},0.6]
[null,null,"Total",null,{"$f":"SUM(E32:E34)","v":30},{"$f":"E35/$E$35","v":1}]
[]
[null,"Peak Load",null,null,"kW",{"$f":"Assumptions!E34","v":1200}]
[]
[null,"Parameters for Interpolate",null,null,0,8,11,20,23]
[null,null,"High Load Factor",null,700,900,{"$f":"F37","v":1200},1000,800]
[null,null,"Base Load Factor",null,500,600,{"$f":"F37","v":1200},900,600]
[null,null,"Low Load Factor",null,300,600,{"$f":"F37","v":1200},800,400]
[]
[null,null,"Name","Code #","Daily LF"]
[]
[null,null,"High Day Load Flat",1,{"$f":"AVERAGE(H46:AE46)/MAX(H46:AE46)","v":1},null,null,{"$f":"F37","v":1200},{"$f":"$H$46","v":1200},{"$f":"$H$46","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200]
[null,null,"High Day High Load Factor",2,{"$f":"AVERAGE(H47:AE47)/MAX(H47:AE47)","v":0.79552072575534838},null,null,{"$f":"interpolate_look_up(H5,39:39,40:40)","v":722.33905836073814},745.39102176211111,769.17864110027404,793.72539331937719,819.05550458189339,845.19397417837729,872.16659920025586,900,990.57817466838799,1090.2723556992837,1200,1175.9350355121069,1152.3526731207166,1129.2432346572343,1106.5972360403841,1084.4053833839571,1062.658569182611,1041.3478685741654,1020.4645356768482,1000,928.3177667225558,861.77387601275359,800,800]
[null,null,"High Day Base Load Factor",3,0.6685988140391157,null,null,{"$f":"interpolate_look_up(H5,39:39,41:41)","v":511.52593761023144},523.31756969605283,535.3810210133621,547.72255750516604,560.34858955620803,573.26567532262004,586.48052413833148,600,755.95262993692393,952.44063118091958,1200,1162.2489545432677,1125.6855269474322,1090.2723556992837,1055.9732546490986,1022.7531760346388,990.57817466838799,959.41537325142701,929.23292877850827,900,786.22241826266907,686.82854553199911,600,600]
[null,null,"High Day Low Load Factor",4,0.59521354688710859,null,null,{"$f":"interpolate_look_up(H5,39:39,42:42)","v":327.1523197995773},356.76213450081633,389.05186639530291,424.26406871192853,462.66324762238224,504.53784915222872,550.20242592280272,600,755.95262993692393,952.44063118091958,1200,1147.1376941075703,1096.6040743686945,1048.2965576835586,1002.1170799350173,957.97189691872279,915.77139404266552,875.42990440981509,836.86553491457164,800,634.96042078727987,503.96841995794927,400,400]
[null,null,"Base Day Load Flat",5,1,null,null,{"$f":"H46*$G$32","v":960},960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960,960]
[null,null,"Base Day High Load Factor",6,0.79552072575534838,null,null,{"$f":"H47*$G$32","v":577.87124668859053},596.31281740968893,615.34291288021927,634.98031465550184,655.24440366551471,676.1551793427019,697.73327936020473,720,792.46253973471039,872.21788455942703,960,940.7480284096855,921.88213849657336,903.39458772578746,885.27778883230735,867.52430670716569,850.12685534608886,833.07829485933235,816.37162854147857,800,742.65421337804469,689.41910081020296,640,640]
[null,null,"Base Day Base Load Factor",7,0.66859881403911536,null,null,{"$f":"H48*$G$32","v":409.22075008818518},418.6540557568423,428.30481681068972,438.17804600413285,448.27887164496644,458.61254025809603,469.18441931066519,480,604.76210394953921,761.95250494473567,960,929.79916363461416,900.54842155794586,872.21788455942703,844.77860371927898,818.20254082771112,792.46253973471039,767.53229860114163,743.38634302280661,720,628.97793461013532,549.46283642559933,480,480]
[null,null,"Base Day Low Load Factor",8,0.59521354688710859,null,null,{"$f":"H49*$G$32","v":261.72185583966183},285.40970760065306,311.24149311624234,339.41125496954282,370.13059809790582,403.63027932178301,440.16194073824221,480,604.76210394953921,761.95250494473567,960,917.71015528605631,877.28325949495559,838.63724614684691,801.69366394801386,766.37751753497832,732.61711523413248,700.3439235278521,669.4924279316574,640,507.96833662982391,403.17473596635944,320,320]
[null,null,"Low Day Load Flat",9,1,null,null,{"$f":"H46*$G$34","v":720},720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720,720]
[null,null,"Low Day High Load Factor",10,0.79552072575534838,null,null,{"$f":"H47*$G$34","v":433.40343501644287},447.23461305726664,461.5071846601644,476.23523599162627,491.43330274913603,507.11638450702634,523.29995952015349,540,594.34690480103279,654.16341341957025,720,705.56102130726413,691.41160387242996,677.54594079434059,663.95834162423046,650.64323003037418,637.59514150956659,624.80872114449926,612.27872140610884,600,556.99066003353346,517.06432560765211,480,480]
[null,null,"Low Day Base Load Factor",11,0.66859881403911559,null,null,{"$f":"H48*$G$34","v":306.91556256613887},313.99054181763171,321.22861260801727,328.63353450309961,336.2091537337248,343.95940519357202,351.88831448299885,360,453.57157796215432,571.46437870855175,720,697.34937272596062,675.41131616845928,654.16341341957025,633.5839527894592,613.65190562078328,594.34690480103279,575.64922395085614,557.53975726710496,540,471.73345095760141,412.09712731919944,360,360]
[null,null,"Low Day Low Load Factor",12,0.59521354688710859,null,null,{"$f":"H49*$G$34","v":196.29139187974639},214.0572807004898,233.43111983718174,254.55844122715712,277.59794857342933,302.72270949133724,330.12145555368164,360,453.57157796215432,571.46437870855175,720,688.28261646454212,657.9624446212166,628.97793461013509,601.27024796101034,574.78313815123363,549.46283642559933,525.25794264588899,502.11932094874294,480,380.97625247236789,302.38105197476955,240,240]
[]
[]
[]
["Graphs"]
[null,null,"Load"]
[null,null,"Solar"]
[null,null,"Diesel"]

{"sheet":"Lazard Database","index":9,"n_rows":28,"n_cols":27,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[null,"Flow Battery",null,"Flow Battery",null,null,null,"Flow Battery",null,null,null,"Flow Battery"]
[null,"Vanadium","Vanadium","Zinc Bromine ","Zinc Bromine ","Lithium","Lithium","Vanadium","Vanadium","Lithium","Lithium","Vanadium","Vanadium","Lithium","Lithium","Lithium","Lithium","Lead","Lead","Advanced Lead","Advanced Lead","Lithium","Lithium","Lead","Lead","Advanced Lead","Advanced Lead"]
[null,"Low","High","Low","High","Low","High","Low","High","Low","High","Low","High","Low","High","Low","High","Low","High","Low","High","Low","High","Low","High","Low","High"]
["Power Rating MW",100,100,100,100,100,100,10,10,10,10,1,1,1,1,0.125,0.125,0.125,0.125,0.125,0.125,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
["Duration Hours",4,4,4,4,4,4,6,6,6,6,4,4,4,4,2,2,2,2,2,2,2,2,2,2,2,2]
["Usable Energy MWh",400,400,400,400,400,400,60,60,60,60,4,4,4,4,0.25,0.25,0.25,0.25,0.25,0.25,0.01,0.01,0.01,0.01,0.01,0.01]
["Depth of Discharge Cycles/Day",1,1,1,1,1,1,1,1,1,1,2,2,2,2,1,1,1,1,1,1,1,1,1,1,1,1]
["Operating Days/Year",350,350,350,350,350,350,350,350,350,350,350,350,350,350,250,250,250,250,250,250,250,250,250,250,250,250]
["Project Life Years",20,20,20,20,20,20,20,20,20,20,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
["Memo: Annual Used Energy MWh",140000,140000,140000,140000,140000,140000,21000,21000,21000,21000,2800,2800,2800,2800,63,63,63,63,63,63,3,3,3,3,3,3]
["Memo: Project Used Energy MWh",2800000,2800000,2800000,2800000,2800000,2800000,420000,420000,420000,420000,28000,28000,28000,28000,625,625,625,625,625,625,25,25,25,25,25,25]
["Initial Capital CostDC /kWh",313,713,400,450,307,397,264,563,302,392,313,713,455,504,520,597,322,362,516,634,517,775,284,321,562,609]
["Initial Capital CostAC /kWh",0,0,28,28,28,28,0,0,19,19,0,0,39,39,123,123,123,123,123,123,314,314,314,314,314,314]
["Initial Other Owners Costs /kWh",47,107,64,72,50,64,40,84,48,62,63,143,99,109,161,180,111,121,160,189,200,200,200,200,200,200]
["Total Initial Installed Cost /kWh",360,819,492,550,385,489,303,647,368,472,376,855,593,652,804,900,556,606,800,946,1031,1289,798,835,1076,1123]
["Total Installed Cost/kW",{"$f":"B15*B5","v":1440},{"$f":"C15*C5","v":3276},1968,2200,1540,1956,1818,3882,2208,2832,1504,3420,2372,2608,1608,1800,1112,1212,1600,1892,2062,2578,1596,1670,2152,2246]
["O&M Cost /kWh",2.88,6.56,3.08,3.43,2.44,3.06,0.36,0.78,0.34,0.44,0.03,7.0000000000000007E-2,0.04,0.04,0,0,0,0,0,0,0,0,0,0,0,0]
["O&M % of Capex",0.8,0.8,0.63,0.62,0.63,0.63,0.12,0.12,0.09,0.09,0.01,0.01,0.01,0.01,0,0,0,0,0,0,0,0,0,0,0,0]
["Warranty Expense",0,0,3.423,3.823,2.6760000000000002,3.4,0,0,0.38400000000000001,0.49299999999999999,0,0,0.04,4.2999999999999997E-2,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,0,0,0,0,0,0]
["Augmentation Charge",0,0,0,0,8.0289999999999999,10.199999999999999,0,0,1.153,1.478,0,0,0.14299999999999999,0.157,0,0,0,0,0,0,0,0,0,0,0,0]
["Augmentation Charge Oversize",0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5E-2,6.3E-2,0.125,0.14000000000000001,0.08,9.8000000000000004E-2,2E-3,3.0000000000000001E-3,4.0000000000000001E-3,5.0000000000000001E-3,3.0000000000000001E-3,4.0000000000000001E-3]
["Augmentation Charge Year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.14000000000000001,0,0,0,0,4.0000000000000001E-3,5.0000000000000001E-3,0,0]
["Investment Tax Credit",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Production Tax Credit /MWh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Charging Cost /MWh",30,30,30,30,30,30,30,30,30,30,106,106,106,106,106,106,106,106,106,106,124,124,124,124,124,124]
["Charging Cost Escalator",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Efficiency",67,70,67,67,86,86,67,70,86,86,67,70,86,86,86,86,72,72,82,82,85,85,72,72,82,82]
["Levelized Cost of Storage /MWh",209,413,286,315,282,347,184,338,272,338,273,406,363,386,891,985,1057,1154,950,1107,1028,1274,1160,1239,1138,1188]

{"sheet":"Scenario Output","index":10,"n_rows":17,"n_cols":13,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Row with Links",{"$f":"ROW(Q12)","v":12},null,null,"Instructions:"]
[null,null,null,"Scenario Number Column",{"$f":"COLUMN(C:C)","v":3},null,null,"All you have to do is to copy this sheet into your model (with ALT, E, M)"]
[null,null,null,"Scenario Name Column",{"$f":"COLUMN(D:D)","v":4},null,null,"This file has to be open and available (like generic macros)"]
[null,null,null,"Base Address",{"$f":"ADDRESS(E1,E2)","v":"$C$12"},null,null,"When you open your model, this file should open as well"]
[null,null,null,"Column Scenario Number",{"$f":"MID(E4,2,1)","v":"C"}]
[null,null,null,"Scenario Sheet Name","Scenario Output"]
[null,null,null,null,{"$f":"MID(CELL(\"filename\"),FIND(\"]\",CELL(\"filename\"),1)+1,250)","v":"Financial Model "}]
[]
[]
[]
[null,null,"No","Name","Total Cost","Retail Rate Cost","Solar Cost","Battery Cost","Scenario","Loads","Solar","Battery Size","Solar Size"]
[null,null,null,null,{"$f":"'Summary of Results'!F2","v":1026019.1069885254},{"$f":"'Summary of Results'!F4","v":961309.10698852537},{"$f":"'Summary of Results'!F5","v":0},{"$f":"'Summary of Results'!F6","v":64710.000000000007},{"$f":"'Misc Titles'!C11","v":"Retail Rate + Battery (No Solar)"},null,null,{"$f":"'Summary of Results'!K2","v":500},{"$f":"'Summary of Results'!P2","v":0}]
[]
[null,null,1,"Base Case with No Solar and Battery",991145.46525665163,991145.46525665163,0,0,"No Solar or Battery","Low Load Factor","Solar High",0,0]
[null,null,2,"Battery without Solar",1080308.2065678458,1003156.2065678457,0,77152,"Retail Rate + Flow Battery","Low Load Factor","Solar High",400,0]
[null,null,3,"Solar without Battery",696116.72958152869,565721.1266810837,130395.602900445,0,"Rate and Solar","Low Load Factor","Solar High",0,1900]
[null,null,4,"Solar and Battery",771710.65801151819,496655.05511107313,130395.602900445,144660,"Rate and Solar and Flow Battery","Low Load Factor","Solar High",750,1900]

{"sheet":"Misc Titles","index":11,"n_rows":11,"n_cols":16,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[null,null,{"$f":"TRANSPOSE(Assumptions!E85:I85)","v":"No Solar or Battery"},null,null,null,2,null,{"$f":"TRANSPOSE('Technology Cost'!F36:I36)","v":"Flow 6 Hrs"},1,null,null,{"$f":"TRANSPOSE('Technology Cost'!F9:I9)","v":"Solar without Tracking"}]
[null,null,"Retail Rate + Battery (No Solar)",null,null,null,null,null,"Flow 4 Hrs",null,null,null,"Solar without Tracking 1"]
[null,null,"Rate and Solar (No Battery)",null,null,null,null,null,"Lithium 6 Hrs",null,null,null,"Solar without Tracking 2"]
[null,null,"Rate and Solar and Battery",null,null,null,null,null,"Lithium 4 Hrs",null,null,null,"Solar with Tracking"]
[null,null,"Rate and Solar and Battery 1",null,null,null,null,null,{"$error":"#N/A"},null,null,null,{"$error":"#N/A"}]
[null,null,{"$error":"#N/A"},null,null,null,null,null,{"$error":"#N/A"},null,null,null,{"$error":"#N/A"}]
[]
[null,null,{"$f":"INDEX(C4:C9,G4)","v":"Retail Rate + Battery (No Solar)"}]

{"sheet":"Rate Summary","index":12,"n_rows":95,"n_cols":29,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
[null,null,"Total ","Total","Total","Total ","Total","Total","Generation","Transmission",null,"Distribution",null,"Supply",null,"Meter",null,"Loss","UE 1","UE 2","UE 3","UE 4","FIT","Lifeline","Senior","Life Disc","Special","Power Factor"]
[null,null,"per kWh","per kW","per Customer","per kWh","per kW","per Customer","per kwh","per kWh","per kW","per kWh","per kW","per kwh","per cust","per kWh","per cust","per kWh","per kWh",null,null,null,null,null,null,null,null,"Penalty %","Disc"]
[null,null,"PHP","PHP","PHP","USD","USD","USD","PHP","PHP","PHP","PHP","PHP","PHP","PHP","PHP","PHP","PHP","PHP","PHP","PHP","PHP","PHP","%","%","%","%","%","%"]
[]
[null,{"$f":"B23","v":"LARGE SECONDARY"},{"$f":"C23","v":6.2208000000000023},512.34,7030.58,0.11822120866590655,9.7366020524515395,133.61041429114405,4.9828000000000001,0,275.19,0.1368,237.15,0,3505.46,0,3525.12,0.46600000000000003,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4,0,0.03,7.0000000000000001E-3,0]
[]
[1,"0 TO 20 KWH",{"$f":"I7+J7+L7+N7+P7+R7+S7+T7+U7+V7+W7","v":8.7095999999999982},{"$f":"K7+M7","v":0},{"$f":"O7+Q7","v":21.73},{"$f":"C7/ex_rate","v":0.16551881413911057},{"$f":"D7/ex_rate","v":0},{"$f":"E7/ex_rate","v":0.41296085138730526},4.9828000000000001,0.7782,null,1.0012000000000001,null,0.50849999999999995,16.73,0.3377,5,0.46600000000000003,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,null,null,1]
[2,"21 TO 50 KWH",{"$f":"I8+J8+L8+N8+P8+R8+S8+T8+U8+V8+W8","v":8.7095999999999982},{"$f":"K8+M8","v":0},{"$f":"O8+Q8","v":21.73},0.16551881413911057,0,0.41296085138730526,4.9828000000000001,0.7782,null,1.0012000000000001,null,0.50849999999999995,16.73,0.3377,5,0.46600000000000003,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,null,null,0.5]
[3,"51 TO 70 KWH",8.7095999999999982,0,21.73,0.16551881413911057,0,0.41296085138730526,4.9828000000000001,0.7782,null,1.0012000000000001,null,0.50849999999999995,16.73,0.3377,5,0.46600000000000003,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,null,null,0.35]
[4,"71 TO 100 KWH",8.7095999999999982,0,21.73,0.16551881413911057,0,0.41296085138730526,4.9828000000000001,0.7782,null,1.0012000000000001,null,0.50849999999999995,16.73,0.3377,5,0.46600000000000003,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,null,null,0.2]
[5,"101 TO 200 KWH",8.7095999999999982,0,21.73,0.16551881413911057,0,0.41296085138730526,4.9828000000000001,0.7782,null,1.0012000000000001,null,0.50849999999999995,16.73,0.3377,5,0.46600000000000003,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4]
[6,"201 TO 300 KWH",9.0266999999999982,0,21.73,0.17154503990877989,0,0.41296085138730526,4.9828000000000001,0.7782,null,1.3183,null,0.50849999999999995,16.73,0.3377,5,0.46600000000000003,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4]
[7,"301 TO 400 KWH",9.325899999999999,0,21.73,0.17723109083998478,0,0.41296085138730526,4.9828000000000001,0.7782,null,1.6174999999999999,null,0.50849999999999995,16.73,0.3377,5,0.46600000000000003,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4]
[8,"OVER 400 KWH",9.8470999999999993,0,21.73,0.18713606993538578,0,0.41296085138730526,4.9828000000000001,0.7782,null,2.1387,null,0.50849999999999995,16.73,0.3377,5,0.46600000000000003,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4]
[9,"General Service A",0,0,0,0,0,0]
[10,"0 TO 200 KWH",8.7095999999999982,0,21.73,0.16551881413911057,0,0.41296085138730526,4.9828000000000001,0.7782,null,1.0012000000000001,null,0.50849999999999995,16.73,0.3377,5,0.46600000000000003,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4,null,0.05]
[11,"201 TO 300 KWH",9.0266999999999982,0,21.73,0.17154503990877989,0,0.41296085138730526,4.9828000000000001,0.7782,null,1.3183,null,0.50849999999999995,16.73,0.3377,5,0.46600000000000003,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4,null,0.05]
[12,"301 TO 400 KWH",9.325899999999999,0,21.73,0.17723109083998478,0,0.41296085138730526,4.9828000000000001,0.7782,null,1.6174999999999999,null,0.50849999999999995,16.73,0.3377,5,0.46600000000000003,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4,null,0.05]
[13,"OVER 400 KWH",9.8470999999999993,0,21.73,0.18713606993538578,0,0.41296085138730526,4.9828000000000001,0.7782,null,2.1387,null,0.50849999999999995,16.73,0.3377,5,0.46600000000000003,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4,null,0.05]
[14,"General Service B",6.2208000000000023,491.40999999999997,733.81999999999994,0.11822120866590655,9.3388445458000753,13.945648042569365,4.9828000000000001,null,254.26,0.1368,237.15,null,371.48,null,362.34,0.46600000000000003,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4,null,0.03]
[15,"General Power (GP Secondary",0,0,0,0,0,0]
[16,"MEDIUM SECONDARY",6.2208000000000023,512.34,1694.6100000000001,0.11822120866590655,9.7366020524515395,32.204675028506273,4.9828000000000001,null,275.19,0.1368,237.15,null,845.17,null,849.44,0.46600000000000003,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4,null,0.03,7.0000000000000001E-3]
[17,"LARGE SECONDARY",6.2208000000000023,512.34,7030.58,0.11822120866590655,9.7366020524515395,133.61041429114405,4.9828000000000001,null,275.19,0.1368,237.15,null,3505.46,null,3525.12,0.46600000000000003,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4,null,0.03,7.0000000000000001E-3]
[18,"VERY LARGE SECONDARY",6.2208000000000023,512.34,24801.41,0.11822120866590655,9.7366020524515395,471.33048270619537,4.9828000000000001,null,275.19,0.1368,237.15,null,12726.3,null,12075.11,0.46600000000000003,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4,null,0.03,7.0000000000000001E-3]
[19,"GP 13.8 KV and below",0,0,0,0,0,0]
[20,"MEDIUM 13.8 KV AND BELOW",5.865000000000002,472.03999999999996,1694.6100000000001,0.11145952109464087,8.9707335613835042,32.204675028506273,4.9828000000000001,null,289.38,5.1299999999999998E-2,182.66,null,845.17,null,849.44,0.19570000000000001,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4,null,0.03,7.0000000000000001E-3]
[21,"LARGE 13.8 KV AND BELOW",5.865000000000002,472.03999999999996,7030.58,0.11145952109464087,8.9707335613835042,133.61041429114405,4.9828000000000001,null,289.38,5.1299999999999998E-2,182.66,null,3505.46,null,3525.12,0.19570000000000001,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4,null,0.03,7.0000000000000001E-3]
[22,"VERY LARGE 13.8 KV AND BELOW",5.865000000000002,472.03999999999996,24801.41,0.11145952109464087,8.9707335613835042,471.33048270619537,4.9828000000000001,null,289.38,5.1299999999999998E-2,182.66,null,12726.3,null,12075.11,0.19570000000000001,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4,null,0.03,7.0000000000000001E-3]
[23,"GP 34.5 KV",0,0,0,0,0,0]
[24,"MEDIUM 34.5 KV",5.865000000000002,507.15,1694.6100000000001,0.11145952109464087,9.6379703534777654,32.204675028506273,4.9828000000000001,null,324.49,5.1299999999999998E-2,182.66,null,845.17,null,849.44,0.19570000000000001,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4,null,0.03,7.0000000000000001E-3]
[25,"LARGE 34.5 KV",5.865000000000002,507.15,7030.58,0.11145952109464087,9.6379703534777654,133.61041429114405,4.9828000000000001,null,324.49,5.1299999999999998E-2,182.66,null,3505.46,null,3525.12,0.19570000000000001,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4,null,0.03,7.0000000000000001E-3]
[26,"VERY LARGE AND EXTRA LARGE 34.5 KV",5.865000000000002,507.15,24801.41,0.11145952109464087,9.6379703534777654,471.33048270619537,4.9828000000000001,null,324.49,5.1299999999999998E-2,182.66,null,12726.3,null,12075.11,0.19570000000000001,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4,null,0.03,7.0000000000000001E-3]
[27,"GP 115 KV / 69 KV",0,0,0,0,0,0]
[28,"LARGE 115 KV/69 KV",5.7281000000000013,384.95,7030.58,0.10885784872671991,7.3156594450779169,133.61041429114405,4.9828000000000001,null,241.63,5.1299999999999998E-2,143.32,null,3505.46,null,3525.12,5.8799999999999998E-2,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4,null,0.03,7.0000000000000001E-3]
[29,"VERY LARGE AND EXTRA LARGE 115 KV/69 KV",5.7281000000000013,384.95,24801.41,0.10885784872671991,7.3156594450779169,471.33048270619537,4.9828000000000001,null,241.63,5.1299999999999998E-2,143.32,null,12726.3,null,12075.11,5.8799999999999998E-2,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4,null,0.03,7.0000000000000001E-3]
[30,"GHMSCI",7.4379000000000008,278.58999999999997,278.92599999999999,0.14135119726339798,5.2943747624477382,5.3007601672367919,4.9828000000000001,0.87909999999999999,null,0.86670000000000003,278.58999999999997,null,278.45999999999998,null,0.46600000000000003,0.15609999999999999,2.5000000000000001E-3,0.1938,2.6499999999999999E-2,0.25629999999999997,7.4099999999999999E-2,1E-4]
[31,"FLAT STREETLIGHTS",0,0,0,0,0,0]
[32,"Per Lamp",0,0,0,0,0,0]
[33,"125 W Mercury, 70 W HPS(or equivalent",400.65,0,0,7.6140250855188141,0,0,209.28,33.5,null,84.34,null,27.28,null,null,null,19.57,6.56,0.11,8.14,1.1100000000000001,10.76,3.11,4.1999999999999997E-3]
[34,"250 W Mercury, 150 W HPS(or equivalent",639.13,0,0,12.146142151273281,0,0,333.85,53.43,null,134.55000000000001,null,43.52,null,null,null,31.22,10.46,0.17,12.98,1.78,17.170000000000002,4.96,6.7000000000000002E-3]
[35,"400 W Mercury, 250 W HPS(or equivalent",1068.3900000000001,0,0,20.303876852907642,0,0,558.07000000000005,89.32,null,224.92,null,72.739999999999995,null,null,null,52.19,17.48,0.28000000000000003,21.71,2.97,28.71,8.3000000000000007,1.12E-2]
[36,"400 W HPS (or equivalent",1659.83,0,0,31.543709616115546,0,0,867.01,138.77000000000001,null,349.43,null,113.01,null,null,null,81.08,27.16,0.44,33.72,4.6100000000000003,44.6,12.89,1.7399999999999999E-2]
[null,"Generation",null,null,null,null,null,null,0.1129]
[null,"First 650 kWh"]
[null,"no charge"]
[null,"Transmission",null,null,null,null,null,null,0.1052]
[null,"Next 350 kWh at"]
[null,"0.10 per kWh"]
[null,"System Loss",null,null,null,null,null,null,0.1119]
[null,"Next 500 kWh at"]
[null,"0.20 per kWh"]
[null,"Universal Charge, FIT0All & Energy Tax",null,null,null,null,null,null,0]
[null,"Excess kWh"]
[null,"0.35 per kWh"]
[null,"Other Charges",null,null,null,null,null,null,0.12]
[null,"TOU GCA (adjustment per kWh14",null,null,null,null,null,null,-0.72309999999999997]
[null,"1Changes every month based on the movement in generation cost in accordance with Article 2 Section 2 of ERC Resolution No. 16, Series of 2009"]
[null,"2Changes every month based on the movement in transmission cost in accordance with Article 2 Section 3 of ERC Resolution No. 16, Series of 2009"]
[null,"3Implementation of provisionally approved PBR rates for Regulatory Year 2016, in accordance with ERC Order on ERC Case No. 20150112 RC dated July 10, 2015"]
[null,"4Changes every month based on the movement in generation and transmission costs and 120month moving average system loss in accordance with Article 2 Section 4 of ERC Resolution No.16, Series of 2009"]
[null,"6In accordance with the Order in ERC Case No. 20110091 RC docketed May 23, 2018"]
[null,"7In accordance with the Decision in ERC Case No. 20130195 RC docketed July 21, 2017"]
[null,"8In accordance with the Decision in ERC Case No. 20160192 RC docketed May 11, 2018"]
[null,"9Changes every month in accordance with Article 2 Section 5 of ERC Resolution No. 16, Series of 2009"]
[null,"10In accordance with ERC Resolution No. 23, Series of 2010"]
[null,"11Lifeline Discount 0 % of Generation, Transmission, System Loss, Distribution, Supply and Metering Charges"]
[null,"12Special Discount 0 for Private Hospitals duly registered and certified by the Department of Health (DoH and Educational Institutions duly registered and certified by the Department of Education (DepEd: % of Distribution, Metering & Supply Charges"]
[null,"13Power Factor Adjustment 0 for qualified General Power customers, % of Distribution Charge (in accordance with ERC Order on Case No. 20110088RC, dated October 6,2011"]
[null,"14Generation Charge Adjustment (GCA added to Peak and Off0Peak generation charge rates of qualified Residential, IS and NIS customers."]
[null,"15Energy Tax 0 for residential customers only"]
[null,"* Rates are VAT exclusive"]
[null,"General Power"]
[null,"Medium (40 kW < demand < 200 kW"]
[null,"Large (200 kW < demand < 750 kW"]
[null,"Very Large (750 kW < demand < 10,000 kW"]
[null,"Extra Large (10,000 kW < demand"]
[null,"5In accordance with the ERC Order in Case No. 20140135 RC dated August 17, 2015 extending its provisional authority allowing NPC to implement the CY 2014 UCME subsidy amounting to PhP0.1561/kWh."]
[null,"Special Discount12"]
[null,"Power Factor Adj13"]
[null,"VAT RATES"]
[null,"ENERGY TAX15"]
[null,"GEN SERVICE B (GS0B & GEN POWER (GP"]
[null,"GS0B (5 kW < demand < 40 kW"]
[null,"System Loss Charge4"]
[null,"Universal Charge"]
[null,"Fit0All (Renewable8"]
[null,"Lifeline Rate Subsidy9"]
[null,"Senior Citizen Subsidy10"]
[null,"Lifeline Discount11"]
[null,"SUMMARY SCHEDULE OF RATES* EFFECTIVE JUNE 2018 BILLING"]
[null,"Generation Charge1"]
[null,"Transmission Charge2"]
[null,"Distribution Charge3"]
[null,"Supply Charge3"]
[null,"Metering Charge3"]

{"sheet":"Rate Schedule PDF","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Examples","index":14,"n_rows":110,"n_cols":27,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Set Point",null,870,null,null,{"$f":"MAX(D35:AA35)","v":1084.4053833839571}]
[null,"Capacity",null,400]
[null,"Maximum Storage",null,{"$f":"E4*D3","v":1600},4]
[null,"Start",null,19]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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]
[null,"Storage Balance"]
[null,"Maximum Storage",null,{"$f":"$D$4","v":1600},{"$f":"$D$4","v":1600},1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600]
[null,"Less Storage Used",null,{"$f":"D29","v":0},{"$f":"E29","v":400},800,1200,1600,1600,1600,1600,1597.8334007997441,1567.8334007997441,1447.2552261313563,1226.9828704320726,896.98287043207256,591.04783491996568,308.69516179924904,49.451927142014711,0,400,207.34143081738898,35.99356224322355,0,400,341.6822332774442,741.6822332774442]
[null,"Remaining Storage",null,{"$f":"D17-D18","v":1600},{"$f":"E17-E18","v":1200},800,400,0,0,0,0,2.1665992002558596,32.16659920025586,152.74477386864373,373.01712956792744,703.01712956792744,1008.9521650800343,1291.304838200751,1550.5480728579853,1600,1200,1392.658569182611,1564.0064377567764,1600,1200,1258.3177667225559,858.3177667225558]
[]
[null,"Set Point",null,{"$f":"D2","v":870},{"$f":"D21","v":870},{"$f":"E21","v":870},870,870,870,870,870,870,870,870,870,870,870,870,870,870,870,870,870,870,870,870,870]
[]
[null,"Load",null,{"$f":"'Load and Storage Analysis'!H55","v":722.33905836073814},{"$f":"'Load and Storage Analysis'!I55","v":722.33905836073814},{"$f":"'Load and Storage Analysis'!J55","v":745.39102176211111},{"$f":"'Load and Storage Analysis'!K55","v":769.17864110027404},{"$f":"'Load and Storage Analysis'!L55","v":793.72539331937719},{"$f":"'Load and Storage Analysis'!M55","v":819.05550458189339},{"$f":"'Load and Storage Analysis'!N55","v":845.19397417837729},{"$f":"'Load and Storage Analysis'!O55","v":872.16659920025586},{"$f":"'Load and Storage Analysis'!P55","v":900},{"$f":"'Load and Storage Analysis'!Q55","v":990.57817466838799},{"$f":"'Load and Storage Analysis'!R55","v":1090.2723556992837},{"$f":"'Load and Storage Analysis'!S55","v":1200},{"$f":"'Load and Storage Analysis'!T55","v":1175.9350355121069},{"$f":"'Load and Storage Analysis'!U55","v":1152.3526731207166},{"$f":"'Load and Storage Analysis'!V55","v":1129.2432346572343},{"$f":"'Load and Storage Analysis'!W55","v":1106.5972360403841},{"$f":"'Load and Storage Analysis'!X55","v":1084.4053833839571},{"$f":"'Load and Storage Analysis'!Y55","v":1062.658569182611},{"$f":"'Load and Storage Analysis'!Z55","v":1041.3478685741654},{"$f":"'Load and Storage Analysis'!AA55","v":1020.4645356768482},{"$f":"'Load and Storage Analysis'!AB55","v":1000},{"$f":"'Load and Storage Analysis'!AC55","v":928.3177667225558},{"$f":"'Load and Storage Analysis'!AD55","v":861.77387601275359},{"$f":"'Load and Storage Analysis'!AE55","v":800}]
[null,"Less: Discharge",null,{"$f":"MAX(MIN(D23-D21,$D$3,D29),0)","v":0},{"$f":"MAX(MIN(E23-E21,$D$3,E29),0)","v":0},{"$f":"MAX(MIN(F23-F21,$D$3,F29),0)","v":0},0,0,0,0,2.1665992002558596,30,120.57817466838799,220.27235569928371,330,305.93503551210688,282.35267312071664,259.24323465723432,49.451927142014711,0,192.65856918261102,171.34786857416543,35.99356224322355,0,58.317766722555803,0,0]
[null,"Add: Charge",null,{"$f":"IF(D27,0,MIN(D19,$D$3))","v":400},{"$f":"IF(E27,0,MIN(E19,$D$3))","v":400},400,400,0,0,0,0,0,0,0,0,0,0,0,0,400,0,0,0,400,0,400,400]
[]
[null,null,null,{"$f":"D24<>0","v":false},{"$f":"E24<>0","v":false},false,false,false,false,false,true,true,true,true,true,true,true,true,true,false,true,true,true,false,true,false,false]
[]
[null,"Opening Balance",null,{"$f":"C32","v":0},{"$f":"D32","v":400},800,1200,1600,1600,1600,1600,1597.8334007997441,1567.8334007997441,1447.2552261313563,1226.9828704320726,896.98287043207256,591.04783491996568,308.69516179924904,49.451927142014711,0,400,207.34143081738898,35.99356224322355,0,400,341.6822332774442,741.6822332774442]
[null,"Add: Charge",null,{"$f":"D25","v":400},{"$f":"E25","v":400},400,400,0,0,0,0,0,0,0,0,0,0,0,0,400,0,0,0,400,0,400,400]
[null,"Less: Discharge",null,{"$f":"D24","v":0},{"$f":"E24","v":0},0,0,0,0,0,2.1665992002558596,30,120.57817466838799,220.27235569928371,330,305.93503551210688,282.35267312071664,259.24323465723432,49.451927142014711,0,192.65856918261102,171.34786857416543,35.99356224322355,0,58.317766722555803,0,0]
[null,"Closing Balance",null,{"$f":"D29+D30-D31","v":400},{"$f":"E29+E30-E31","v":800},1200,1600,1600,1600,1600,1597.8334007997441,1567.8334007997441,1447.2552261313563,1226.9828704320726,896.98287043207256,591.04783491996568,308.69516179924904,49.451927142014711,0,400,207.34143081738898,35.99356224322355,0,400,341.6822332774442,741.6822332774442,1141.6822332774441]
[]
[null,null,null,{"$f":"D15","v":0},{"$f":"E15","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,"Max Load",null,{"$f":"D23-D31","v":722.33905836073814},{"$f":"E23-E31","v":722.33905836073814},745.39102176211111,769.17864110027404,793.72539331937719,819.05550458189339,845.19397417837729,870,870,870,870,870,870,870,870,1057.1453088983694,1084.4053833839571,870,870,984.47097343362464,1000,870,861.77387601275359,800]
[null,"Load",null,{"$f":"D23","v":722.33905836073814},{"$f":"E23","v":722.33905836073814},745.39102176211111,769.17864110027404,793.72539331937719,819.05550458189339,845.19397417837729,872.16659920025586,900,990.57817466838799,1090.2723556992837,1200,1175.9350355121069,1152.3526731207166,1129.2432346572343,1106.5972360403841,1084.4053833839571,1062.658569182611,1041.3478685741654,1020.4645356768482,1000,928.3177667225558,861.77387601275359,800]
[]
[]
[]
["Carrying Charge Example"]
[null,"Prove that IRR = Cost of Capital with FM"]
[]
[]
[null,"Period",null,0,1,2,3,4,5,6,7,8,9,10]
[null,"Cost",null,1000]
[null,"Life",null,5]
[null,"Cost of Capital",null,0.1]
[]
[null,"PMT",null,{"$f":"PMT(D47,D46,-D45)","v":263.79748079474541}]
[null,"Rate",null,{"$f":"D49/D45","v":0.26379748079474541}]
[]
[null,"Revenues",null,null,{"$f":"$D$49","v":263.79748079474541},{"$f":"$D$49","v":263.79748079474541},263.79748079474541,263.79748079474541,263.79748079474541,263.79748079474541,263.79748079474541,263.79748079474541,263.79748079474541,263.79748079474541]
[null,"Cap Exp",null,{"$f":"D45","v":1000},null,null,null,null,{"$f":"D53","v":1000}]
[null,"Net Cash",null,{"$f":"D52-D53","v":-1000},{"$f":"E52-E53","v":263.79748079474541},263.79748079474541,263.79748079474541,263.79748079474541,-736.20251920525459,{"$f":"J52-J53","v":263.79748079474541},{"$f":"K52-K53","v":263.79748079474541},{"$f":"L52-L53","v":263.79748079474541},{"$f":"M52-M53","v":263.79748079474541},{"$f":"N52-N53","v":263.79748079474541}]
[]
[null,"IRR",null,{"$f":"IRR(54:54)","v":0.10000000000000009}]
[]
[null,"Life",null,null,1,{"$f":"E58+1","v":2},{"$f":"F58+1","v":3},4,5,1,{"$f":"J58+1","v":2},{"$f":"K58+1","v":3},4,5]
[null,"PPMT",null,{"$f":"D47","v":0.1},{"$f":"PPMT($D$59,E58,5,-1)","v":0.1637974807947454},{"$f":"PPMT($D$59,F58,5,-1)","v":0.18017722887421994},0.19819495176164192,0.21801444693780614,0.23981589163158673,0.1637974807947454,{"$f":"PPMT($D$59,K58,5,-1)","v":0.18017722887421994},{"$f":"PPMT($D$59,L58,5,-1)","v":0.19819495176164192},{"$f":"PPMT($D$59,M58,5,-1)","v":0.21801444693780614},{"$f":"PPMT($D$59,N58,5,-1)","v":0.23981589163158673}]
[null,"Depreciation",null,null,{"$f":"E59*$D$53","v":163.79748079474541},{"$f":"F59*$D$53","v":180.17722887421994},198.19495176164193,218.01444693780613,239.81589163158674,163.79748079474541,180.17722887421994,198.19495176164193,218.01444693780613,239.81589163158674]
[null,"Acc Dep",null,null,{"$f":"D61+E60","v":163.79748079474541},{"$f":"E61+F60","v":343.97470966896537},542.16966143060733,760.18410836841349,1000.0000000000002,{"$f":"E61","v":163.79748079474541},{"$f":"F61","v":343.97470966896537},542.16966143060733,760.18410836841349,1000.0000000000002]
[null,"Net Plant",null,{"$f":"$D$53","v":1000},{"$f":"$D$62-E61","v":836.20251920525459},{"$f":"$D$62-F61","v":656.02529033103463},457.83033856939267,239.81589163158651,0,836.20251920525459,656.02529033103463,457.83033856939267,239.81589163158651,0]
[]
[null,"Truncated Analysis"]
[]
[null,"Period",7,null,{"$f":"E44","v":1},{"$f":"F44","v":2},3,4,5,6,7,8,9,10]
[null,"Carry Charge",null,null,{"$f":"E52","v":263.79748079474541},{"$f":"F52","v":263.79748079474541},263.79748079474541,263.79748079474541,263.79748079474541,263.79748079474541,263.79748079474541]
[null,"Cap Exp",null,{"$f":"D53","v":1000},null,null,null,null,{"$f":"I53","v":1000},null,{"$f":"-K62","v":-656.02529033103463}]
[null,"Net",null,{"$f":"D67-D68","v":-1000},{"$f":"E67-E68","v":263.79748079474541},263.79748079474541,263.79748079474541,263.79748079474541,-736.20251920525459,263.79748079474541,919.82277112578004,0,0,0]
[]
[null,"IRR",{"$f":"IRR(69:69)","v":0.10000000000000009}]
[]
[null,"Lesson: Need the Net Plant from Economic Depreciation for the Final Year"]
[]
[null,"e.g. - Life is 5"]
[null,"Solar Life is 10"]
[]
["Including Tax"]
[]
[null,"Period",null,0,1,2,3,4,5,6,7,8,9,10]
[null,"Cost",null,1000]
[null,"Life",null,5]
[null,"Cost of Capital",null,0.1]
[null,"Tax Rate",null,0.3]
[]
[null,"PMT",null,{"$f":"PMT(D83,D82,-D81)/(1-D84)","v":376.85354399249348}]
[null,"Rate",null,{"$f":"D86/D81","v":0.37685354399249349}]
[]
[null,"Revenues",null,null,{"$f":"$D$86","v":376.85354399249348},{"$f":"$D$86","v":376.85354399249348},376.85354399249348,376.85354399249348,376.85354399249348,376.85354399249348,376.85354399249348,376.85354399249348,376.85354399249348,376.85354399249348]
[null,"Taxes",null,{"$f":"D84","v":0.3},{"$f":"E89*$D$90","v":113.05606319774805},{"$f":"F89*$D$90","v":113.05606319774805},113.05606319774805,113.05606319774805,113.05606319774805,113.05606319774805,113.05606319774805,113.05606319774805,113.05606319774805,113.05606319774805]
[null,"After Tax",null,null,{"$f":"E89-E90","v":263.79748079474541},{"$f":"F89-F90","v":263.79748079474541},263.79748079474541,263.79748079474541,263.79748079474541,263.79748079474541,263.79748079474541,263.79748079474541,263.79748079474541,263.79748079474541]
[null,"Cap Exp",null,{"$f":"D81","v":1000},null,null,null,null,{"$f":"D92","v":1000}]
[null,"Net Cash",null,{"$f":"D91-D92","v":-1000},{"$f":"E91-E92","v":263.79748079474541},263.79748079474541,263.79748079474541,263.79748079474541,-736.20251920525459,{"$f":"J91-J92","v":263.79748079474541},{"$f":"K91-K92","v":263.79748079474541},{"$f":"L91-L92","v":263.79748079474541},{"$f":"M91-M92","v":263.79748079474541},{"$f":"N91-N92","v":263.79748079474541}]
[]
[null,"IRR",null,{"$f":"IRR(93:93)","v":0.10000000000000009}]
[]
[null,"Life",null,null,1,{"$f":"E97+1","v":2},{"$f":"F97+1","v":3},{"$f":"G97+1","v":4},{"$f":"H97+1","v":5},1,{"$f":"J97+1","v":2},{"$f":"K97+1","v":3},{"$f":"L97+1","v":4},{"$f":"M97+1","v":5}]
[null,"PPMT",null,{"$f":"D95","v":0.10000000000000009},{"$f":"PPMT($D$59,E97,5,-1)","v":0.1637974807947454},{"$f":"PPMT($D$59,F97,5,-1)","v":0.18017722887421994},0.19819495176164192,0.21801444693780614,0.23981589163158673,0.1637974807947454,0.18017722887421994,0.19819495176164192,0.21801444693780614,0.23981589163158673]
[null,"Depreciation",null,null,{"$f":"E98*$D$53","v":163.79748079474541},{"$f":"F98*$D$53","v":180.17722887421994},198.19495176164193,218.01444693780613,239.81589163158674,163.79748079474541,180.17722887421994,198.19495176164193,218.01444693780613,239.81589163158674]
[null,"Acc Dep",null,null,{"$f":"D100+E99","v":163.79748079474541},{"$f":"E100+F99","v":343.97470966896537},{"$f":"F100+G99","v":542.16966143060733},{"$f":"G100+H99","v":760.18410836841349},{"$f":"H100+I99","v":1000.0000000000002},{"$f":"E100","v":163.79748079474541},{"$f":"F100","v":343.97470966896537},{"$f":"G100","v":542.16966143060733},{"$f":"H100","v":760.18410836841349},{"$f":"I100","v":1000.0000000000002}]
[null,"Net Plant",null,{"$f":"$D$53","v":1000},{"$f":"$D$62-E100","v":836.20251920525459},{"$f":"$D$62-F100","v":656.02529033103463},457.83033856939267,239.81589163158651,0,836.20251920525459,656.02529033103463,457.83033856939267,239.81589163158651,0]
[]
[null,"Truncated Analysis"]
[]
[null,"Period",7,null,{"$f":"E83","v":0},{"$f":"F83","v":0},0,0,0,0,0,0,0,0]
[null,"Carry Charge",null,null,{"$f":"E91","v":263.79748079474541},{"$f":"F91","v":263.79748079474541},263.79748079474541,263.79748079474541,263.79748079474541,263.79748079474541,263.79748079474541]
[null,"Cap Exp",null,{"$f":"D92","v":1000},null,null,null,null,{"$f":"I92","v":1000},null,{"$f":"-K101","v":-656.02529033103463}]
[null,"Net",null,{"$f":"D106-D107","v":-1000},{"$f":"E106-E107","v":263.79748079474541},263.79748079474541,263.79748079474541,263.79748079474541,-736.20251920525459,263.79748079474541,919.82277112578004,0,0,0]
[]
[null,"IRR",null,{"$f":"IRR(108:108)","v":0.10000000000000009}]

{"sheet":"Carrying Charge for Diesel","index":15,"n_rows":2006,"n_cols":869,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Summary",null,null,null,"Carrying Charge",{"$f":"'Carrying Charge for Diesel'!F162","v":5.4960425937841111E-2},"IRR",{"$f":"E151","v":4.4472220540046695E-2},"WACC",{"$f":"M55","v":4.4500000000000005E-2},"Equity IRR",{"$f":"F260","v":6.9963440299034091E-2},"Equity Cost",{"$f":"F25","v":7.0000000000000007E-2}]
[]
[null,"Period (Long Enough for Nuclear Plant)",null,null,null,null,null,0,{"$f":"H3+1","v":1},{"$f":"I3+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BU3+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EG3+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GS3+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JE3+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,{"$f":"LQ3+1","v":322},323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,{"$f":"OC3+1","v":386},387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,{"$f":"QO3+1","v":450},451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,{"$f":"TA3+1","v":514},515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,{"$f":"UR3+1","v":557},{"$f":"US3+1","v":558},{"$f":"UT3+1","v":559},{"$f":"UU3+1","v":560},561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,{"$f":"XG3+1","v":624},625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,{"$f":"ZS3+1","v":688},{"$f":"ZT3+1","v":689},{"$f":"ZU3+1","v":690},{"$f":"ZV3+1","v":691},{"$f":"ZW3+1","v":692},693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,{"$f":"ACI3+1","v":756},757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,{"$f":"AEU3+1","v":820},821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861]
[null,"Construction Period",null,null,{"$f":"'Carrying Charge for Diesel'!F33","v":3},null,null,null,{"$f":"I3<=$E$4","v":true},true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GS3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JE3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LQ3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OC3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QO3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"TA3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"VM3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"XY3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AAK3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ACW3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AFI3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Months per Period/Construction and Operation",null,null,{"$f":"'Carrying Charge for Diesel'!F14","v":1},{"$f":"'Carrying Charge for Diesel'!F15","v":12},null,1,{"$f":"IF(I4,$E$5,$F$5)","v":1},1,1,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(BU4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(EG4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(GS4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(JE4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(LQ4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(OC4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(QO4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(TA4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(VM4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(XY4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(AAK4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(ACW4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(AFI4,$E$5,$F$5)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,"Start of Period (Need for XIRR and XNPV)",null,null,{"$f":"'Carrying Charge for Diesel'!F13","v":"2001-01-01"},null,null,{"$f":"E6","v":"2001-01-01"},{"$f":"H7+1","v":"2001-02-01"},{"$f":"I7+1","v":"2001-03-01"},"2001-04-01","2001-05-01","2002-05-01","2003-05-01","2004-05-01","2005-05-01","2006-05-01","2007-05-01","2008-05-01","2009-05-01","2010-05-01","2011-05-01","2012-05-01","2013-05-01","2014-05-01","2015-05-01","2016-05-01","2017-05-01","2018-05-01","2019-05-01","2020-05-01","2021-05-01","2022-05-01","2023-05-01","2024-05-01","2025-05-01","2026-05-01","2027-05-01","2028-05-01","2029-05-01","2030-05-01","2031-05-01","2032-05-01","2033-05-01","2034-05-01","2035-05-01","2036-05-01","2037-05-01","2038-05-01","2039-05-01","2040-05-01","2041-05-01","2042-05-01","2043-05-01","2044-05-01","2045-05-01","2046-05-01","2047-05-01","2048-05-01","2049-05-01","2050-05-01","2051-05-01","2052-05-01","2053-05-01","2054-05-01","2055-05-01","2056-05-01","2057-05-01","2058-05-01","2059-05-01","2060-05-01","2061-05-01","2062-05-01",{"$f":"BU7+1","v":"2063-05-01"},"2064-05-01","2065-05-01","2066-05-01","2067-05-01","2068-05-01","2069-05-01","2070-05-01","2071-05-01","2072-05-01","2073-05-01","2074-05-01","2075-05-01","2076-05-01","2077-05-01","2078-05-01","2079-05-01","2080-05-01","2081-05-01","2082-05-01","2083-05-01","2084-05-01","2085-05-01","2086-05-01","2087-05-01","2088-05-01","2089-05-01","2090-05-01","2091-05-01","2092-05-01","2093-05-01","2094-05-01","2095-05-01","2096-05-01","2097-05-01","2098-05-01","2099-05-01","2100-05-01","2101-05-01","2102-05-01","2103-05-01","2104-05-01","2105-05-01","2106-05-01","2107-05-01","2108-05-01","2109-05-01","2110-05-01","2111-05-01","2112-05-01","2113-05-01","2114-05-01","2115-05-01","2116-05-01","2117-05-01","2118-05-01","2119-05-01","2120-05-01","2121-05-01","2122-05-01","2123-05-01","2124-05-01","2125-05-01","2126-05-01",{"$f":"EG7+1","v":"2127-05-01"},"2128-05-01","2129-05-01","2130-05-01","2131-05-01","2132-05-01","2133-05-01","2134-05-01","2135-05-01","2136-05-01","2137-05-01","2138-05-01","2139-05-01","2140-05-01","2141-05-01","2142-05-01","2143-05-01","2144-05-01","2145-05-01","2146-05-01","2147-05-01","2148-05-01","2149-05-01","2150-05-01","2151-05-01","2152-05-01","2153-05-01","2154-05-01","2155-05-01","2156-05-01","2157-05-01","2158-05-01","2159-05-01","2160-05-01","2161-05-01","2162-05-01","2163-05-01","2164-05-01","2165-05-01","2166-05-01","2167-05-01","2168-05-01","2169-05-01","2170-05-01","2171-05-01","2172-05-01","2173-05-01","2174-05-01","2175-05-01","2176-05-01","2177-05-01","2178-05-01","2179-05-01","2180-05-01","2181-05-01","2182-05-01","2183-05-01","2184-05-01","2185-05-01","2186-05-01","2187-05-01","2188-05-01","2189-05-01","2190-05-01",{"$f":"GS7+1","v":"2191-05-01"},"2192-05-01","2193-05-01","2194-05-01","2195-05-01","2196-05-01","2197-05-01","2198-05-01","2199-05-01","2200-05-01","2201-05-01","2202-05-01","2203-05-01","2204-05-01","2205-05-01","2206-05-01","2207-05-01","2208-05-01","2209-05-01","2210-05-01","2211-05-01","2212-05-01","2213-05-01","2214-05-01","2215-05-01","2216-05-01","2217-05-01","2218-05-01","2219-05-01","2220-05-01","2221-05-01","2222-05-01","2223-05-01","2224-05-01","2225-05-01","2226-05-01","2227-05-01","2228-05-01","2229-05-01","2230-05-01","2231-05-01","2232-05-01","2233-05-01","2234-05-01","2235-05-01","2236-05-01","2237-05-01","2238-05-01","2239-05-01","2240-05-01","2241-05-01","2242-05-01","2243-05-01","2244-05-01","2245-05-01","2246-05-01","2247-05-01","2248-05-01","2249-05-01","2250-05-01","2251-05-01","2252-05-01","2253-05-01","2254-05-01",{"$f":"JE7+1","v":"2255-05-01"},"2256-05-01","2257-05-01","2258-05-01","2259-05-01","2260-05-01","2261-05-01","2262-05-01","2263-05-01","2264-05-01","2265-05-01","2266-05-01","2267-05-01","2268-05-01","2269-05-01","2270-05-01","2271-05-01","2272-05-01","2273-05-01","2274-05-01","2275-05-01","2276-05-01","2277-05-01","2278-05-01","2279-05-01","2280-05-01","2281-05-01","2282-05-01","2283-05-01","2284-05-01","2285-05-01","2286-05-01","2287-05-01","2288-05-01","2289-05-01","2290-05-01","2291-05-01","2292-05-01","2293-05-01","2294-05-01","2295-05-01","2296-05-01","2297-05-01","2298-05-01","2299-05-01","2300-05-01","2301-05-01","2302-05-01","2303-05-01","2304-05-01","2305-05-01","2306-05-01","2307-05-01","2308-05-01","2309-05-01","2310-05-01","2311-05-01","2312-05-01","2313-05-01","2314-05-01","2315-05-01","2316-05-01","2317-05-01","2318-05-01",{"$f":"LQ7+1","v":"2319-05-01"},"2320-05-01","2321-05-01","2322-05-01","2323-05-01","2324-05-01","2325-05-01","2326-05-01","2327-05-01","2328-05-01","2329-05-01","2330-05-01","2331-05-01","2332-05-01","2333-05-01","2334-05-01","2335-05-01","2336-05-01","2337-05-01","2338-05-01","2339-05-01","2340-05-01","2341-05-01","2342-05-01","2343-05-01","2344-05-01","2345-05-01","2346-05-01","2347-05-01","2348-05-01","2349-05-01","2350-05-01","2351-05-01","2352-05-01","2353-05-01","2354-05-01","2355-05-01","2356-05-01","2357-05-01","2358-05-01","2359-05-01","2360-05-01","2361-05-01","2362-05-01","2363-05-01","2364-05-01","2365-05-01","2366-05-01","2367-05-01","2368-05-01","2369-05-01","2370-05-01","2371-05-01","2372-05-01","2373-05-01","2374-05-01","2375-05-01","2376-05-01","2377-05-01","2378-05-01","2379-05-01","2380-05-01","2381-05-01","2382-05-01",{"$f":"OC7+1","v":"2383-05-01"},"2384-05-01","2385-05-01","2386-05-01","2387-05-01","2388-05-01","2389-05-01","2390-05-01","2391-05-01","2392-05-01","2393-05-01","2394-05-01","2395-05-01","2396-05-01","2397-05-01","2398-05-01","2399-05-01","2400-05-01","2401-05-01","2402-05-01","2403-05-01","2404-05-01","2405-05-01","2406-05-01","2407-05-01","2408-05-01","2409-05-01","2410-05-01","2411-05-01","2412-05-01","2413-05-01","2414-05-01","2415-05-01","2416-05-01","2417-05-01","2418-05-01","2419-05-01","2420-05-01","2421-05-01","2422-05-01","2423-05-01","2424-05-01","2425-05-01","2426-05-01","2427-05-01","2428-05-01","2429-05-01","2430-05-01","2431-05-01","2432-05-01","2433-05-01","2434-05-01","2435-05-01","2436-05-01","2437-05-01","2438-05-01","2439-05-01","2440-05-01","2441-05-01","2442-05-01","2443-05-01","2444-05-01","2445-05-01","2446-05-01",{"$f":"QO7+1","v":"2447-05-01"},"2448-05-01","2449-05-01","2450-05-01","2451-05-01","2452-05-01","2453-05-01","2454-05-01","2455-05-01","2456-05-01","2457-05-01","2458-05-01","2459-05-01","2460-05-01","2461-05-01","2462-05-01","2463-05-01","2464-05-01","2465-05-01","2466-05-01","2467-05-01","2468-05-01","2469-05-01","2470-05-01","2471-05-01","2472-05-01","2473-05-01","2474-05-01","2475-05-01","2476-05-01","2477-05-01","2478-05-01","2479-05-01","2480-05-01","2481-05-01","2482-05-01","2483-05-01","2484-05-01","2485-05-01","2486-05-01","2487-05-01","2488-05-01","2489-05-01","2490-05-01","2491-05-01","2492-05-01","2493-05-01","2494-05-01","2495-05-01","2496-05-01","2497-05-01","2498-05-01","2499-05-01","2500-05-01","2501-05-01","2502-05-01","2503-05-01","2504-05-01","2505-05-01","2506-05-01","2507-05-01","2508-05-01","2509-05-01","2510-05-01",{"$f":"TA7+1","v":"2511-05-01"},"2512-05-01","2513-05-01","2514-05-01","2515-05-01","2516-05-01","2517-05-01","2518-05-01","2519-05-01","2520-05-01","2521-05-01","2522-05-01","2523-05-01","2524-05-01","2525-05-01","2526-05-01","2527-05-01","2528-05-01","2529-05-01","2530-05-01","2531-05-01","2532-05-01","2533-05-01","2534-05-01","2535-05-01","2536-05-01","2537-05-01","2538-05-01","2539-05-01","2540-05-01","2541-05-01","2542-05-01","2543-05-01","2544-05-01","2545-05-01","2546-05-01","2547-05-01","2548-05-01","2549-05-01","2550-05-01","2551-05-01","2552-05-01","2553-05-01","2554-05-01","2555-05-01","2556-05-01","2557-05-01","2558-05-01","2559-05-01","2560-05-01","2561-05-01","2562-05-01","2563-05-01","2564-05-01","2565-05-01","2566-05-01","2567-05-01","2568-05-01","2569-05-01","2570-05-01","2571-05-01","2572-05-01","2573-05-01","2574-05-01",{"$f":"VM7+1","v":"2575-05-01"},"2576-05-01","2577-05-01","2578-05-01","2579-05-01","2580-05-01","2581-05-01","2582-05-01","2583-05-01","2584-05-01","2585-05-01","2586-05-01","2587-05-01","2588-05-01","2589-05-01","2590-05-01","2591-05-01","2592-05-01","2593-05-01","2594-05-01","2595-05-01","2596-05-01","2597-05-01","2598-05-01","2599-05-01","2600-05-01","2601-05-01","2602-05-01","2603-05-01","2604-05-01","2605-05-01","2606-05-01","2607-05-01","2608-05-01","2609-05-01","2610-05-01","2611-05-01","2612-05-01","2613-05-01","2614-05-01","2615-05-01","2616-05-01","2617-05-01","2618-05-01","2619-05-01","2620-05-01","2621-05-01","2622-05-01","2623-05-01","2624-05-01","2625-05-01","2626-05-01","2627-05-01","2628-05-01","2629-05-01","2630-05-01","2631-05-01","2632-05-01","2633-05-01","2634-05-01","2635-05-01","2636-05-01","2637-05-01","2638-05-01",{"$f":"XY7+1","v":"2639-05-01"},"2640-05-01","2641-05-01","2642-05-01","2643-05-01","2644-05-01","2645-05-01","2646-05-01","2647-05-01","2648-05-01","2649-05-01","2650-05-01","2651-05-01","2652-05-01","2653-05-01","2654-05-01","2655-05-01","2656-05-01","2657-05-01","2658-05-01","2659-05-01","2660-05-01","2661-05-01","2662-05-01","2663-05-01","2664-05-01","2665-05-01","2666-05-01","2667-05-01","2668-05-01","2669-05-01","2670-05-01","2671-05-01","2672-05-01","2673-05-01","2674-05-01","2675-05-01","2676-05-01","2677-05-01","2678-05-01","2679-05-01","2680-05-01","2681-05-01","2682-05-01","2683-05-01","2684-05-01","2685-05-01","2686-05-01","2687-05-01","2688-05-01","2689-05-01","2690-05-01","2691-05-01","2692-05-01","2693-05-01","2694-05-01","2695-05-01","2696-05-01","2697-05-01","2698-05-01","2699-05-01","2700-05-01","2701-05-01","2702-05-01",{"$f":"AAK7+1","v":"2703-05-01"},"2704-05-01","2705-05-01","2706-05-01","2707-05-01","2708-05-01","2709-05-01","2710-05-01","2711-05-01","2712-05-01","2713-05-01","2714-05-01","2715-05-01","2716-05-01","2717-05-01","2718-05-01","2719-05-01","2720-05-01","2721-05-01","2722-05-01","2723-05-01","2724-05-01","2725-05-01","2726-05-01","2727-05-01","2728-05-01","2729-05-01","2730-05-01","2731-05-01","2732-05-01","2733-05-01","2734-05-01","2735-05-01","2736-05-01","2737-05-01","2738-05-01","2739-05-01","2740-05-01","2741-05-01","2742-05-01","2743-05-01","2744-05-01","2745-05-01","2746-05-01","2747-05-01","2748-05-01","2749-05-01","2750-05-01","2751-05-01","2752-05-01","2753-05-01","2754-05-01","2755-05-01","2756-05-01","2757-05-01","2758-05-01","2759-05-01","2760-05-01","2761-05-01","2762-05-01","2763-05-01","2764-05-01","2765-05-01","2766-05-01",{"$f":"ACW7+1","v":"2767-05-01"},"2768-05-01","2769-05-01","2770-05-01","2771-05-01","2772-05-01","2773-05-01","2774-05-01","2775-05-01","2776-05-01","2777-05-01","2778-05-01","2779-05-01","2780-05-01","2781-05-01","2782-05-01","2783-05-01","2784-05-01","2785-05-01","2786-05-01","2787-05-01","2788-05-01","2789-05-01","2790-05-01","2791-05-01","2792-05-01","2793-05-01","2794-05-01","2795-05-01","2796-05-01","2797-05-01","2798-05-01","2799-05-01","2800-05-01","2801-05-01","2802-05-01","2803-05-01","2804-05-01","2805-05-01","2806-05-01","2807-05-01","2808-05-01","2809-05-01","2810-05-01","2811-05-01","2812-05-01","2813-05-01","2814-05-01","2815-05-01","2816-05-01","2817-05-01","2818-05-01","2819-05-01","2820-05-01","2821-05-01","2822-05-01","2823-05-01","2824-05-01","2825-05-01","2826-05-01","2827-05-01","2828-05-01","2829-05-01","2830-05-01",{"$f":"AFI7+1","v":"2831-05-01"},"2832-05-01","2833-05-01","2834-05-01","2835-05-01","2836-05-01","2837-05-01","2838-05-01","2839-05-01","2840-05-01","2841-05-01","2842-05-01","2843-05-01","2844-05-01","2845-05-01","2846-05-01","2847-05-01","2848-05-01","2849-05-01","2850-05-01","2851-05-01","2852-05-01","2853-05-01","2854-05-01","2855-05-01","2856-05-01","2857-05-01","2858-05-01"]
[null,"End of Period (Makes Presentation clearer)",null,null,null,null,null,{"$f":"EOMONTH(H6,H5-1)","v":"2001-01-31"},{"$f":"EOMONTH(I6,I5-1)","v":"2001-02-28"},{"$f":"EOMONTH(J6,J5-1)","v":"2001-03-31"},"2001-04-30","2002-04-30","2003-04-30","2004-04-30","2005-04-30","2006-04-30","2007-04-30","2008-04-30","2009-04-30","2010-04-30","2011-04-30","2012-04-30","2013-04-30","2014-04-30","2015-04-30","2016-04-30","2017-04-30","2018-04-30","2019-04-30","2020-04-30","2021-04-30","2022-04-30","2023-04-30","2024-04-30","2025-04-30","2026-04-30","2027-04-30","2028-04-30","2029-04-30","2030-04-30","2031-04-30","2032-04-30","2033-04-30","2034-04-30","2035-04-30","2036-04-30","2037-04-30","2038-04-30","2039-04-30","2040-04-30","2041-04-30","2042-04-30","2043-04-30","2044-04-30","2045-04-30","2046-04-30","2047-04-30","2048-04-30","2049-04-30","2050-04-30","2051-04-30","2052-04-30","2053-04-30","2054-04-30","2055-04-30","2056-04-30","2057-04-30","2058-04-30","2059-04-30","2060-04-30","2061-04-30","2062-04-30","2063-04-30",{"$f":"EOMONTH(BV6,BV5-1)","v":"2064-04-30"},"2065-04-30","2066-04-30","2067-04-30","2068-04-30","2069-04-30","2070-04-30","2071-04-30","2072-04-30","2073-04-30","2074-04-30","2075-04-30","2076-04-30","2077-04-30","2078-04-30","2079-04-30","2080-04-30","2081-04-30","2082-04-30","2083-04-30","2084-04-30","2085-04-30","2086-04-30","2087-04-30","2088-04-30","2089-04-30","2090-04-30","2091-04-30","2092-04-30","2093-04-30","2094-04-30","2095-04-30","2096-04-30","2097-04-30","2098-04-30","2099-04-30","2100-04-30","2101-04-30","2102-04-30","2103-04-30","2104-04-30","2105-04-30","2106-04-30","2107-04-30","2108-04-30","2109-04-30","2110-04-30","2111-04-30","2112-04-30","2113-04-30","2114-04-30","2115-04-30","2116-04-30","2117-04-30","2118-04-30","2119-04-30","2120-04-30","2121-04-30","2122-04-30","2123-04-30","2124-04-30","2125-04-30","2126-04-30","2127-04-30",{"$f":"EOMONTH(EH6,EH5-1)","v":"2128-04-30"},"2129-04-30","2130-04-30","2131-04-30","2132-04-30","2133-04-30","2134-04-30","2135-04-30","2136-04-30","2137-04-30","2138-04-30","2139-04-30","2140-04-30","2141-04-30","2142-04-30","2143-04-30","2144-04-30","2145-04-30","2146-04-30","2147-04-30","2148-04-30","2149-04-30","2150-04-30","2151-04-30","2152-04-30","2153-04-30","2154-04-30","2155-04-30","2156-04-30","2157-04-30","2158-04-30","2159-04-30","2160-04-30","2161-04-30","2162-04-30","2163-04-30","2164-04-30","2165-04-30","2166-04-30","2167-04-30","2168-04-30","2169-04-30","2170-04-30","2171-04-30","2172-04-30","2173-04-30","2174-04-30","2175-04-30","2176-04-30","2177-04-30","2178-04-30","2179-04-30","2180-04-30","2181-04-30","2182-04-30","2183-04-30","2184-04-30","2185-04-30","2186-04-30","2187-04-30","2188-04-30","2189-04-30","2190-04-30","2191-04-30",{"$f":"EOMONTH(GT6,GT5-1)","v":"2192-04-30"},"2193-04-30","2194-04-30","2195-04-30","2196-04-30","2197-04-30","2198-04-30","2199-04-30","2200-04-30","2201-04-30","2202-04-30","2203-04-30","2204-04-30","2205-04-30","2206-04-30","2207-04-30","2208-04-30","2209-04-30","2210-04-30","2211-04-30","2212-04-30","2213-04-30","2214-04-30","2215-04-30","2216-04-30","2217-04-30","2218-04-30","2219-04-30","2220-04-30","2221-04-30","2222-04-30","2223-04-30","2224-04-30","2225-04-30","2226-04-30","2227-04-30","2228-04-30","2229-04-30","2230-04-30","2231-04-30","2232-04-30","2233-04-30","2234-04-30","2235-04-30","2236-04-30","2237-04-30","2238-04-30","2239-04-30","2240-04-30","2241-04-30","2242-04-30","2243-04-30","2244-04-30","2245-04-30","2246-04-30","2247-04-30","2248-04-30","2249-04-30","2250-04-30","2251-04-30","2252-04-30","2253-04-30","2254-04-30","2255-04-30",{"$f":"EOMONTH(JF6,JF5-1)","v":"2256-04-30"},"2257-04-30","2258-04-30","2259-04-30","2260-04-30","2261-04-30","2262-04-30","2263-04-30","2264-04-30","2265-04-30","2266-04-30","2267-04-30","2268-04-30","2269-04-30","2270-04-30","2271-04-30","2272-04-30","2273-04-30","2274-04-30","2275-04-30","2276-04-30","2277-04-30","2278-04-30","2279-04-30","2280-04-30","2281-04-30","2282-04-30","2283-04-30","2284-04-30","2285-04-30","2286-04-30","2287-04-30","2288-04-30","2289-04-30","2290-04-30","2291-04-30","2292-04-30","2293-04-30","2294-04-30","2295-04-30","2296-04-30","2297-04-30","2298-04-30","2299-04-30","2300-04-30","2301-04-30","2302-04-30","2303-04-30","2304-04-30","2305-04-30","2306-04-30","2307-04-30","2308-04-30","2309-04-30","2310-04-30","2311-04-30","2312-04-30","2313-04-30","2314-04-30","2315-04-30","2316-04-30","2317-04-30","2318-04-30","2319-04-30",{"$f":"EOMONTH(LR6,LR5-1)","v":"2320-04-30"},"2321-04-30","2322-04-30","2323-04-30","2324-04-30","2325-04-30","2326-04-30","2327-04-30","2328-04-30","2329-04-30","2330-04-30","2331-04-30","2332-04-30","2333-04-30","2334-04-30","2335-04-30","2336-04-30","2337-04-30","2338-04-30","2339-04-30","2340-04-30","2341-04-30","2342-04-30","2343-04-30","2344-04-30","2345-04-30","2346-04-30","2347-04-30","2348-04-30","2349-04-30","2350-04-30","2351-04-30","2352-04-30","2353-04-30","2354-04-30","2355-04-30","2356-04-30","2357-04-30","2358-04-30","2359-04-30","2360-04-30","2361-04-30","2362-04-30","2363-04-30","2364-04-30","2365-04-30","2366-04-30","2367-04-30","2368-04-30","2369-04-30","2370-04-30","2371-04-30","2372-04-30","2373-04-30","2374-04-30","2375-04-30","2376-04-30","2377-04-30","2378-04-30","2379-04-30","2380-04-30","2381-04-30","2382-04-30","2383-04-30",{"$f":"EOMONTH(OD6,OD5-1)","v":"2384-04-30"},"2385-04-30","2386-04-30","2387-04-30","2388-04-30","2389-04-30","2390-04-30","2391-04-30","2392-04-30","2393-04-30","2394-04-30","2395-04-30","2396-04-30","2397-04-30","2398-04-30","2399-04-30","2400-04-30","2401-04-30","2402-04-30","2403-04-30","2404-04-30","2405-04-30","2406-04-30","2407-04-30","2408-04-30","2409-04-30","2410-04-30","2411-04-30","2412-04-30","2413-04-30","2414-04-30","2415-04-30","2416-04-30","2417-04-30","2418-04-30","2419-04-30","2420-04-30","2421-04-30","2422-04-30","2423-04-30","2424-04-30","2425-04-30","2426-04-30","2427-04-30","2428-04-30","2429-04-30","2430-04-30","2431-04-30","2432-04-30","2433-04-30","2434-04-30","2435-04-30","2436-04-30","2437-04-30","2438-04-30","2439-04-30","2440-04-30","2441-04-30","2442-04-30","2443-04-30","2444-04-30","2445-04-30","2446-04-30","2447-04-30",{"$f":"EOMONTH(QP6,QP5-1)","v":"2448-04-30"},"2449-04-30","2450-04-30","2451-04-30","2452-04-30","2453-04-30","2454-04-30","2455-04-30","2456-04-30","2457-04-30","2458-04-30","2459-04-30","2460-04-30","2461-04-30","2462-04-30","2463-04-30","2464-04-30","2465-04-30","2466-04-30","2467-04-30","2468-04-30","2469-04-30","2470-04-30","2471-04-30","2472-04-30","2473-04-30","2474-04-30","2475-04-30","2476-04-30","2477-04-30","2478-04-30","2479-04-30","2480-04-30","2481-04-30","2482-04-30","2483-04-30","2484-04-30","2485-04-30","2486-04-30","2487-04-30","2488-04-30","2489-04-30","2490-04-30","2491-04-30","2492-04-30","2493-04-30","2494-04-30","2495-04-30","2496-04-30","2497-04-30","2498-04-30","2499-04-30","2500-04-30","2501-04-30","2502-04-30","2503-04-30","2504-04-30","2505-04-30","2506-04-30","2507-04-30","2508-04-30","2509-04-30","2510-04-30","2511-04-30",{"$f":"EOMONTH(TB6,TB5-1)","v":"2512-04-30"},"2513-04-30","2514-04-30","2515-04-30","2516-04-30","2517-04-30","2518-04-30","2519-04-30","2520-04-30","2521-04-30","2522-04-30","2523-04-30","2524-04-30","2525-04-30","2526-04-30","2527-04-30","2528-04-30","2529-04-30","2530-04-30","2531-04-30","2532-04-30","2533-04-30","2534-04-30","2535-04-30","2536-04-30","2537-04-30","2538-04-30","2539-04-30","2540-04-30","2541-04-30","2542-04-30","2543-04-30","2544-04-30","2545-04-30","2546-04-30","2547-04-30","2548-04-30","2549-04-30","2550-04-30","2551-04-30","2552-04-30","2553-04-30","2554-04-30","2555-04-30","2556-04-30","2557-04-30","2558-04-30","2559-04-30","2560-04-30","2561-04-30","2562-04-30","2563-04-30","2564-04-30","2565-04-30","2566-04-30","2567-04-30","2568-04-30","2569-04-30","2570-04-30","2571-04-30","2572-04-30","2573-04-30","2574-04-30","2575-04-30",{"$f":"EOMONTH(VN6,VN5-1)","v":"2576-04-30"},"2577-04-30","2578-04-30","2579-04-30","2580-04-30","2581-04-30","2582-04-30","2583-04-30","2584-04-30","2585-04-30","2586-04-30","2587-04-30","2588-04-30","2589-04-30","2590-04-30","2591-04-30","2592-04-30","2593-04-30","2594-04-30","2595-04-30","2596-04-30","2597-04-30","2598-04-30","2599-04-30","2600-04-30","2601-04-30","2602-04-30","2603-04-30","2604-04-30","2605-04-30","2606-04-30","2607-04-30","2608-04-30","2609-04-30","2610-04-30","2611-04-30","2612-04-30","2613-04-30","2614-04-30","2615-04-30","2616-04-30","2617-04-30","2618-04-30","2619-04-30","2620-04-30","2621-04-30","2622-04-30","2623-04-30","2624-04-30","2625-04-30","2626-04-30","2627-04-30","2628-04-30","2629-04-30","2630-04-30","2631-04-30","2632-04-30","2633-04-30","2634-04-30","2635-04-30","2636-04-30","2637-04-30","2638-04-30","2639-04-30",{"$f":"EOMONTH(XZ6,XZ5-1)","v":"2640-04-30"},"2641-04-30","2642-04-30","2643-04-30","2644-04-30","2645-04-30","2646-04-30","2647-04-30","2648-04-30","2649-04-30","2650-04-30","2651-04-30","2652-04-30","2653-04-30","2654-04-30","2655-04-30","2656-04-30","2657-04-30","2658-04-30","2659-04-30","2660-04-30","2661-04-30","2662-04-30","2663-04-30","2664-04-30","2665-04-30","2666-04-30","2667-04-30","2668-04-30","2669-04-30","2670-04-30","2671-04-30","2672-04-30","2673-04-30","2674-04-30","2675-04-30","2676-04-30","2677-04-30","2678-04-30","2679-04-30","2680-04-30","2681-04-30","2682-04-30","2683-04-30","2684-04-30","2685-04-30","2686-04-30","2687-04-30","2688-04-30","2689-04-30","2690-04-30","2691-04-30","2692-04-30","2693-04-30","2694-04-30","2695-04-30","2696-04-30","2697-04-30","2698-04-30","2699-04-30","2700-04-30","2701-04-30","2702-04-30","2703-04-30",{"$f":"EOMONTH(AAL6,AAL5-1)","v":"2704-04-30"},"2705-04-30","2706-04-30","2707-04-30","2708-04-30","2709-04-30","2710-04-30","2711-04-30","2712-04-30","2713-04-30","2714-04-30","2715-04-30","2716-04-30","2717-04-30","2718-04-30","2719-04-30","2720-04-30","2721-04-30","2722-04-30","2723-04-30","2724-04-30","2725-04-30","2726-04-30","2727-04-30","2728-04-30","2729-04-30","2730-04-30","2731-04-30","2732-04-30","2733-04-30","2734-04-30","2735-04-30","2736-04-30","2737-04-30","2738-04-30","2739-04-30","2740-04-30","2741-04-30","2742-04-30","2743-04-30","2744-04-30","2745-04-30","2746-04-30","2747-04-30","2748-04-30","2749-04-30","2750-04-30","2751-04-30","2752-04-30","2753-04-30","2754-04-30","2755-04-30","2756-04-30","2757-04-30","2758-04-30","2759-04-30","2760-04-30","2761-04-30","2762-04-30","2763-04-30","2764-04-30","2765-04-30","2766-04-30","2767-04-30",{"$f":"EOMONTH(ACX6,ACX5-1)","v":"2768-04-30"},"2769-04-30","2770-04-30","2771-04-30","2772-04-30","2773-04-30","2774-04-30","2775-04-30","2776-04-30","2777-04-30","2778-04-30","2779-04-30","2780-04-30","2781-04-30","2782-04-30","2783-04-30","2784-04-30","2785-04-30","2786-04-30","2787-04-30","2788-04-30","2789-04-30","2790-04-30","2791-04-30","2792-04-30","2793-04-30","2794-04-30","2795-04-30","2796-04-30","2797-04-30","2798-04-30","2799-04-30","2800-04-30","2801-04-30","2802-04-30","2803-04-30","2804-04-30","2805-04-30","2806-04-30","2807-04-30","2808-04-30","2809-04-30","2810-04-30","2811-04-30","2812-04-30","2813-04-30","2814-04-30","2815-04-30","2816-04-30","2817-04-30","2818-04-30","2819-04-30","2820-04-30","2821-04-30","2822-04-30","2823-04-30","2824-04-30","2825-04-30","2826-04-30","2827-04-30","2828-04-30","2829-04-30","2830-04-30","2831-04-30",{"$f":"EOMONTH(AFJ6,AFJ5-1)","v":"2832-04-30"},"2833-04-30","2834-04-30","2835-04-30","2836-04-30","2837-04-30","2838-04-30","2839-04-30","2840-04-30","2841-04-30","2842-04-30","2843-04-30","2844-04-30","2845-04-30","2846-04-30","2847-04-30","2848-04-30","2849-04-30","2850-04-30","2851-04-30","2852-04-30","2853-04-30","2854-04-30","2855-04-30","2856-04-30","2857-04-30","2858-04-30","2859-04-30"]
[null,"Operating Period (COD)",null,null,{"$f":"EDATE(E6,E4+E5)","v":"2001-05-01"},{"$f":"'Carrying Charge for Diesel'!F45","v":"2021-05-01"},{"$f":"COUNTIF(H8:AGK8,TRUE)","v":20},null,{"$f":"AND(I6>=$E$8,I6<$F$8)","v":false},{"$f":"AND(J6>=$E$8,J6<$F$8)","v":false},false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BV6>=$E$8,BV6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EH6>=$E$8,EH6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GT6>=$E$8,GT6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JF6>=$E$8,JF6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LR6>=$E$8,LR6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OD6>=$E$8,OD6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QP6>=$E$8,QP6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(TB6>=$E$8,TB6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(VN6>=$E$8,VN6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(XZ6>=$E$8,XZ6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AAL6>=$E$8,AAL6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(ACX6>=$E$8,ACX6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AFJ6>=$E$8,AFJ6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Plant Age",null,null,null,null,null,null,{"$f":"H9+I8","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"BT9+BU8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"EF9+EG8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"GR9+GS8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"JD9+JE8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"LP9+LQ8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"OB9+OC8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"QN9+QO8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"SZ9+TA8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"VL9+VM8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"XX9+XY8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AAJ9+AAK8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ACV9+ACW8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AFH9+AFI8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[]
["Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount","Percent"]
[null,"Timing Assumptions",null,null,null,null,null,null,"Initial Required Payment",null,{"$f":"F159","v":54.960425937841109},null,"Premium to Equity"]
[null,null,"Start Date",null,"Date","2001-01-01",null,null,"Overnight Cost",null,{"$f":"F32","v":1000},null,"Premium to Debt"]
[null,null,"Months in Period for Construction Period",null,"Months",1,null,null,"Level Payment with Inflation",null,{"$f":"K12/K13","v":5.4960425937841111E-2},null,"Total Premium"]
[null,null,"Months in Period for Operating Period",null,"Months",12]
[]
[null,"Inflation Rate"]
[null,null,"Inflation Rate",null,"% p.a.",0.04]
[null,null,"Degradation Rate",null,"% p.a.",0]
[null,null,"Net Inflation Rate",null,null,{"$f":"(1+F18)*(1-F19)-1","v":4.0000000000000036E-2}]
[null,null,"Periodic Inflation Rate - Construction",null,"% p.p.",{"$f":"(1+F20)^(F14/12)-1","v":3.2737397821989145E-3}]
[null,null,"Periodic Inflation Rate - Operation",null,"% p.p.",{"$f":"(1+F20)^(F15/12)-1","v":4.0000000000000036E-2}]
[]
[null,"Returns and Capital Structure"]
[null,null,"Equity Return",null,"% p.a.",7.0000000000000007E-2]
[null,null,"Base Risk Free Rate",null,"% p.a.",1.7500000000000002E-2]
[null,null,"Credit Spread",null,"% p.a.",0.01]
[null,null,"Total Interest Rate",null,"% p.a.",{"$f":"F26+F27","v":2.7500000000000004E-2}]
[null,null,"Debt Percent",null,"%",0.6]
[]
[null,"Construction"]
[null,null,"Overnight Construction Cost",null,"Currency",1000]
[null,null,"Construction Months",null,"Months",3]
[null,null,"End of Construction Period",null,"Date",{"$f":"EDATE(F13,F33)","v":"2001-04-01"}]
[null,null,"Mean for S-Curve (Multiplied by Construction Months)",null,"%",0.5]
[null,null,"Mean Month of Construction for S-Curve Analysis",null,"Month",{"$f":"F35*F33","v":1.5}]
[null,null,"Standard Deviation for S-Curve (Multiply by Mean)",null,"%",7]
[null,null,"Standard Deviation of S-Curve",null,"Months",{"$f":"F36/F37","v":0.21428571428571427}]
[]
[null,"Operating Period"]
[null,null,"Operating Years",null,"Years",20]
[null,null,"Operating Months",null,"Months",{"$f":"F41*12","v":240}]
[null,null,"Operating Periods",null,"Periods",{"$f":"F41*12/F15","v":20}]
[null,null,"COD",null,"Date",{"$f":"EDATE(F13,F33+F14)","v":"2001-05-01"}]
[null,null,"Decomissioning",null,"Date",{"$f":"EDATE(F44,F42)","v":"2021-05-01"}]
[]
[null,"Replacement Capital Expenditures and Decomissioning"]
[null,null,"Replacement Cost",null,"Currency",0]
[null,null,"Replacement Percent",null,"%",{"$f":"IF(F32,F48/F32)","v":0}]
[null,null,"Replacement Year",null,"Year",15]
[null,null,"Replacement Period",null,"Month",{"$f":"F50*12","v":180},null,null,null,null,null,{"$f":"F58","v":0}]
[null,null,"Replacement Date",null,"Date",{"$f":"EDATE(F44,F51)","v":"2016-05-01"},null,null,null,"Percent","Pre-tax Cost","After-tax ","WACC","Debt Cost","Risk Free","Equity"]
[null,null,null,null,null,null,null,null,"Debt",{"$f":"F29","v":0.6},{"$f":"F28","v":2.7500000000000004E-2},{"$f":"K53*(1-L51)","v":2.7500000000000004E-2},{"$f":"L53*J53","v":1.6500000000000001E-2}]
[null,null,"Decomissioning Cost",null,"Currency",0,null,null,"Equity",{"$f":"1-J53","v":0.4},{"$f":"F25","v":7.0000000000000007E-2},{"$f":"K54","v":7.0000000000000007E-2},{"$f":"L54*J54","v":2.8000000000000004E-2}]
[null,null,"Decommissioning Percent",null,"%",{"$f":"IF(F32,F54/F32)","v":0},null,null,"Total",{"$f":"SUM(J53:J54)","v":1},null,null,{"$f":"SUM(M53:M54)","v":4.4500000000000005E-2},null,{"$f":"F26","v":1.7500000000000002E-2},{"$f":"K54","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,"Periodic WACC - Construction",null,null,null,{"$f":"(1+M55)^($F$14/12)-1","v":3.6347816898771867E-3},{"$f":"(1+K53)^($F$14/12)-1","v":2.2632796417700884E-3},{"$f":"(1+O55)^($F$14/12)-1","v":1.4467654179763922E-3},{"$f":"(1+P55)^($F$14/12)-1","v":5.6541453874052738E-3}]
[null,"Taxes",null,null,null,null,null,null,"Periodic WACC - Operation",null,null,null,{"$f":"(1+M55)^($F$15/12)-1","v":4.4499999999999984E-2},{"$f":"(1+K53)^($F$15/12)-1","v":2.750000000000008E-2},{"$f":"(1+O55)^($F$14/12)-1","v":1.4467654179763922E-3},{"$f":"(1+P55)^($F$15/12)-1","v":7.0000000000000062E-2}]
[null,null,"Income Tax Rate",null,"%",{"$f":"G58/100","v":0},0,null,"Real WACC - Construction",null,null,null,{"$f":"(1+M56)/(1+F21)-1","v":3.5986380721642064E-4}]
[null,null,"Tax Depreciation Life - Base Plant",null,"Years",20,null,null,"Real WACC - Operation",null,null,null,{"$f":"(1+M57)/(1+F22)-1","v":4.3269230769229505E-3}]
[null,null,"Tax Depreciation Factor",null,"VDB",2]
[null,null,"Apply Depreciation",null,"Switch",true]
[null,null,"Year",null,"Year ",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]
[null,null,"Annual Depreciation Rate - Base Plant",null,"% p.a.",null,null,{"$f":"F61","v":true},null,{"$f":"IFERROR(VDB(1,0,$F$59,I62,J62,$F$60),0)*$H$63","v":0.1},{"$f":"IFERROR(VDB(1,0,$F$59,J62,K62,$F$60),0)*$H$63","v":9.0000000000000011E-2},8.1000000000000016E-2,7.2900000000000006E-2,6.5610000000000016E-2,5.9049000000000011E-2,5.3144100000000007E-2,4.7829690000000008E-2,4.3046721000000003E-2,3.8742048899999999E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Depreciation - Base Plant",null,"% p.p.",{"$f":"'Carrying Charge for Diesel'!F15","v":12},null,null,null,{"$f":"J63/12*$F$64","v":0.1},9.0000000000000011E-2,8.1000000000000016E-2,7.2900000000000006E-2,6.5610000000000016E-2,5.9049000000000004E-2,5.3144100000000014E-2,4.7829690000000008E-2,4.3046721000000003E-2,3.8742048899999999E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement Remaining Life",null,"Years",{"$f":"F41-F50","v":5}]
[null,null,"Replacement Depreciation Life",null,"Years",{"$f":"MIN(F65,F59)","v":5}]
[null,null,"Annual Depreciation Rate - Base Plant",null,"% p.a.",null,null,{"$f":"F61","v":true},null,{"$f":"IFERROR(VDB(1,0,$F$66,I62,J62,$F$60),0)*$H$67","v":0.4},{"$f":"IFERROR(VDB(1,0,$F$66,J62,K62,$F$60),0)*$H$67","v":0.24},0.14399999999999999,0.108,0.108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Depreciation - Base Plant",null,"% p.p.",{"$f":"'Carrying Charge for Diesel'!F64","v":12},null,null,null,{"$f":"J67/12*$F$68","v":0.4},{"$f":"K67/12*$F$68","v":0.24},0.14399999999999999,0.10799999999999998,0.10799999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Construction Analyisis"]
[null,"Normal on Construction Period",null,null,"%",{"$f":"'Carrying Charge for Diesel'!F36","v":1.5},{"$f":"'Carrying Charge for Diesel'!F38","v":0.21428571428571427},null,{"$f":"IFERROR(_xlfn.NORM.DIST(I3,$F$71,$G$71,0)*I4,0)","v":0.12236881577064426},{"$f":"IFERROR(_xlfn.NORM.DIST(J3,$F$71,$G$71,0)*J4,0)","v":0.12236881577064426},4.2628695239034771E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(BV3,$F$71,$G$71,0)*BV4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(EH3,$F$71,$G$71,0)*EH4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(GT3,$F$71,$G$71,0)*GT4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(JF3,$F$71,$G$71,0)*JF4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(LR3,$F$71,$G$71,0)*LR4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(OD3,$F$71,$G$71,0)*OD4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(QP3,$F$71,$G$71,0)*QP4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(TB3,$F$71,$G$71,0)*TB4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(VN3,$F$71,$G$71,0)*VN4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(XZ3,$F$71,$G$71,0)*XZ4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(AAL3,$F$71,$G$71,0)*AAL4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(ACX3,$F$71,$G$71,0)*ACX4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(AFJ3,$F$71,$G$71,0)*AFJ4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"S-Curve from Normalised ",null,null,"%",{"$f":"SUM(I71:KV71)","v":0.24473763158391723},null,null,{"$f":"I71/$F$72","v":0.49999999991290939},0.49999999991290939,1.7418120361444278E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflation Rate",null,null,"%",{"$f":"'Carrying Charge for Diesel'!F21","v":3.2737397821989145E-3},{"$f":"'Carrying Charge for Diesel'!F22","v":4.0000000000000036E-2},null,{"$f":"IF(I4,$F$74,$G$74)","v":3.2737397821989145E-3},3.2737397821989145E-3,3.2737397821989145E-3,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(BU4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(EG4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(GS4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(JE4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(LQ4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(OC4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(QO4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(TA4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(VM4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(XY4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(AAK4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(ACW4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"IF(AFI4,$F$74,$G$74)","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2]
[null,"Combined Inflation Index",null,null,"Index",null,null,1,{"$f":"H75*(1+I74)","v":1.0032737397821989},{"$f":"I75*(1+J74)","v":1.0065581969365593},1.009853406548969,1.0502475428109279,1.092257444523365,1.1359477423042996,1.1813856519964716,1.2286410780763306,1.2777867211993839,1.3288981900473593,1.3820541176492538,1.437336282355224,1.4948297336494329,1.5546229229954103,1.6168078399152268,1.681480153511836,1.7487393596523095,1.818688934038402,1.8914364913999382,1.9670939510559358,2.0457777090981732,2.1276088174621002,2.2127131701605842,2.3012216969670076,2.3932705648456882,2.489001387439516,2.5885614429370967,2.6921039006545806,2.799788056680764,2.9117795789479946,3.0282507621059143,3.1493807925901511,3.2753560242937572,3.4063702652655077,3.5426250758761282,3.6843300789111733,3.8317032820676205,3.9849714133503253,4.1443702698843383,4.3101450806797121,4.4825508839069004,4.6618529192631764,4.8483270360337034,5.0422601174750517,5.2439505221740541,5.4537085430610164,5.6718568847834572,5.8987311601747958,6.1346804065817881,6.3800676228450595,6.6352703277588621,6.9006811408692164,7.1767083865039849,7.4637767219641447,7.7623277908427104,8.072820902476419,8.3957337385754762,8.7315630881184951,9.0808256116432347,9.4440586361089647,9.8218209815533228,10.214693820815457,10.623281573648075,11.048212836593999,11.49014135005776,{"$f":"BU75*(1+BV74)","v":11.949747004060072},12.427736884222474,12.924846359591374,13.441840213975029,13.979513822534031,14.538694375435393,15.120242150452809,15.725051836470922,16.35405390992976,17.008216066326952,17.688544708980032,18.396086497339233,19.131929957232803,19.897207155522114,20.693095441743001,21.520819259412722,22.381652029789233,23.276918110980802,24.207994835420035,25.176314628836838,26.183367213990312,27.230701902549924,28.319929978651924,29.452727177798003,30.630836264909924,31.856069715506322,33.130312504126579,34.455525004291644,35.833746004463308,37.267095844641844,38.757779678427518,40.308090865564623,41.920414500187206,43.597231080194696,45.341120323402485,47.15476513633859,49.040955741792132,51.002593971463817,53.042697730322374,55.164405639535268,57.370981865116683,59.665821139721352,62.052453985310208,64.534552144722625,67.115934230511527,69.800571599731995,72.592594463721284,75.496298242270143,78.516150171960945,81.656796178839386,84.923068025992961,88.319990747032676,91.852790376913987,95.526901991990556,99.347978071670184,103.321897194537,107.45477308231848,111.75296400561122,116.22308256583567,120.8720058684691,125.70688610320786,130.73516154733619,135.96456800922965,141.40315072959885,{"$f":"EG75*(1+EH74)","v":147.0592767587828},152.94164782913413,159.05931374229951,165.42168629199151,172.03855374367117,178.92009589341802,186.07689972915475,193.51997571832095,201.2607747470538,209.31120573693596,217.6836539664134,226.39100012506995,235.44664013007275,244.86450573527566,254.65908596468668,264.84544940327413,275.43926737940512,286.45683807458136,297.91511159756465,309.83171606146726,322.22498470392594,335.113984092083,348.51854345576635,362.459285193997,376.95765660175692,392.03596286582723,407.71740138046033,424.02609743567876,440.98714133310591,458.62662698643015,476.9716920658874,496.05055974852291,515.89258213846381,536.52828542400243,557.98941684096258,580.30899351460107,603.52135325518509,627.66220738539255,652.76869568080826,678.87944350804059,706.03462124836221,734.27600609829676,763.64704634222869,794.19292819591783,825.96064532375453,858.99907113670474,893.35903398217295,929.09339534145988,966.25713115511826,1004.9074164013231,1045.1037130573761,1086.9078615796711,1130.3841760428579,1175.5995430845724,1222.6235248079554,1271.5284658002736,1322.3896044322846,1375.2851886095762,1430.2965961539592,1487.5084600001176,1547.0087984001223,1608.8891503361272,1673.2447163495724,1740.1745050035554,{"$f":"GS75*(1+GT74)","v":1809.7814852036977},1882.1727446118457,1957.4596543963196,2035.7580405721724,2117.1883621950592,2201.8758966828618,2289.9509325501763,2381.5489698521833,2476.8109286462709,2575.8833657921218,2678.918700423807,2786.0754484407594,2897.5184663783898,3013.4192050335255,3133.9559732348666,3259.3142121642613,3389.6867806508317,3525.274251876865,3666.2852219519395,3812.9366308300173,3965.454096063218,4124.0722599057472,4289.0351503019774,4460.5965563140562,4639.0204185666189,4824.5812353092842,5017.5644847216554,5218.2670641105215,5426.9977466749424,5644.0776565419401,5869.8407628036175,6104.6343933157623,6348.819769048393,6602.7725598103289,6866.8834622027425,7141.5588006908529,7427.2211527184872,7724.309998827227,8033.2823987803167,8354.6136947315299,8688.798242520792,9036.3501722216242,9397.8041791104897,9773.7163462749104,10164.665000125908,10571.251600130945,10994.101664136184,11433.865730701631,11891.220359929697,12366.869174326886,12861.543941299962,13376.005698951962,13911.045926910041,14467.487763986443,15046.1872745459,15648.034765527736,16273.956156148846,16924.914402394799,17601.910978490592,18305.987417630218,19038.226914335428,19799.755990908845,20591.746230545199,21415.416079767008,{"$f":"JE75*(1+JF74)","v":22272.032722957691},23162.914031876,24089.430593151043,25053.007816877085,26055.128129552169,27097.333254734258,28181.226584923628,29308.475648320575,30480.814674253397,31700.047261223535,32968.04915167248,34286.771117739379,35658.241962448956,37084.571640946917,38567.954506584792,40110.672686848186,41715.099594322113,43383.703578095003,45119.051721218806,46923.813790067557,48800.766341670264,50752.796995337078,52782.908875150562,54894.22523015659,57089.994239362852,59373.594008937369,61748.537769294868,64218.479280066662,66787.218451269335,69458.707189320106,72237.055476892914,75126.53769596864,78131.599203807389,81256.863171959689,84507.13769883808,87887.423206791602,91402.920135063265,95059.036940465798,98861.398418084427,102815.8543548078,106928.48852900011,111205.62807016012,115653.85319296653,120280.0073206852,125091.20761351261,130094.85591805312,135298.65015477524,140710.59616096626,146339.02000740491,152192.5808077011,158280.28404000917,164611.49540160954,171195.95521767394,178043.7934263809,185165.54516343615,192572.16696997359,200275.05364877253,208286.05579472345,216617.49802651239,225282.19794757289,234293.48586547581,243665.22530009484,253411.83431209865,263548.3076845826,{"$f":"LQ75*(1+LR74)","v":274090.23999196594},285053.8495916446,296456.0035753104,308314.24371832283,320646.81346705573,333472.68600573798,346811.59344596753,360684.05718380626,375111.41947115853,390115.87625000486,405720.51130000508,421949.33175200527,438827.30502208549,456380.39722296892,474635.61311188771,493621.03763636324,513365.8791418178,533900.51430749055,555256.53487979015,577466.79627498181,600565.46812598105,624588.08685102034,649571.61032506113,675554.47473806364,702576.65372758626,730679.71987668972,759906.90867175732,790303.18501862767,821915.31241937284,854791.92491614784,888983.60191279382,924542.94598930562,961524.66382887785,999985.65038203297,1039985.0763973143,1081584.479453207,1124847.8586313352,1169841.7729765887,1216635.4438956522,1265300.8616514783,1315912.8961175375,1368549.4119622391,1423291.3884407287,1480223.0439783579,1539431.9657374923,1601009.244366992,1665049.6141416717,1731651.5987073386,1800917.6626556322,1872954.3691618575,1947872.5439283319,2025787.4456854654,2106818.943512884,2191091.7012533993,2278735.3693035352,2369884.7840756765,2464680.1754387035,2563267.3824562519,2665798.0777545022,2772430.0008646823,2883327.2008992694,2998660.2889352404,3118606.7004926503,3243350.9685123563,{"$f":"OC75*(1+OD74)","v":3373085.0072528506},3508008.4075429649,3648328.7438446837,3794261.8935984713,3946032.3693424105,4103873.6641161069,4268028.6106807515,4438749.7551079821,4616299.7453123014,4800951.7351247938,4992989.8045297861,5192709.3967109779,5400417.7725794176,5616434.4834825946,5841091.8628218984,6074735.5373347746,6317724.9588281661,6570433.9571812926,6833251.3154685441,7106581.3680872861,7390844.6228107782,7686478.4077232098,7993937.5440321388,8313695.0457934244,8646242.8476251625,8992092.5615301691,9351776.2639913764,9725847.3145510312,10114881.207133073,10519476.455418397,10940255.513635132,11377865.734180538,11832980.363547759,12306299.578089669,12798551.561213257,13310493.623661788,13842913.368608261,14396629.903352592,14972495.099486696,15571394.903466163,16194250.699604811,16842020.727589004,17515701.556692563,18216329.618960265,18944982.803718675,19702782.115867421,20490893.400502119,21310529.136522204,22162950.301983092,23049468.314062417,23971447.046624914,24930304.928489912,25927517.125629511,26964617.810654692,28043202.523080882,29164930.624004118,30331527.848964285,31544788.962922856,32806580.521439772,34118843.742297366,35483597.491989262,36902941.391668834,38379059.047335587,39914221.40922901,{"$f":"QO75*(1+QP74)","v":41510790.26559817},43171221.876222096,44898070.75127098,46693993.581321821,48561753.324574694,50504223.457557686,52524392.395859994,54625368.091694392,56810382.81536217,59082798.127976656,61446110.053095721,63903954.455219552,66460112.633428335,69118517.138765469,71883257.824316084,74758588.137288734,77748931.662780285,80858888.929291502,84093244.486463159,87456974.265921682,90955253.236558557,94593463.366020903,98377201.900661737,102312289.97668821,106404781.57575575,110660972.83878598,115087411.75233743,119690908.22243093,124478544.55132817,129457686.3333813,134635993.78671655,140021433.53818521,145622290.87971261,151447182.51490113,157505069.81549719,163805272.60811707,170357483.51244175,177171782.85293943,184258654.16705701,191629000.33373928,199294160.34708887,207265926.76097244,215556563.83141133,224178826.38466778,233145979.44005451,242471818.61765671,252170691.36236298,262257519.0168575,272747819.7775318,283657732.56863308,295004041.87137842,306804203.54623359,319076371.68808293,331839426.55560625,345113003.61783051,358917523.76254374,373274224.71304548,388205193.70156729,403733401.44963002,419882737.50761521,436678047.00791985,454145168.88823664,472310975.64376611,491203414.66951674,{"$f":"TA75*(1+TB74)","v":510851551.25629741},531285613.30654931,552537037.83881128,574638519.35236371,597624060.12645829,621529022.53151667,646390183.4327774,672245790.77008855,699135622.40089214,727101047.29692781,756185089.18880498,786432492.75635719,817889792.4666115,850605384.16527605,884629599.53188717,920014783.51316273,956815374.85368931,995087989.84783697,1034891509.4417505,1076287169.8194206,1119338656.6121974,1164112202.8766854,1210676690.9917529,1259103758.631423,1309467908.97668,1361846625.3357472,1416320490.3491771,1472973309.9631443,1531892242.36167,1593167932.0561368,1656894649.3383825,1723170435.3119178,1792097252.7243946,1863781142.8333704,1938332388.5467052,2015865684.0885735,2096500311.4521165,2180360323.9102011,2267574736.8666091,2358277726.3412733,2452608835.3949242,2550713188.8107214,2652741716.3631501,2758851385.0176764,2869205440.4183836,2983973658.0351191,3103332604.356524,3227465908.5307851,3356564544.8720164,3490827126.6668973,3630460211.7335734,3775678620.2029166,3926705765.0110335,4083773995.611475,4247124955.4359341,4417009953.6533718,4593690351.7995071,4777437965.8714876,4968535484.5063477,5167276903.8866014,5373967980.0420656,5588926699.2437487,5812483767.2134991,6044983117.9020395,{"$f":"VM75*(1+VN74)","v":6286782442.6181211},6538253740.3228464,6799783889.9357605,7071775245.5331907,7354646255.3545189,7648832105.5686998,7954785389.7914476,8272976805.3831062,8603895877.5984306,8948051712.7023678,9305973781.2104626,9678212732.4588814,10065341241.757236,10467954891.427526,10886673087.084627,11322140010.568012,11775025610.990732,12246026635.430363,12735867700.847578,13245302408.881481,13775114505.23674,14326119085.446211,14899163848.864059,15495130402.818623,16114935618.931368,16759533043.688623,17429914365.436169,18127110940.053616,18852195377.655762,19606283192.761993,20390534520.472473,21206155901.291374,22054402137.343029,22936578222.83675,23854041351.750221,24808203005.820232,25800531126.053043,26832552371.095165,27905854465.938972,29022088644.57653,30182972190.359592,31390291077.973976,32645902721.092937,33951738829.936657,35309808383.134125,36722200718.459488,38191088747.197868,39718732297.085785,41307481588.969215,42959780852.527985,44678172086.629105,46465298970.094269,48323910928.898041,50256867366.053963,52267142060.696121,54357827743.12397,56532140852.84893,58793426486.962891,61145163546.441406,63590970088.299065,66134608891.831032,68779993247.504272,71531192977.404449,74392440696.500626,{"$f":"XY75*(1+XZ74)","v":77368138324.360657},80462863857.335083,83681378411.628494,87028633548.093643,90509778890.017395,94130170045.618088,97895376847.44281,101811191921.34053,105883639598.19415,110118985182.12192,114523744589.4068,119104694372.98308,123868882147.9024,128823637433.81851,133976582931.17126,139335646248.41812,144909072098.35486,150705434982.28906,156733652381.58063,163002998476.84387,169523118415.91763,176304043152.55435,183356204878.65652,190690453073.8028,198318071196.75491,206250794044.62512,214500825806.41013,223080858838.66653,232004093192.2132,241284256919.90173,250935627196.69781,260973052284.56573,271411974375.94836,282268453350.98633,293559191485.02582,305301559144.42688,317513621510.20398,330214166370.61212,343422733025.43665,357159642346.4541,371446028040.31226,386303869161.92474,401756023928.40173,417826264885.53784,434539315480.95935,451920888100.19775,469997723624.20569,488797632569.17395,508349537871.94092,528683519386.81854,549830860162.29126,571824094568.78296,594697058351.5343,618484940685.5957,643224338313.01953,668953311845.54028,695711444319.36194,723539902092.13647,752481498175.8219,782580758102.85486,813883988426.96912,846439347964.04785,880296921882.60974,915508798757.91418,{"$f":"AAK75*(1+AAL74)","v":952129150708.23083},990214316736.56006,1029822889406.0225,1071015804982.2634,1113856437181.554,1158410694668.8162,1204747122455.5688,1252937007353.7917,1303054487647.9434,1355176667153.8611,1409383733840.0156,1465759083193.6162,1524389446521.3608,1585365024382.2153,1648779625357.5039,1714730810371.8042,1783320042786.6765,1854652844498.1436,1928838958278.0693,2005992516609.1921,2086232217273.5598,2169681505964.5022,2256468766203.0825,2346727516851.2061,2440596617525.2544,2538220482226.2646,2639749301515.3154,2745339273575.9282,2855152844518.9653,2969358958299.7241,3088133316631.7134,3211658649296.9819,3340124995268.8613,3473729995079.6157,3612679194882.8003,3757186362678.1123,3907473817185.2368,4063772769872.6465,4226323680667.5522,4395376627894.2544,4571191693010.0244,4754039360730.4258,4944200935159.6426,5141968972566.0283,5347647731468.6699,5561553640727.417,5784015786356.5137,6015376417810.7744,6255991474523.2061,6506231133504.1348,6766480378844.3008,7037139593998.0732,7318625177757.9961,7611370184868.3164,7915824992263.0498,8232457991953.5723,8561756311631.7158,8904226564096.9844,9260395626660.8633,9630811451727.2988,10016043909796.391,10416685666188.246,10833353092835.775,11266687216549.207,{"$f":"ACW75*(1+ACX74)","v":11717354705211.176},12186048893419.623,12673490849156.408,13180430483122.664,13707647702447.57,14255953610545.473,14826191754967.293,15419239425165.984,16036009002172.625,16677449362259.531,17344547336749.914,18038329230219.91,18759862399428.707,19510256895405.855,20290667171222.09,21102293858070.973,21946385612393.813,22824241036889.566,23737210678365.148,24686699105499.754,25674167069719.746,26701133752508.535,27769179102608.879,28879946266713.234,30035144117381.766,31236549882077.039,32486011877360.121,33785452352454.527,35136870446552.711,36542345264414.82,38004039074991.414,39524200637991.07,41105168663510.711,42749375410051.141,44459350426453.188,46237724443511.32,48087233421251.773,50010722758101.844,52011151668425.922,54091597735162.961,56255261644569.484,58505472110352.266,60845690994766.359,63279518634557.016,65810699379939.297,68443127355136.867,71180852449342.344,74028086547316.047,76989210009208.688,80068778409577.031,83271529545960.109,86602390727798.516,90066486356910.453,93669145811186.875,97415911643634.359,101312548109379.73,105365050033754.92,109579652035105.13,113962838116509.33,118521351641169.7,123262205706816.5,128192693935089.17,133320401692492.75,138653217760192.47,{"$f":"AFI75*(1+AFJ74)","v":144199346470600.19},149967320329424.19,155966013142601.16,162204653668305.22,168692839815037.44,175440553407638.94,182458175543944.5,189756502565702.28,197346762668330.38,205240633175063.59,213450258502066.16,221988268842148.81,230867799595834.78,240102511579668.19,249706612042854.94,259694876524569.16,270082671585551.94,280885978448974.03,292121417586933,303806274290410.31,315958525262026.75,328596866272507.81,341740740923408.13,355410370560344.44,369626785382758.25,384411856798068.56,399788331069991.31,415779864312791]
[null,"Inflation Index from COD",null,null,"Index"]
[]
[null,"Initial Construction without Inflation and Return",null,null,"Currency",{"$f":"'Carrying Charge for Diesel'!F32","v":1000},null,null,{"$f":"$F$78*I72","v":499.9999999129094},499.9999999129094,1.7418120361444277E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*BU72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*EG72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*GS72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*JE72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*LQ72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*OC72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*QO72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*TA72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*VM72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*XY72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*AAK72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*ACW72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*AFI72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction with Inflation - Conversion of Overnight Cost",null,null,null,null,null,null,{"$f":"I78*I75","v":501.63686980372376},503.27909838061794,1.7589748182684463E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU78*BU75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG78*EG75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS78*GS75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE78*JE75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ78*LQ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC78*OC75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO78*QO75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA78*TA75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM78*VM75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY78*XY75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK78*AAK75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW78*ACW75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI78*AFI75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Final Period of Construction",null,null,"Switch",{"$f":"EDATE(E6,E4)","v":"2001-04-01"},null,null,{"$f":"$F$80=I6","v":false},false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Construction Work Balance Including Equity and Debt Return"]
[null,null,"Open Balance",null,"Currency",null,null,null,{"$f":"H87","v":0},501.63686980372376,1006.7393086936715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OB87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QN87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SZ87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UR87","v":0},{"$f":"US87","v":0},{"$f":"UT87","v":0},{"$f":"UU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XG87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ZS87","v":0},{"$f":"ZT87","v":0},{"$f":"ZU87","v":0},{"$f":"ZV87","v":0},{"$f":"ZW87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACI87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AEU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Accrued Return (Annual and Periodic AT WACC)",null,"Currency",{"$f":"'Carrying Charge for Diesel'!M56","v":3.6347816898771867E-3},null,null,{"$f":"I83*$F$84","v":0},{"$f":"J83*$F$84","v":1.8233405093298813},3.6592776057193741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Construction with Inflation from Above",null,"Currency",null,null,null,{"$f":"I79","v":501.63686980372376},{"$f":"J79","v":503.27909838061794},1.7589748182684463E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Transferred to Plant (last month of Construction)",null,"Currency",null,null,null,{"$f":"(I83+I85+I84)*I80","v":0},0,1010.3985864752884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU83+BU85+BU84)*BU80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG83+EG85+EG84)*EG80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS83+GS85+GS84)*GS80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JE83+JE85+JE84)*JE80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LQ83+LQ85+LQ84)*LQ80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OC83+OC85+OC84)*OC80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QO83+QO85+QO84)*QO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TA83+TA85+TA84)*TA80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VM83+VM85+VM84)*VM80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(XY83+XY85+XY84)*XY80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAK83+AAK85+AAK84)*AAK80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACW83+ACW85+ACW84)*ACW80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AFI83+AFI85+AFI84)*AFI80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,"Currency",null,null,null,{"$f":"I83+I85+I84-I86","v":501.63686980372376},1006.7393086936715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU83+BU85+BU84-BU86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG83+EG85+EG84-EG86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS83+GS85+GS84-GS86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE83+JE85+JE84-JE86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ83+LQ85+LQ84-LQ86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC83+OC85+OC84-OC86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO83+QO85+QO84-QO86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA83+TA85+TA84-TA86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM83+VM85+VM84-VM86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY83+XY85+XY84-XY86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK83+AAK85+AAK84-AAK86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW83+ACW85+ACW84-ACW86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI83+AFI85+AFI84-AFI86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Nominal Cost",null,null,"Currency",{"$f":"SUM(86:86)","v":1010.3985864752884}]
[null,"PV of Construction Nominal Construction",null,null,"Currency",{"$f":"XNPV(G90,I86:AGK86,I7:AGK7)","v":1003.0733419668401},{"$f":"'Carrying Charge for Diesel'!M55","v":4.4500000000000005E-2}]
[]
["Replacement and Decommissioning"]
[null,"Replacement Period (Date/Check)",null,null,"Switch",{"$f":"'Carrying Charge for Diesel'!F52","v":"2016-05-01"},{"$f":"COUNTIF(I93:AGK93,TRUE)","v":1},null,{"$f":"$F$93=I6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Replacement without Inflation",null,null,"Currency",{"$f":"'Carrying Charge for Diesel'!F48","v":0},null,null,{"$f":"I93*$F$94","v":0},{"$f":"J93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement with Inflation",null,null,"Currency",{"$f":"SUM(I95:AGK95)","v":0},null,null,{"$f":"I94*I75","v":0},{"$f":"J94*J75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV94*BV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH94*EH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT94*GT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF94*JF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR94*LR75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD94*OD75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP94*QP75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB94*TB75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN94*VN75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ94*XZ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL94*AAL75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX94*ACX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ94*AFJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Decomissioning Date",null,null,"Switch",{"$f":"EDATE(F45,-F5)","v":"2020-05-01"},null,null,{"$f":"$F$96=I6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Real Decomissioning",null,null,"Currency",{"$f":"'Carrying Charge for Diesel'!F54","v":0},null,null,{"$f":"$F$97*I96","v":0},{"$f":"$F$97*J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*BV96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*EH96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*GT96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*JF96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*LR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*OD96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*QP96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*TB96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*VN96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*XZ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*AAL96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*ACX96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*AFJ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nominal Decomissioning",null,null,"Currency",{"$f":"SUM(I98:AGK98)","v":0},null,null,{"$f":"I97*I75","v":0},{"$f":"J97*J75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV97*BV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH97*EH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT97*GT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF97*JF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR97*LR75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD97*OD75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP97*QP75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB97*TB75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN97*VN75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ97*XZ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL97*AAL75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX97*ACX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ97*AFJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Replacement and Decomissioning",null,"Currency",null,null,null,{"$f":"I98+I95","v":0},{"$f":"J98+J95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV98+BV95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH98+EH95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT98+GT95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF98+JF95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR98+LR95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD98+OD95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP98+QP95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB98+TB95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN98+VN95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ98+XZ95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL98+AAL95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX98+ACX95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ98+AFJ95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Date for PV Calculation  (COD)",null,null,"Date",{"$f":"EOMONTH(F34,0)","v":"2001-04-30"},null,null,{"$f":"IF(I4,$F$101,I7)","v":"2001-04-30"},{"$f":"IF(J4,$F$101,J7)","v":"2001-04-30"},"2001-04-30","2002-04-30","2003-04-30","2004-04-30","2005-04-30","2006-04-30","2007-04-30","2008-04-30","2009-04-30","2010-04-30","2011-04-30","2012-04-30","2013-04-30","2014-04-30","2015-04-30","2016-04-30","2017-04-30","2018-04-30","2019-04-30","2020-04-30","2021-04-30","2022-04-30","2023-04-30","2024-04-30","2025-04-30","2026-04-30","2027-04-30","2028-04-30","2029-04-30","2030-04-30","2031-04-30","2032-04-30","2033-04-30","2034-04-30","2035-04-30","2036-04-30","2037-04-30","2038-04-30","2039-04-30","2040-04-30","2041-04-30","2042-04-30","2043-04-30","2044-04-30","2045-04-30","2046-04-30","2047-04-30","2048-04-30","2049-04-30","2050-04-30","2051-04-30","2052-04-30","2053-04-30","2054-04-30","2055-04-30","2056-04-30","2057-04-30","2058-04-30","2059-04-30","2060-04-30","2061-04-30","2062-04-30","2063-04-30",{"$f":"IF(BV4,$F$101,BV7)","v":"2064-04-30"},"2065-04-30","2066-04-30","2067-04-30","2068-04-30","2069-04-30","2070-04-30","2071-04-30","2072-04-30","2073-04-30","2074-04-30","2075-04-30","2076-04-30","2077-04-30","2078-04-30","2079-04-30","2080-04-30","2081-04-30","2082-04-30","2083-04-30","2084-04-30","2085-04-30","2086-04-30","2087-04-30","2088-04-30","2089-04-30","2090-04-30","2091-04-30","2092-04-30","2093-04-30","2094-04-30","2095-04-30","2096-04-30","2097-04-30","2098-04-30","2099-04-30","2100-04-30","2101-04-30","2102-04-30","2103-04-30","2104-04-30","2105-04-30","2106-04-30","2107-04-30","2108-04-30","2109-04-30","2110-04-30","2111-04-30","2112-04-30","2113-04-30","2114-04-30","2115-04-30","2116-04-30","2117-04-30","2118-04-30","2119-04-30","2120-04-30","2121-04-30","2122-04-30","2123-04-30","2124-04-30","2125-04-30","2126-04-30","2127-04-30",{"$f":"IF(EH4,$F$101,EH7)","v":"2128-04-30"},"2129-04-30","2130-04-30","2131-04-30","2132-04-30","2133-04-30","2134-04-30","2135-04-30","2136-04-30","2137-04-30","2138-04-30","2139-04-30","2140-04-30","2141-04-30","2142-04-30","2143-04-30","2144-04-30","2145-04-30","2146-04-30","2147-04-30","2148-04-30","2149-04-30","2150-04-30","2151-04-30","2152-04-30","2153-04-30","2154-04-30","2155-04-30","2156-04-30","2157-04-30","2158-04-30","2159-04-30","2160-04-30","2161-04-30","2162-04-30","2163-04-30","2164-04-30","2165-04-30","2166-04-30","2167-04-30","2168-04-30","2169-04-30","2170-04-30","2171-04-30","2172-04-30","2173-04-30","2174-04-30","2175-04-30","2176-04-30","2177-04-30","2178-04-30","2179-04-30","2180-04-30","2181-04-30","2182-04-30","2183-04-30","2184-04-30","2185-04-30","2186-04-30","2187-04-30","2188-04-30","2189-04-30","2190-04-30","2191-04-30",{"$f":"IF(GT4,$F$101,GT7)","v":"2192-04-30"},"2193-04-30","2194-04-30","2195-04-30","2196-04-30","2197-04-30","2198-04-30","2199-04-30","2200-04-30","2201-04-30","2202-04-30","2203-04-30","2204-04-30","2205-04-30","2206-04-30","2207-04-30","2208-04-30","2209-04-30","2210-04-30","2211-04-30","2212-04-30","2213-04-30","2214-04-30","2215-04-30","2216-04-30","2217-04-30","2218-04-30","2219-04-30","2220-04-30","2221-04-30","2222-04-30","2223-04-30","2224-04-30","2225-04-30","2226-04-30","2227-04-30","2228-04-30","2229-04-30","2230-04-30","2231-04-30","2232-04-30","2233-04-30","2234-04-30","2235-04-30","2236-04-30","2237-04-30","2238-04-30","2239-04-30","2240-04-30","2241-04-30","2242-04-30","2243-04-30","2244-04-30","2245-04-30","2246-04-30","2247-04-30","2248-04-30","2249-04-30","2250-04-30","2251-04-30","2252-04-30","2253-04-30","2254-04-30","2255-04-30",{"$f":"IF(JF4,$F$101,JF7)","v":"2256-04-30"},"2257-04-30","2258-04-30","2259-04-30","2260-04-30","2261-04-30","2262-04-30","2263-04-30","2264-04-30","2265-04-30","2266-04-30","2267-04-30","2268-04-30","2269-04-30","2270-04-30","2271-04-30","2272-04-30","2273-04-30","2274-04-30","2275-04-30","2276-04-30","2277-04-30","2278-04-30","2279-04-30","2280-04-30","2281-04-30","2282-04-30","2283-04-30","2284-04-30","2285-04-30","2286-04-30","2287-04-30","2288-04-30","2289-04-30","2290-04-30","2291-04-30","2292-04-30","2293-04-30","2294-04-30","2295-04-30","2296-04-30","2297-04-30","2298-04-30","2299-04-30","2300-04-30","2301-04-30","2302-04-30","2303-04-30","2304-04-30","2305-04-30","2306-04-30","2307-04-30","2308-04-30","2309-04-30","2310-04-30","2311-04-30","2312-04-30","2313-04-30","2314-04-30","2315-04-30","2316-04-30","2317-04-30","2318-04-30","2319-04-30",{"$f":"IF(LR4,$F$101,LR7)","v":"2320-04-30"},"2321-04-30","2322-04-30","2323-04-30","2324-04-30","2325-04-30","2326-04-30","2327-04-30","2328-04-30","2329-04-30","2330-04-30","2331-04-30","2332-04-30","2333-04-30","2334-04-30","2335-04-30","2336-04-30","2337-04-30","2338-04-30","2339-04-30","2340-04-30","2341-04-30","2342-04-30","2343-04-30","2344-04-30","2345-04-30","2346-04-30","2347-04-30","2348-04-30","2349-04-30","2350-04-30","2351-04-30","2352-04-30","2353-04-30","2354-04-30","2355-04-30","2356-04-30","2357-04-30","2358-04-30","2359-04-30","2360-04-30","2361-04-30","2362-04-30","2363-04-30","2364-04-30","2365-04-30","2366-04-30","2367-04-30","2368-04-30","2369-04-30","2370-04-30","2371-04-30","2372-04-30","2373-04-30","2374-04-30","2375-04-30","2376-04-30","2377-04-30","2378-04-30","2379-04-30","2380-04-30","2381-04-30","2382-04-30","2383-04-30",{"$f":"IF(OD4,$F$101,OD7)","v":"2384-04-30"},"2385-04-30","2386-04-30","2387-04-30","2388-04-30","2389-04-30","2390-04-30","2391-04-30","2392-04-30","2393-04-30","2394-04-30","2395-04-30","2396-04-30","2397-04-30","2398-04-30","2399-04-30","2400-04-30","2401-04-30","2402-04-30","2403-04-30","2404-04-30","2405-04-30","2406-04-30","2407-04-30","2408-04-30","2409-04-30","2410-04-30","2411-04-30","2412-04-30","2413-04-30","2414-04-30","2415-04-30","2416-04-30","2417-04-30","2418-04-30","2419-04-30","2420-04-30","2421-04-30","2422-04-30","2423-04-30","2424-04-30","2425-04-30","2426-04-30","2427-04-30","2428-04-30","2429-04-30","2430-04-30","2431-04-30","2432-04-30","2433-04-30","2434-04-30","2435-04-30","2436-04-30","2437-04-30","2438-04-30","2439-04-30","2440-04-30","2441-04-30","2442-04-30","2443-04-30","2444-04-30","2445-04-30","2446-04-30","2447-04-30",{"$f":"IF(QP4,$F$101,QP7)","v":"2448-04-30"},"2449-04-30","2450-04-30","2451-04-30","2452-04-30","2453-04-30","2454-04-30","2455-04-30","2456-04-30","2457-04-30","2458-04-30","2459-04-30","2460-04-30","2461-04-30","2462-04-30","2463-04-30","2464-04-30","2465-04-30","2466-04-30","2467-04-30","2468-04-30","2469-04-30","2470-04-30","2471-04-30","2472-04-30","2473-04-30","2474-04-30","2475-04-30","2476-04-30","2477-04-30","2478-04-30","2479-04-30","2480-04-30","2481-04-30","2482-04-30","2483-04-30","2484-04-30","2485-04-30","2486-04-30","2487-04-30","2488-04-30","2489-04-30","2490-04-30","2491-04-30","2492-04-30","2493-04-30","2494-04-30","2495-04-30","2496-04-30","2497-04-30","2498-04-30","2499-04-30","2500-04-30","2501-04-30","2502-04-30","2503-04-30","2504-04-30","2505-04-30","2506-04-30","2507-04-30","2508-04-30","2509-04-30","2510-04-30","2511-04-30",{"$f":"IF(TB4,$F$101,TB7)","v":"2512-04-30"},"2513-04-30","2514-04-30","2515-04-30","2516-04-30","2517-04-30","2518-04-30","2519-04-30","2520-04-30","2521-04-30","2522-04-30","2523-04-30","2524-04-30","2525-04-30","2526-04-30","2527-04-30","2528-04-30","2529-04-30","2530-04-30","2531-04-30","2532-04-30","2533-04-30","2534-04-30","2535-04-30","2536-04-30","2537-04-30","2538-04-30","2539-04-30","2540-04-30","2541-04-30","2542-04-30","2543-04-30","2544-04-30","2545-04-30","2546-04-30","2547-04-30","2548-04-30","2549-04-30","2550-04-30","2551-04-30","2552-04-30","2553-04-30","2554-04-30","2555-04-30","2556-04-30","2557-04-30","2558-04-30","2559-04-30","2560-04-30","2561-04-30","2562-04-30","2563-04-30","2564-04-30","2565-04-30","2566-04-30","2567-04-30","2568-04-30","2569-04-30","2570-04-30","2571-04-30","2572-04-30","2573-04-30","2574-04-30","2575-04-30",{"$f":"IF(VN4,$F$101,VN7)","v":"2576-04-30"},"2577-04-30","2578-04-30","2579-04-30","2580-04-30","2581-04-30","2582-04-30","2583-04-30","2584-04-30","2585-04-30","2586-04-30","2587-04-30","2588-04-30","2589-04-30","2590-04-30","2591-04-30","2592-04-30","2593-04-30","2594-04-30","2595-04-30","2596-04-30","2597-04-30","2598-04-30","2599-04-30","2600-04-30","2601-04-30","2602-04-30","2603-04-30","2604-04-30","2605-04-30","2606-04-30","2607-04-30","2608-04-30","2609-04-30","2610-04-30","2611-04-30","2612-04-30","2613-04-30","2614-04-30","2615-04-30","2616-04-30","2617-04-30","2618-04-30","2619-04-30","2620-04-30","2621-04-30","2622-04-30","2623-04-30","2624-04-30","2625-04-30","2626-04-30","2627-04-30","2628-04-30","2629-04-30","2630-04-30","2631-04-30","2632-04-30","2633-04-30","2634-04-30","2635-04-30","2636-04-30","2637-04-30","2638-04-30","2639-04-30",{"$f":"IF(XZ4,$F$101,XZ7)","v":"2640-04-30"},"2641-04-30","2642-04-30","2643-04-30","2644-04-30","2645-04-30","2646-04-30","2647-04-30","2648-04-30","2649-04-30","2650-04-30","2651-04-30","2652-04-30","2653-04-30","2654-04-30","2655-04-30","2656-04-30","2657-04-30","2658-04-30","2659-04-30","2660-04-30","2661-04-30","2662-04-30","2663-04-30","2664-04-30","2665-04-30","2666-04-30","2667-04-30","2668-04-30","2669-04-30","2670-04-30","2671-04-30","2672-04-30","2673-04-30","2674-04-30","2675-04-30","2676-04-30","2677-04-30","2678-04-30","2679-04-30","2680-04-30","2681-04-30","2682-04-30","2683-04-30","2684-04-30","2685-04-30","2686-04-30","2687-04-30","2688-04-30","2689-04-30","2690-04-30","2691-04-30","2692-04-30","2693-04-30","2694-04-30","2695-04-30","2696-04-30","2697-04-30","2698-04-30","2699-04-30","2700-04-30","2701-04-30","2702-04-30","2703-04-30",{"$f":"IF(AAL4,$F$101,AAL7)","v":"2704-04-30"},"2705-04-30","2706-04-30","2707-04-30","2708-04-30","2709-04-30","2710-04-30","2711-04-30","2712-04-30","2713-04-30","2714-04-30","2715-04-30","2716-04-30","2717-04-30","2718-04-30","2719-04-30","2720-04-30","2721-04-30","2722-04-30","2723-04-30","2724-04-30","2725-04-30","2726-04-30","2727-04-30","2728-04-30","2729-04-30","2730-04-30","2731-04-30","2732-04-30","2733-04-30","2734-04-30","2735-04-30","2736-04-30","2737-04-30","2738-04-30","2739-04-30","2740-04-30","2741-04-30","2742-04-30","2743-04-30","2744-04-30","2745-04-30","2746-04-30","2747-04-30","2748-04-30","2749-04-30","2750-04-30","2751-04-30","2752-04-30","2753-04-30","2754-04-30","2755-04-30","2756-04-30","2757-04-30","2758-04-30","2759-04-30","2760-04-30","2761-04-30","2762-04-30","2763-04-30","2764-04-30","2765-04-30","2766-04-30","2767-04-30",{"$f":"IF(ACX4,$F$101,ACX7)","v":"2768-04-30"},"2769-04-30","2770-04-30","2771-04-30","2772-04-30","2773-04-30","2774-04-30","2775-04-30","2776-04-30","2777-04-30","2778-04-30","2779-04-30","2780-04-30","2781-04-30","2782-04-30","2783-04-30","2784-04-30","2785-04-30","2786-04-30","2787-04-30","2788-04-30","2789-04-30","2790-04-30","2791-04-30","2792-04-30","2793-04-30","2794-04-30","2795-04-30","2796-04-30","2797-04-30","2798-04-30","2799-04-30","2800-04-30","2801-04-30","2802-04-30","2803-04-30","2804-04-30","2805-04-30","2806-04-30","2807-04-30","2808-04-30","2809-04-30","2810-04-30","2811-04-30","2812-04-30","2813-04-30","2814-04-30","2815-04-30","2816-04-30","2817-04-30","2818-04-30","2819-04-30","2820-04-30","2821-04-30","2822-04-30","2823-04-30","2824-04-30","2825-04-30","2826-04-30","2827-04-30","2828-04-30","2829-04-30","2830-04-30","2831-04-30",{"$f":"IF(AFJ4,$F$101,AFJ7)","v":"2832-04-30"},"2833-04-30","2834-04-30","2835-04-30","2836-04-30","2837-04-30","2838-04-30","2839-04-30","2840-04-30","2841-04-30","2842-04-30","2843-04-30","2844-04-30","2845-04-30","2846-04-30","2847-04-30","2848-04-30","2849-04-30","2850-04-30","2851-04-30","2852-04-30","2853-04-30","2854-04-30","2855-04-30","2856-04-30","2857-04-30","2858-04-30","2859-04-30"]
[]
[null,"Nominal NPV of Replacement/Rate",null,null,"Currency",{"$f":"XNPV(G103,I95:AGK95,I7:AGK7)","v":0},{"$f":"'Carrying Charge for Diesel'!M55","v":4.4500000000000005E-2},null,null,{"$f":"F33","v":3}]
[null,"Nominal NPV of Replacement and Decom to End of Constr.",null,null,"Currency",{"$f":"XNPV(G104,I99:AGK99,I101:AGK101)","v":0},{"$f":"'Carrying Charge for Diesel'!M55","v":4.4500000000000005E-2}]
[]
[null,"Date for Decom Calculation",null,null,null,null,null,null,{"$f":"I101","v":"2001-04-30"},{"$f":"J101","v":"2001-04-30"},"2001-04-30","2002-04-30","2003-04-30","2004-04-30","2005-04-30","2006-04-30","2007-04-30","2008-04-30","2009-04-30","2010-04-30","2011-04-30","2012-04-30","2013-04-30","2014-04-30","2015-04-30","2016-04-30","2017-04-30","2018-04-30","2019-04-30","2020-04-30","2021-04-30","2022-04-30","2023-04-30","2024-04-30","2025-04-30","2026-04-30","2027-04-30","2028-04-30","2029-04-30","2030-04-30","2031-04-30","2032-04-30","2033-04-30","2034-04-30","2035-04-30","2036-04-30","2037-04-30","2038-04-30","2039-04-30","2040-04-30","2041-04-30","2042-04-30","2043-04-30","2044-04-30","2045-04-30","2046-04-30","2047-04-30","2048-04-30","2049-04-30","2050-04-30","2051-04-30","2052-04-30","2053-04-30","2054-04-30","2055-04-30","2056-04-30","2057-04-30","2058-04-30","2059-04-30","2060-04-30","2061-04-30","2062-04-30","2063-04-30",{"$f":"BV101","v":"2064-04-30"},"2065-04-30","2066-04-30","2067-04-30","2068-04-30","2069-04-30","2070-04-30","2071-04-30","2072-04-30","2073-04-30","2074-04-30","2075-04-30","2076-04-30","2077-04-30","2078-04-30","2079-04-30","2080-04-30","2081-04-30","2082-04-30","2083-04-30","2084-04-30","2085-04-30","2086-04-30","2087-04-30","2088-04-30","2089-04-30","2090-04-30","2091-04-30","2092-04-30","2093-04-30","2094-04-30","2095-04-30","2096-04-30","2097-04-30","2098-04-30","2099-04-30","2100-04-30","2101-04-30","2102-04-30","2103-04-30","2104-04-30","2105-04-30","2106-04-30","2107-04-30","2108-04-30","2109-04-30","2110-04-30","2111-04-30","2112-04-30","2113-04-30","2114-04-30","2115-04-30","2116-04-30","2117-04-30","2118-04-30","2119-04-30","2120-04-30","2121-04-30","2122-04-30","2123-04-30","2124-04-30","2125-04-30","2126-04-30","2127-04-30",{"$f":"EH101","v":"2128-04-30"},"2129-04-30","2130-04-30","2131-04-30","2132-04-30","2133-04-30","2134-04-30","2135-04-30","2136-04-30","2137-04-30","2138-04-30","2139-04-30","2140-04-30","2141-04-30","2142-04-30","2143-04-30","2144-04-30","2145-04-30","2146-04-30","2147-04-30","2148-04-30","2149-04-30","2150-04-30","2151-04-30","2152-04-30","2153-04-30","2154-04-30","2155-04-30","2156-04-30","2157-04-30","2158-04-30","2159-04-30","2160-04-30","2161-04-30","2162-04-30","2163-04-30","2164-04-30","2165-04-30","2166-04-30","2167-04-30","2168-04-30","2169-04-30","2170-04-30","2171-04-30","2172-04-30","2173-04-30","2174-04-30","2175-04-30","2176-04-30","2177-04-30","2178-04-30","2179-04-30","2180-04-30","2181-04-30","2182-04-30","2183-04-30","2184-04-30","2185-04-30","2186-04-30","2187-04-30","2188-04-30","2189-04-30","2190-04-30","2191-04-30",{"$f":"GT101","v":"2192-04-30"},"2193-04-30","2194-04-30","2195-04-30","2196-04-30","2197-04-30","2198-04-30","2199-04-30","2200-04-30","2201-04-30","2202-04-30","2203-04-30","2204-04-30","2205-04-30","2206-04-30","2207-04-30","2208-04-30","2209-04-30","2210-04-30","2211-04-30","2212-04-30","2213-04-30","2214-04-30","2215-04-30","2216-04-30","2217-04-30","2218-04-30","2219-04-30","2220-04-30","2221-04-30","2222-04-30","2223-04-30","2224-04-30","2225-04-30","2226-04-30","2227-04-30","2228-04-30","2229-04-30","2230-04-30","2231-04-30","2232-04-30","2233-04-30","2234-04-30","2235-04-30","2236-04-30","2237-04-30","2238-04-30","2239-04-30","2240-04-30","2241-04-30","2242-04-30","2243-04-30","2244-04-30","2245-04-30","2246-04-30","2247-04-30","2248-04-30","2249-04-30","2250-04-30","2251-04-30","2252-04-30","2253-04-30","2254-04-30","2255-04-30",{"$f":"JF101","v":"2256-04-30"},"2257-04-30","2258-04-30","2259-04-30","2260-04-30","2261-04-30","2262-04-30","2263-04-30","2264-04-30","2265-04-30","2266-04-30","2267-04-30","2268-04-30","2269-04-30","2270-04-30","2271-04-30","2272-04-30","2273-04-30","2274-04-30","2275-04-30","2276-04-30","2277-04-30","2278-04-30","2279-04-30","2280-04-30","2281-04-30","2282-04-30","2283-04-30","2284-04-30","2285-04-30","2286-04-30","2287-04-30","2288-04-30","2289-04-30","2290-04-30","2291-04-30","2292-04-30","2293-04-30","2294-04-30","2295-04-30","2296-04-30","2297-04-30","2298-04-30","2299-04-30","2300-04-30","2301-04-30","2302-04-30","2303-04-30","2304-04-30","2305-04-30","2306-04-30","2307-04-30","2308-04-30","2309-04-30","2310-04-30","2311-04-30","2312-04-30","2313-04-30","2314-04-30","2315-04-30","2316-04-30","2317-04-30","2318-04-30","2319-04-30",{"$f":"LR101","v":"2320-04-30"},"2321-04-30","2322-04-30","2323-04-30","2324-04-30","2325-04-30","2326-04-30","2327-04-30","2328-04-30","2329-04-30","2330-04-30","2331-04-30","2332-04-30","2333-04-30","2334-04-30","2335-04-30","2336-04-30","2337-04-30","2338-04-30","2339-04-30","2340-04-30","2341-04-30","2342-04-30","2343-04-30","2344-04-30","2345-04-30","2346-04-30","2347-04-30","2348-04-30","2349-04-30","2350-04-30","2351-04-30","2352-04-30","2353-04-30","2354-04-30","2355-04-30","2356-04-30","2357-04-30","2358-04-30","2359-04-30","2360-04-30","2361-04-30","2362-04-30","2363-04-30","2364-04-30","2365-04-30","2366-04-30","2367-04-30","2368-04-30","2369-04-30","2370-04-30","2371-04-30","2372-04-30","2373-04-30","2374-04-30","2375-04-30","2376-04-30","2377-04-30","2378-04-30","2379-04-30","2380-04-30","2381-04-30","2382-04-30","2383-04-30",{"$f":"OD101","v":"2384-04-30"},"2385-04-30","2386-04-30","2387-04-30","2388-04-30","2389-04-30","2390-04-30","2391-04-30","2392-04-30","2393-04-30","2394-04-30","2395-04-30","2396-04-30","2397-04-30","2398-04-30","2399-04-30","2400-04-30","2401-04-30","2402-04-30","2403-04-30","2404-04-30","2405-04-30","2406-04-30","2407-04-30","2408-04-30","2409-04-30","2410-04-30","2411-04-30","2412-04-30","2413-04-30","2414-04-30","2415-04-30","2416-04-30","2417-04-30","2418-04-30","2419-04-30","2420-04-30","2421-04-30","2422-04-30","2423-04-30","2424-04-30","2425-04-30","2426-04-30","2427-04-30","2428-04-30","2429-04-30","2430-04-30","2431-04-30","2432-04-30","2433-04-30","2434-04-30","2435-04-30","2436-04-30","2437-04-30","2438-04-30","2439-04-30","2440-04-30","2441-04-30","2442-04-30","2443-04-30","2444-04-30","2445-04-30","2446-04-30","2447-04-30",{"$f":"QP101","v":"2448-04-30"},"2449-04-30","2450-04-30","2451-04-30","2452-04-30","2453-04-30","2454-04-30","2455-04-30","2456-04-30","2457-04-30","2458-04-30","2459-04-30","2460-04-30","2461-04-30","2462-04-30","2463-04-30","2464-04-30","2465-04-30","2466-04-30","2467-04-30","2468-04-30","2469-04-30","2470-04-30","2471-04-30","2472-04-30","2473-04-30","2474-04-30","2475-04-30","2476-04-30","2477-04-30","2478-04-30","2479-04-30","2480-04-30","2481-04-30","2482-04-30","2483-04-30","2484-04-30","2485-04-30","2486-04-30","2487-04-30","2488-04-30","2489-04-30","2490-04-30","2491-04-30","2492-04-30","2493-04-30","2494-04-30","2495-04-30","2496-04-30","2497-04-30","2498-04-30","2499-04-30","2500-04-30","2501-04-30","2502-04-30","2503-04-30","2504-04-30","2505-04-30","2506-04-30","2507-04-30","2508-04-30","2509-04-30","2510-04-30","2511-04-30",{"$f":"TB101","v":"2512-04-30"},"2513-04-30","2514-04-30","2515-04-30","2516-04-30","2517-04-30","2518-04-30","2519-04-30","2520-04-30","2521-04-30","2522-04-30","2523-04-30","2524-04-30","2525-04-30","2526-04-30","2527-04-30","2528-04-30","2529-04-30","2530-04-30","2531-04-30","2532-04-30","2533-04-30","2534-04-30","2535-04-30","2536-04-30","2537-04-30","2538-04-30","2539-04-30","2540-04-30","2541-04-30","2542-04-30","2543-04-30","2544-04-30","2545-04-30","2546-04-30","2547-04-30","2548-04-30","2549-04-30","2550-04-30","2551-04-30","2552-04-30","2553-04-30","2554-04-30","2555-04-30","2556-04-30","2557-04-30","2558-04-30","2559-04-30","2560-04-30","2561-04-30","2562-04-30","2563-04-30","2564-04-30","2565-04-30","2566-04-30","2567-04-30","2568-04-30","2569-04-30","2570-04-30","2571-04-30","2572-04-30","2573-04-30","2574-04-30","2575-04-30",{"$f":"VN101","v":"2576-04-30"},"2577-04-30","2578-04-30","2579-04-30","2580-04-30","2581-04-30","2582-04-30","2583-04-30","2584-04-30","2585-04-30","2586-04-30","2587-04-30","2588-04-30","2589-04-30","2590-04-30","2591-04-30","2592-04-30","2593-04-30","2594-04-30","2595-04-30","2596-04-30","2597-04-30","2598-04-30","2599-04-30","2600-04-30","2601-04-30","2602-04-30","2603-04-30","2604-04-30","2605-04-30","2606-04-30","2607-04-30","2608-04-30","2609-04-30","2610-04-30","2611-04-30","2612-04-30","2613-04-30","2614-04-30","2615-04-30","2616-04-30","2617-04-30","2618-04-30","2619-04-30","2620-04-30","2621-04-30","2622-04-30","2623-04-30","2624-04-30","2625-04-30","2626-04-30","2627-04-30","2628-04-30","2629-04-30","2630-04-30","2631-04-30","2632-04-30","2633-04-30","2634-04-30","2635-04-30","2636-04-30","2637-04-30","2638-04-30","2639-04-30",{"$f":"XZ101","v":"2640-04-30"},"2641-04-30","2642-04-30","2643-04-30","2644-04-30","2645-04-30","2646-04-30","2647-04-30","2648-04-30","2649-04-30","2650-04-30","2651-04-30","2652-04-30","2653-04-30","2654-04-30","2655-04-30","2656-04-30","2657-04-30","2658-04-30","2659-04-30","2660-04-30","2661-04-30","2662-04-30","2663-04-30","2664-04-30","2665-04-30","2666-04-30","2667-04-30","2668-04-30","2669-04-30","2670-04-30","2671-04-30","2672-04-30","2673-04-30","2674-04-30","2675-04-30","2676-04-30","2677-04-30","2678-04-30","2679-04-30","2680-04-30","2681-04-30","2682-04-30","2683-04-30","2684-04-30","2685-04-30","2686-04-30","2687-04-30","2688-04-30","2689-04-30","2690-04-30","2691-04-30","2692-04-30","2693-04-30","2694-04-30","2695-04-30","2696-04-30","2697-04-30","2698-04-30","2699-04-30","2700-04-30","2701-04-30","2702-04-30","2703-04-30",{"$f":"AAL101","v":"2704-04-30"},"2705-04-30","2706-04-30","2707-04-30","2708-04-30","2709-04-30","2710-04-30","2711-04-30","2712-04-30","2713-04-30","2714-04-30","2715-04-30","2716-04-30","2717-04-30","2718-04-30","2719-04-30","2720-04-30","2721-04-30","2722-04-30","2723-04-30","2724-04-30","2725-04-30","2726-04-30","2727-04-30","2728-04-30","2729-04-30","2730-04-30","2731-04-30","2732-04-30","2733-04-30","2734-04-30","2735-04-30","2736-04-30","2737-04-30","2738-04-30","2739-04-30","2740-04-30","2741-04-30","2742-04-30","2743-04-30","2744-04-30","2745-04-30","2746-04-30","2747-04-30","2748-04-30","2749-04-30","2750-04-30","2751-04-30","2752-04-30","2753-04-30","2754-04-30","2755-04-30","2756-04-30","2757-04-30","2758-04-30","2759-04-30","2760-04-30","2761-04-30","2762-04-30","2763-04-30","2764-04-30","2765-04-30","2766-04-30","2767-04-30",{"$f":"ACX101","v":"2768-04-30"},"2769-04-30","2770-04-30","2771-04-30","2772-04-30","2773-04-30","2774-04-30","2775-04-30","2776-04-30","2777-04-30","2778-04-30","2779-04-30","2780-04-30","2781-04-30","2782-04-30","2783-04-30","2784-04-30","2785-04-30","2786-04-30","2787-04-30","2788-04-30","2789-04-30","2790-04-30","2791-04-30","2792-04-30","2793-04-30","2794-04-30","2795-04-30","2796-04-30","2797-04-30","2798-04-30","2799-04-30","2800-04-30","2801-04-30","2802-04-30","2803-04-30","2804-04-30","2805-04-30","2806-04-30","2807-04-30","2808-04-30","2809-04-30","2810-04-30","2811-04-30","2812-04-30","2813-04-30","2814-04-30","2815-04-30","2816-04-30","2817-04-30","2818-04-30","2819-04-30","2820-04-30","2821-04-30","2822-04-30","2823-04-30","2824-04-30","2825-04-30","2826-04-30","2827-04-30","2828-04-30","2829-04-30","2830-04-30","2831-04-30",{"$f":"AFJ101","v":"2832-04-30"},"2833-04-30","2834-04-30","2835-04-30","2836-04-30","2837-04-30","2838-04-30","2839-04-30","2840-04-30","2841-04-30","2842-04-30","2843-04-30","2844-04-30","2845-04-30","2846-04-30","2847-04-30","2848-04-30","2849-04-30","2850-04-30","2851-04-30","2852-04-30","2853-04-30","2854-04-30","2855-04-30","2856-04-30","2857-04-30","2858-04-30","2859-04-30"]
[]
[null,"Nominal NPV of Replacement/Rate",null,null,"Currency",{"$f":"XNPV(G108,I98:AGK98,I6:AGK6)","v":0},{"$f":"'Carrying Charge for Diesel'!M55","v":4.4500000000000005E-2}]
[null,"Nominal NPV of Replacement to End of Constr.",null,null,"Currency",{"$f":"XNPV(G109,I98:AGK98,I106:AGK106)","v":0},{"$f":"'Carrying Charge for Diesel'!M55","v":4.4500000000000005E-2}]
[]
["Tax Depreciation Shield"]
[null,"Operating Period",null,null,"Period",null,null,null,{"$f":"H112+I8","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"BT112+BU8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"EF112+EG8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"GR112+GS8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"JD112+JE8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"LP112+LQ8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"OB112+OC8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"QN112+QO8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"SZ112+TA8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"VL112+VM8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"XX112+XY8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AAJ112+AAK8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ACV112+ACW8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AFH112+AFI8","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"Operating Year (ROUNDUP)",null,null,"Year",{"$f":"12/F15","v":1},null,null,{"$f":"ROUNDUP(I112/$F$113,0)","v":0},{"$f":"ROUNDUP(J112/$F$113,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(BV112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(EH112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(GT112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(JF112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(LR112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(OD112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(QP112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(TB112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(VN112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(XZ112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(AAL112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(ACX112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(AFJ112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"Depreciation Rate (LOOKUP)",null,null,"Percent",null,null,null,{"$f":"LOOKUP(I113,62:62,64:64)*I8","v":0},0,0,0.1,9.0000000000000011E-2,8.1000000000000016E-2,7.2900000000000006E-2,6.5610000000000016E-2,5.9049000000000004E-2,5.3144100000000014E-2,4.7829690000000008E-2,4.3046721000000003E-2,3.8742048899999999E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(BU113,62:62,64:64)*BU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(EG113,62:62,64:64)*EG8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(GS113,62:62,64:64)*GS8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(JE113,62:62,64:64)*JE8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LQ113,62:62,64:64)*LQ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OC113,62:62,64:64)*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(QO113,62:62,64:64)*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(TA113,62:62,64:64)*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(VM113,62:62,64:64)*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(XY113,62:62,64:64)*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AAK113,62:62,64:64)*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(ACW113,62:62,64:64)*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AFI113,62:62,64:64)*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement Period",null,null,"Period",null,null,null,{"$f":"H115+I93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BT115+BU93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EF115+EG93","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,{"$f":"GR115+GS93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JD115+JE93","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,{"$f":"LP115+LQ93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OB115+OC93","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,{"$f":"QN115+QO93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SZ115+TA93","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,{"$f":"VL115+VM93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"XX115+XY93","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,{"$f":"AAJ115+AAK93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ACV115+ACW93","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,{"$f":"AFH115+AFI93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Replacement Year (ROUNDUP)",null,null,"Year",{"$f":"'Carrying Charge for Diesel'!F113","v":1},null,null,{"$f":"ROUNDUP(I115/$F$116,0)","v":0},{"$f":"ROUNDUP(J115/$F$116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(BV115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(EH115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(GT115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(JF115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(LR115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(OD115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(QP115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(TB115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(VN115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(XZ115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(AAL115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(ACX115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(AFJ115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Depreciation Rate on Replacement",null,null,"Percent",null,null,null,{"$f":"LOOKUP(I116,62:62,68:68)*I8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(BU116,62:62,68:68)*BU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(EG116,62:62,68:68)*EG8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(GS116,62:62,68:68)*GS8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(JE116,62:62,68:68)*JE8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LQ116,62:62,68:68)*LQ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OC116,62:62,68:68)*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(QO116,62:62,68:68)*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(TA116,62:62,68:68)*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(VM116,62:62,68:68)*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(XY116,62:62,68:68)*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AAK116,62:62,68:68)*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(ACW116,62:62,68:68)*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AFI116,62:62,68:68)*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation Expense on Base",null,null,"Currency",{"$f":"'Carrying Charge for Diesel'!F89","v":1010.3985864752884},null,null,{"$f":"$F$119*I114","v":0},{"$f":"$F$119*J114","v":0},0,101.03985864752885,90.935872782775974,81.842285504498378,73.658056954048533,66.292251258643688,59.663026132779308,53.69672351950139,48.327051167551247,43.494346050796118,39.144911445716502,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*BV114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*EH114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*GT114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*JF114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*LR114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*OD114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*QP114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*TB114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*VN114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*XZ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*AAL114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*ACX114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*AFJ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation Expense on Replacement",null,null,"Currency",{"$f":"'Carrying Charge for Diesel'!F95","v":0},null,null,{"$f":"$F$120*I117","v":0},{"$f":"$F$120*J117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*BV117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*EH117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*GT117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*JF117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*LR117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*OD117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*QP117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*TB117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*VN117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*XZ117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*AAL117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*ACX117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*AFJ117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduction on Decomissioning",null,null,"Currency",{"$f":"'Carrying Charge for Diesel'!F98","v":0},null,null,{"$f":"$F$121*I96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*BU96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*EG96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*GS96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*JE96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*LQ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*OC96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*QO96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*TA96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*VM96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*XY96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*AAK96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*ACW96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*AFI96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Taxable Deductions",null,"Currency",null,null,null,{"$f":"SUM(I119:I121)","v":0},{"$f":"SUM(J119:J121)","v":0},0,101.03985864752885,90.935872782775974,81.842285504498378,73.658056954048533,66.292251258643688,59.663026132779308,53.69672351950139,48.327051167551247,43.494346050796118,39.144911445716502,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,35.230420301144854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV119:BV121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH119:EH121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GT119:GT121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JF119:JF121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LR119:LR121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OD119:OD121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QP119:QP121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TB119:TB121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VN119:VN121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(XZ119:XZ121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAL119:AAL121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ACX119:ACX121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AFJ119:AFJ121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Shield",null,"Currency",{"$f":"'Carrying Charge for Diesel'!F58","v":0},null,null,{"$f":"$F$123*I122","v":0},{"$f":"$F$123*J122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*BV122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*EH122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*GT122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*JF122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*LR122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*OD122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*QP122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*TB122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*VN122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*XZ122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*AAL122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*ACX122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*AFJ122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Date for PV Calculation",null,null,null,null,null,null,{"$f":"I101","v":"2001-04-30"},"2001-04-30","2001-04-30","2002-04-30","2003-04-30","2004-04-30","2005-04-30","2006-04-30","2007-04-30","2008-04-30","2009-04-30","2010-04-30","2011-04-30","2012-04-30","2013-04-30","2014-04-30","2015-04-30","2016-04-30","2017-04-30","2018-04-30","2019-04-30","2020-04-30","2021-04-30","2022-04-30","2023-04-30","2024-04-30","2025-04-30","2026-04-30","2027-04-30","2028-04-30","2029-04-30","2030-04-30","2031-04-30","2032-04-30","2033-04-30","2034-04-30","2035-04-30","2036-04-30","2037-04-30","2038-04-30","2039-04-30","2040-04-30","2041-04-30","2042-04-30","2043-04-30","2044-04-30","2045-04-30","2046-04-30","2047-04-30","2048-04-30","2049-04-30","2050-04-30","2051-04-30","2052-04-30","2053-04-30","2054-04-30","2055-04-30","2056-04-30","2057-04-30","2058-04-30","2059-04-30","2060-04-30","2061-04-30","2062-04-30",{"$f":"BU101","v":"2063-04-30"},"2064-04-30","2065-04-30","2066-04-30","2067-04-30","2068-04-30","2069-04-30","2070-04-30","2071-04-30","2072-04-30","2073-04-30","2074-04-30","2075-04-30","2076-04-30","2077-04-30","2078-04-30","2079-04-30","2080-04-30","2081-04-30","2082-04-30","2083-04-30","2084-04-30","2085-04-30","2086-04-30","2087-04-30","2088-04-30","2089-04-30","2090-04-30","2091-04-30","2092-04-30","2093-04-30","2094-04-30","2095-04-30","2096-04-30","2097-04-30","2098-04-30","2099-04-30","2100-04-30","2101-04-30","2102-04-30","2103-04-30","2104-04-30","2105-04-30","2106-04-30","2107-04-30","2108-04-30","2109-04-30","2110-04-30","2111-04-30","2112-04-30","2113-04-30","2114-04-30","2115-04-30","2116-04-30","2117-04-30","2118-04-30","2119-04-30","2120-04-30","2121-04-30","2122-04-30","2123-04-30","2124-04-30","2125-04-30","2126-04-30",{"$f":"EG101","v":"2127-04-30"},"2128-04-30","2129-04-30","2130-04-30","2131-04-30","2132-04-30","2133-04-30","2134-04-30","2135-04-30","2136-04-30","2137-04-30","2138-04-30","2139-04-30","2140-04-30","2141-04-30","2142-04-30","2143-04-30","2144-04-30","2145-04-30","2146-04-30","2147-04-30","2148-04-30","2149-04-30","2150-04-30","2151-04-30","2152-04-30","2153-04-30","2154-04-30","2155-04-30","2156-04-30","2157-04-30","2158-04-30","2159-04-30","2160-04-30","2161-04-30","2162-04-30","2163-04-30","2164-04-30","2165-04-30","2166-04-30","2167-04-30","2168-04-30","2169-04-30","2170-04-30","2171-04-30","2172-04-30","2173-04-30","2174-04-30","2175-04-30","2176-04-30","2177-04-30","2178-04-30","2179-04-30","2180-04-30","2181-04-30","2182-04-30","2183-04-30","2184-04-30","2185-04-30","2186-04-30","2187-04-30","2188-04-30","2189-04-30","2190-04-30",{"$f":"GS101","v":"2191-04-30"},"2192-04-30","2193-04-30","2194-04-30","2195-04-30","2196-04-30","2197-04-30","2198-04-30","2199-04-30","2200-04-30","2201-04-30","2202-04-30","2203-04-30","2204-04-30","2205-04-30","2206-04-30","2207-04-30","2208-04-30","2209-04-30","2210-04-30","2211-04-30","2212-04-30","2213-04-30","2214-04-30","2215-04-30","2216-04-30","2217-04-30","2218-04-30","2219-04-30","2220-04-30","2221-04-30","2222-04-30","2223-04-30","2224-04-30","2225-04-30","2226-04-30","2227-04-30","2228-04-30","2229-04-30","2230-04-30","2231-04-30","2232-04-30","2233-04-30","2234-04-30","2235-04-30","2236-04-30","2237-04-30","2238-04-30","2239-04-30","2240-04-30","2241-04-30","2242-04-30","2243-04-30","2244-04-30","2245-04-30","2246-04-30","2247-04-30","2248-04-30","2249-04-30","2250-04-30","2251-04-30","2252-04-30","2253-04-30","2254-04-30",{"$f":"JE101","v":"2255-04-30"},"2256-04-30","2257-04-30","2258-04-30","2259-04-30","2260-04-30","2261-04-30","2262-04-30","2263-04-30","2264-04-30","2265-04-30","2266-04-30","2267-04-30","2268-04-30","2269-04-30","2270-04-30","2271-04-30","2272-04-30","2273-04-30","2274-04-30","2275-04-30","2276-04-30","2277-04-30","2278-04-30","2279-04-30","2280-04-30","2281-04-30","2282-04-30","2283-04-30","2284-04-30","2285-04-30","2286-04-30","2287-04-30","2288-04-30","2289-04-30","2290-04-30","2291-04-30","2292-04-30","2293-04-30","2294-04-30","2295-04-30","2296-04-30","2297-04-30","2298-04-30","2299-04-30","2300-04-30","2301-04-30","2302-04-30","2303-04-30","2304-04-30","2305-04-30","2306-04-30","2307-04-30","2308-04-30","2309-04-30","2310-04-30","2311-04-30","2312-04-30","2313-04-30","2314-04-30","2315-04-30","2316-04-30","2317-04-30","2318-04-30",{"$f":"LQ101","v":"2319-04-30"},"2320-04-30","2321-04-30","2322-04-30","2323-04-30","2324-04-30","2325-04-30","2326-04-30","2327-04-30","2328-04-30","2329-04-30","2330-04-30","2331-04-30","2332-04-30","2333-04-30","2334-04-30","2335-04-30","2336-04-30","2337-04-30","2338-04-30","2339-04-30","2340-04-30","2341-04-30","2342-04-30","2343-04-30","2344-04-30","2345-04-30","2346-04-30","2347-04-30","2348-04-30","2349-04-30","2350-04-30","2351-04-30","2352-04-30","2353-04-30","2354-04-30","2355-04-30","2356-04-30","2357-04-30","2358-04-30","2359-04-30","2360-04-30","2361-04-30","2362-04-30","2363-04-30","2364-04-30","2365-04-30","2366-04-30","2367-04-30","2368-04-30","2369-04-30","2370-04-30","2371-04-30","2372-04-30","2373-04-30","2374-04-30","2375-04-30","2376-04-30","2377-04-30","2378-04-30","2379-04-30","2380-04-30","2381-04-30","2382-04-30",{"$f":"OC101","v":"2383-04-30"},"2384-04-30","2385-04-30","2386-04-30","2387-04-30","2388-04-30","2389-04-30","2390-04-30","2391-04-30","2392-04-30","2393-04-30","2394-04-30","2395-04-30","2396-04-30","2397-04-30","2398-04-30","2399-04-30","2400-04-30","2401-04-30","2402-04-30","2403-04-30","2404-04-30","2405-04-30","2406-04-30","2407-04-30","2408-04-30","2409-04-30","2410-04-30","2411-04-30","2412-04-30","2413-04-30","2414-04-30","2415-04-30","2416-04-30","2417-04-30","2418-04-30","2419-04-30","2420-04-30","2421-04-30","2422-04-30","2423-04-30","2424-04-30","2425-04-30","2426-04-30","2427-04-30","2428-04-30","2429-04-30","2430-04-30","2431-04-30","2432-04-30","2433-04-30","2434-04-30","2435-04-30","2436-04-30","2437-04-30","2438-04-30","2439-04-30","2440-04-30","2441-04-30","2442-04-30","2443-04-30","2444-04-30","2445-04-30","2446-04-30",{"$f":"QO101","v":"2447-04-30"},"2448-04-30","2449-04-30","2450-04-30","2451-04-30","2452-04-30","2453-04-30","2454-04-30","2455-04-30","2456-04-30","2457-04-30","2458-04-30","2459-04-30","2460-04-30","2461-04-30","2462-04-30","2463-04-30","2464-04-30","2465-04-30","2466-04-30","2467-04-30","2468-04-30","2469-04-30","2470-04-30","2471-04-30","2472-04-30","2473-04-30","2474-04-30","2475-04-30","2476-04-30","2477-04-30","2478-04-30","2479-04-30","2480-04-30","2481-04-30","2482-04-30","2483-04-30","2484-04-30","2485-04-30","2486-04-30","2487-04-30","2488-04-30","2489-04-30","2490-04-30","2491-04-30","2492-04-30","2493-04-30","2494-04-30","2495-04-30","2496-04-30","2497-04-30","2498-04-30","2499-04-30","2500-04-30","2501-04-30","2502-04-30","2503-04-30","2504-04-30","2505-04-30","2506-04-30","2507-04-30","2508-04-30","2509-04-30","2510-04-30",{"$f":"TA101","v":"2511-04-30"},"2512-04-30","2513-04-30","2514-04-30","2515-04-30","2516-04-30","2517-04-30","2518-04-30","2519-04-30","2520-04-30","2521-04-30","2522-04-30","2523-04-30","2524-04-30","2525-04-30","2526-04-30","2527-04-30","2528-04-30","2529-04-30","2530-04-30","2531-04-30","2532-04-30","2533-04-30","2534-04-30","2535-04-30","2536-04-30","2537-04-30","2538-04-30","2539-04-30","2540-04-30","2541-04-30","2542-04-30","2543-04-30","2544-04-30","2545-04-30","2546-04-30","2547-04-30","2548-04-30","2549-04-30","2550-04-30","2551-04-30","2552-04-30","2553-04-30","2554-04-30","2555-04-30","2556-04-30","2557-04-30","2558-04-30","2559-04-30","2560-04-30","2561-04-30","2562-04-30","2563-04-30","2564-04-30","2565-04-30","2566-04-30","2567-04-30","2568-04-30","2569-04-30","2570-04-30","2571-04-30","2572-04-30","2573-04-30","2574-04-30",{"$f":"VM101","v":"2575-04-30"},"2576-04-30","2577-04-30","2578-04-30","2579-04-30","2580-04-30","2581-04-30","2582-04-30","2583-04-30","2584-04-30","2585-04-30","2586-04-30","2587-04-30","2588-04-30","2589-04-30","2590-04-30","2591-04-30","2592-04-30","2593-04-30","2594-04-30","2595-04-30","2596-04-30","2597-04-30","2598-04-30","2599-04-30","2600-04-30","2601-04-30","2602-04-30","2603-04-30","2604-04-30","2605-04-30","2606-04-30","2607-04-30","2608-04-30","2609-04-30","2610-04-30","2611-04-30","2612-04-30","2613-04-30","2614-04-30","2615-04-30","2616-04-30","2617-04-30","2618-04-30","2619-04-30","2620-04-30","2621-04-30","2622-04-30","2623-04-30","2624-04-30","2625-04-30","2626-04-30","2627-04-30","2628-04-30","2629-04-30","2630-04-30","2631-04-30","2632-04-30","2633-04-30","2634-04-30","2635-04-30","2636-04-30","2637-04-30","2638-04-30",{"$f":"XY101","v":"2639-04-30"},"2640-04-30","2641-04-30","2642-04-30","2643-04-30","2644-04-30","2645-04-30","2646-04-30","2647-04-30","2648-04-30","2649-04-30","2650-04-30","2651-04-30","2652-04-30","2653-04-30","2654-04-30","2655-04-30","2656-04-30","2657-04-30","2658-04-30","2659-04-30","2660-04-30","2661-04-30","2662-04-30","2663-04-30","2664-04-30","2665-04-30","2666-04-30","2667-04-30","2668-04-30","2669-04-30","2670-04-30","2671-04-30","2672-04-30","2673-04-30","2674-04-30","2675-04-30","2676-04-30","2677-04-30","2678-04-30","2679-04-30","2680-04-30","2681-04-30","2682-04-30","2683-04-30","2684-04-30","2685-04-30","2686-04-30","2687-04-30","2688-04-30","2689-04-30","2690-04-30","2691-04-30","2692-04-30","2693-04-30","2694-04-30","2695-04-30","2696-04-30","2697-04-30","2698-04-30","2699-04-30","2700-04-30","2701-04-30","2702-04-30",{"$f":"AAK101","v":"2703-04-30"},"2704-04-30","2705-04-30","2706-04-30","2707-04-30","2708-04-30","2709-04-30","2710-04-30","2711-04-30","2712-04-30","2713-04-30","2714-04-30","2715-04-30","2716-04-30","2717-04-30","2718-04-30","2719-04-30","2720-04-30","2721-04-30","2722-04-30","2723-04-30","2724-04-30","2725-04-30","2726-04-30","2727-04-30","2728-04-30","2729-04-30","2730-04-30","2731-04-30","2732-04-30","2733-04-30","2734-04-30","2735-04-30","2736-04-30","2737-04-30","2738-04-30","2739-04-30","2740-04-30","2741-04-30","2742-04-30","2743-04-30","2744-04-30","2745-04-30","2746-04-30","2747-04-30","2748-04-30","2749-04-30","2750-04-30","2751-04-30","2752-04-30","2753-04-30","2754-04-30","2755-04-30","2756-04-30","2757-04-30","2758-04-30","2759-04-30","2760-04-30","2761-04-30","2762-04-30","2763-04-30","2764-04-30","2765-04-30","2766-04-30",{"$f":"ACW101","v":"2767-04-30"},"2768-04-30","2769-04-30","2770-04-30","2771-04-30","2772-04-30","2773-04-30","2774-04-30","2775-04-30","2776-04-30","2777-04-30","2778-04-30","2779-04-30","2780-04-30","2781-04-30","2782-04-30","2783-04-30","2784-04-30","2785-04-30","2786-04-30","2787-04-30","2788-04-30","2789-04-30","2790-04-30","2791-04-30","2792-04-30","2793-04-30","2794-04-30","2795-04-30","2796-04-30","2797-04-30","2798-04-30","2799-04-30","2800-04-30","2801-04-30","2802-04-30","2803-04-30","2804-04-30","2805-04-30","2806-04-30","2807-04-30","2808-04-30","2809-04-30","2810-04-30","2811-04-30","2812-04-30","2813-04-30","2814-04-30","2815-04-30","2816-04-30","2817-04-30","2818-04-30","2819-04-30","2820-04-30","2821-04-30","2822-04-30","2823-04-30","2824-04-30","2825-04-30","2826-04-30","2827-04-30","2828-04-30","2829-04-30","2830-04-30",{"$f":"AFI101","v":"2831-04-30"},"2832-04-30","2833-04-30","2834-04-30","2835-04-30","2836-04-30","2837-04-30","2838-04-30","2839-04-30","2840-04-30","2841-04-30","2842-04-30","2843-04-30","2844-04-30","2845-04-30","2846-04-30","2847-04-30","2848-04-30","2849-04-30","2850-04-30","2851-04-30","2852-04-30","2853-04-30","2854-04-30","2855-04-30","2856-04-30","2857-04-30","2858-04-30","2859-04-30"]
[null,null,"Inflation from COD",null,"Index",{"$f":"'Carrying Charge for Diesel'!F22","v":4.0000000000000036E-2},null,1,{"$f":"H137*(1+$F$137*I8)","v":1},1,1,1.04,1.0816000000000001,1.1248640000000001,1.1698585600000002,1.2166529024000003,1.2653190184960004,1.3159317792358405,1.3685690504052741,1.4233118124214852,1.4802442849183446,1.5394540563150785,1.6010322185676817,1.6650735073103891,1.7316764476028046,1.8009435055069167,1.8729812457271935,1.9479004955562813,2.0258165153785326,2.1068491759936738,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"BT137*(1+$F$137*BU8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"EF137*(1+$F$137*EG8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"GR137*(1+$F$137*GS8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"JD137*(1+$F$137*JE8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"LP137*(1+$F$137*LQ8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"OB137*(1+$F$137*OC8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"QN137*(1+$F$137*QO8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"SZ137*(1+$F$137*TA8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"VL137*(1+$F$137*VM8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"XX137*(1+$F$137*XY8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"AAJ137*(1+$F$137*AAK8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"ACV137*(1+$F$137*ACW8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"AFH137*(1+$F$137*AFI8)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208]
[null,null,"Tax Adder",null,"%",{"$f":"F58/(1-F58)","v":0},null,{"$f":"$F$141*H140","v":0},{"$f":"$F$141*I140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*BU140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*EG140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*GS140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*JE140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*LQ140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*OC140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*QO140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*TA140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*VM140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*XY140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*AAK140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*ACW140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*AFI140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation Index",null,null,"Index",{"$f":"LOOKUP(F155,6:6,75:75)","v":1.0502475428109279}]
[null,null,"(ROE*OE)/(1-t)",null,"Currency",{"$f":"'Carrying Charge for Diesel'!F145","v":0},null,null,{"$f":"I166*I167/(1-$F$172)","v":0},{"$f":"J166*J167/(1-$F$172)","v":0},0,28.291160421308103,28.011225133796763,27.657277048940784,27.223560370176319,26.703964678909141,26.092005214270973,25.380802117742423,24.563058590275801,23.631037906968679,22.576539231631404,21.390872170753727,20.064830003399585,18.588661520440077,16.952041403264438,15.144039068681073,13.1530859031276,10.96694080554261,8.5726539543041191,5.9565287095021082,3.1040815574756686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV166*BV167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH166*EH167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT166*GT167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF166*JF167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR166*LR167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD166*OD167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP166*QP167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB166*TB167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN166*VN167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ166*XZ167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL166*AAL167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX166*ACX167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ166*AFJ167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"New Equity Issues",null,"Currency",{"$f":"1-F186","v":0.4},null,null,{"$f":"I184*$F$187","v":200.6547479214895},{"$f":"J184*$F$187","v":202.04097555597914},1.4637111126467426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Return Capitalised",null,null,null,null,null,{"$f":"I84","v":0},1.8233405093298813,3.6592776057193741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest Expensed",null,null,null,null,null,{"$f":"I206","v":0},{"$f":"J206","v":0.68120670899282421},1.3671195491616477,16.671576676842307,16.506614810987408,16.298038260982995,16.042455218139647,15.73626490007149,15.375645929838283,14.956544105098244,14.474659526412561,13.925433052320859,13.304032047211395,12.60533538633705,11.823917680574784,10.954032681687929,9.9895958269237095,8.9241658797585099,7.7509256214859281,6.4626615461233428,5.051742508786373,3.5100972752423294,1.8291909177981744,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"BV206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"EH206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"GT206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"JF206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"LR206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"OD206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"QP206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"TB206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"VN206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"XZ206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"AAL206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"ACX206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,{"$f":"AFJ206","v":5.744738018620427E-14},5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14,5.744738018620427E-14]
[null,null,"Revenues",null,null,null,null,null,{"$f":"I215","v":0},{"$f":"J215","v":0},0,54.960425937841109,57.158842975354759,59.445196694368946,61.823004562143716,64.295924744629474,66.867761734414643,69.542472203791235,72.324171091942887,75.217137935620613,78.225823453045436,81.35485639116726,84.609050646813955,87.993412672686517,91.513149179593967,95.173675146777725,98.980622152648849,102.93984703875481,107.057440920305,111.33973855711719,115.79332809940188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,{"$f":"I245+I246-I247","v":200.6547479214895},{"$f":"J245+J246-J247","v":402.69572347746862},404.15943459011538,400.16035905423911,395.10395784201086,388.9080052882328,381.48520969870168,372.74293163244215,362.58288739632002,350.90083700393973,337.58625581383797,322.52198902330548,305.5838881536244,286.64042861999383,265.55230743485799,242.1720200466346,216.34341526687228,187.90122718753699,156.67058293632286,122.4664850614873,85.093267278601473,44.344022249652369,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"BV245+BV246-BV247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"EH245+EH246-EH247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"GT245+GT246-GT247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"JF245+JF246-JF247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"LR245+LR246-LR247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"OD245+OD246-OD247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"QP245+QP246-QP247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"TB245+TB246-TB247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"VN245+VN246-VN247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"XZ245+XZ246-XZ247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"AAL245+AAL246-AAL247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"ACX245+ACX246-ACX247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,{"$f":"AFJ245+AFJ246-AFJ247","v":1.1226575225009583E-12},1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12,1.1226575225009583E-12]
[null,"Return on Equity",null,null,"% p.a.",null,null,null,{"$f":"(1+I261)^(12/I262)-1","v":0},{"$f":"(1+J261)^(12/J262)-1","v":7.0483864554801157E-2},7.0483864554798492E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+BV261)^(12/BV262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+EH261)^(12/EH262)-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,{"$f":"(1+GT261)^(12/GT262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+JF261)^(12/JF262)-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,{"$f":"(1+LR261)^(12/LR262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+OD261)^(12/OD262)-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,{"$f":"(1+QP261)^(12/QP262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+TB261)^(12/TB262)-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,{"$f":"(1+VN261)^(12/VN262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+XZ261)^(12/XZ262)-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,{"$f":"(1+AAL261)^(12/AAL262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+ACX261)^(12/ACX262)-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,{"$f":"(1+AFJ261)^(12/AFJ262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSCR",null,null,null,null,null,{"$f":"IF(I282>0.1,I281/I282)","v":false},{"$f":"IF(J282>0.1,J281/J282)","v":0},0,2.4243478323179453,2.3726009298246469,2.3228068589445834,2.2748575612300295,2.2286528061498623,2.1840994948634007,2.1411110370035407,2.0996067916905243,2.059511565183787,2.0207551585876158,1.9832719598874411,1.9470005753288024,1.9118834957827426,1.8778667942838954,1.8448998513953014,1.8129351054583471,1.7819278251362478,1.7518359019634642,1.7226196608777868,1.6942416869424182,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BV282>0.1,BV281/BV282)","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,{"$f":"IF(EH282>0.1,EH281/EH282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GT282>0.1,GT281/GT282)","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,{"$f":"IF(JF282>0.1,JF281/JF282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LR282>0.1,LR281/LR282)","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,{"$f":"IF(OD282>0.1,OD281/OD282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QP282>0.1,QP281/QP282)","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,{"$f":"IF(TB282>0.1,TB281/TB282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VN282>0.1,VN281/VN282)","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,{"$f":"IF(XZ282>0.1,XZ281/XZ282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAL282>0.1,AAL281/AAL282)","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,{"$f":"IF(ACX282>0.1,ACX281/ACX282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AFJ282>0.1,AFJ281/AFJ282)","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]
[null,null,null,null,null,null,null,null,{"$f":"IF(I292,I7,NA())","v":"2001-02-28"},"2001-03-31","2001-04-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BU292,BU7,NA())","v":{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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(EG292,EG7,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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GS292,GS7,NA())","v":{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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(JE292,JE7,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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LQ292,LQ7,NA())","v":{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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(OC292,OC7,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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(QO292,QO7,NA())","v":{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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(TA292,TA7,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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(VM292,VM7,NA())","v":{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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(XY292,XY7,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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AAK292,AAK7,NA())","v":{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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(ACW292,ACW7,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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AFI292,AFI7,NA())","v":{"$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"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"row ",154,"col ",6," sheet_name ",{"$f":"LOOKUP(F155,6:6,75:75)","v":1.0502475428109279}," Original Search sheet name ","LOOKUP(F153,6:6,73:73)"," start of count in function ",13," Length Applied ",-13," length until hit ! ",0]
[null,null,null,null,null,null,null,null,null,"row ",155,"col ",6," sheet_name ",{"$f":"LOOKUP(F155,6:6,142:142)","v":54.960425937841109}," Original Search sheet name ","LOOKUP(F153,6:6,140:140)"," start of count in function ",13," Length Applied ",-13," length until hit ! ",0]