{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["TOC","Diagram","Scenario","Assumptions","Financial Model","Annual Model"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":36,"comments":0,"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":"TOC","index":0,"n_rows":45,"n_cols":13,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"TOC"]
[null,null,null,null,null," Colour Codes ",null,null,null,null," File Name: ",null,{"$f":"IFERROR(File_name(),\"\")","v":""}]
[null,null,"Diagram",null,null,null," Inputs ",null,"1234567890"]
[null,null,null,null,null,null," Section Titles ",null,"TITLE ROW",null," Last Save Date ",null,{"$f":"IFERROR(lastsaved(),\"\")","v":""}]
[null,null,"Scenario",null,null,null," Sum Column ",null,"1000000000"]
[null,null,null,"Master Scenario",null,null," True or 1 ",null,{"$f":"1=1","v":true},null," Last Save By",null,{"$f":"IFERROR(last_save_by(),\"\")","v":""}]
[null,null,null,"Availability",null,null," False or 0 ",null,{"$f":"1=2","v":false}]
[null,null,null,"Capacity Factor",null,null," Other Sheet Links ",null,"|||||||||||||||||||"]
[null,null,null,"Gas Price"]
[null,null,null,"Variable O&M"]
[null,null,null,"Transposed"]
[]
[null,null,"Assumptions"]
[null,null,null,"Timminig Input"]
[null,null,null,"Operating Inputs:"]
[null,null,null,"EPC Cost:"]
[null,null,null,"Operation and Maintenance Costs"]
[null,null,null,"PPA Contract:"]
[null,null,null,"Debt Size"]
[null,null,null,"Funding"]
[null,null,null,"Re-Payment"]
[null,null,null,"Interest Rate"]
[null,null,null,"Range Names"]
[]
[null,null,"Financial Model"]
[null,null,null,"Plant Operations:"]
[null,null,null,"Free Cash Flow:"]
[null,null,null,"PPA Revenues:"]
[null,null,null,"Sources and Uses Summary:"]
[null,null,null,"Pre-COD Funding"]
[null,null,null,"Debt Repayment "]
[null,null,null,"Cash Flow Water Fall:"]
[null,null,null,"Outputs:"]
[]
[null,null,"Annual Model"]
[null,null,null,"TOC"]
[null,null,null,"Plant Operations:"]
[null,null,null,"Free Cash Flow:"]
[null,null,null,"PPA Revenues:"]
[null,null,null,"Sources and Uses Summary:"]
[null,null,null,"Pre-COD Funding"]
[null,null,null,"Debt Repayment "]
[null,null,null,"Cash Flow Water Fall:"]
[null,null,null,"Outputs:"]

{"sheet":"Diagram","index":1,"n_rows":29,"n_cols":25,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,"Plant Operation"]
[null,null,"Purchased Power Agreement",null,null,null,null,null,null,null,"Capacity",null,{"$f":"Capacity","v":300},null,null,null,null,null,null,"Off-taker - Barisma",null,"Levelised Cost of Electricity",null,null,{"$f":"'Financial Model'!G88","v":54.385611538309753}]
[null,null,"Capacity Charge",null,{"$f":"Assumptions!E52","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T3&CHAR(10)&V3&TEXT(Y3,\" ##.00\")","v":"Off-taker - Barisma\nLevelised Cost of Electricity 54.39"}]
[null,null,"Target Heat Rate",null,{"$f":"Assumptions!E31","v":6.5},null,null,null,null,null,"Actual Heat Rate",null,{"$f":"Assumptions!E30","v":6.5}]
[null,null,"Target Availability",null,{"$f":"Assumptions!E28","v":0.95}]
[null,null,"Variabile O&M Charge",null,{"$f":"Assumptions!E53","v":5.5},null,"PPA Agreement"]
[null,null,"Fixed O&M Charge",null,{"$f":"Assumptions!E54","v":6}]
[]
[null,null,null,null,null,null,null,null,"Gas Supply Agreement"]
[null,null,"EPC Contract",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPV ","Lee Pong","Project IRR",{"$f":"'Financial Model'!F78","v":8.7809231877326976E-2}]
[null,null,"Total Cost",{"$f":"Assumptions!E35","v":500000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T11&U11&CHAR(10)&V11&TEXT(W11,\" ##.00%\")","v":"SPV Lee Pong\nProject IRR 8.78%"}]
[null,null,"Months",{"$f":"Assumptions!E8","v":35}]
[null,null,null,null,null,null,null,null,null,"O&M Agreement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stormy O&M",null,"Fixed O&M",null,{"$f":"Assumptions!E48","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T15&CHAR(10)&V15&TEXT(X15,\" ##.00\")","v":"Stormy O&M\nFixed O&M 7.00"}]
[]
[null,null,null,null,null,null,null,"Loan Agreement",null,null,null,null,null,null,null,null,null,null,null,"Gas Supply Agreement",null,"Prince Andrew"]
[null,null,null,null,null,null,null,"Debt/Cap",{"$f":"Assumptions!$E$61","v":0.76},null,null,null,null,null,null,null,null,null,null,{"$f":"T18&CHAR(10)&V18","v":"Gas Supply Agreement\nPrince Andrew"}]
[null,null,null,null,null,null,null,"Tenure",{"$f":"Assumptions!E71","v":20}]
[null,null,null,null,null,null,null,"Int Rate",{"$f":"Assumptions!E79","v":0.06},null,null,null,null,null,null,null,null,null,null,"Lender: Lehman Brothers","DSCR",{"$f":"'Financial Model'!F155","v":1.4396900741511987}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T21&CHAR(10)&U21&TEXT(V21,\" ##.00\")","v":"Lender: Lehman Brothers\nDSCR 1.44"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EPC Contractor",null,"Enron"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T25&CHAR(10)&V25","v":"EPC Contractor\nEnron"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Investor","Equity IRR",{"$f":"'Financial Model'!F150","v":0.15887460112571722}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T28&CHAR(10)&U28&TEXT(V28,\" ##.00%\")","v":"Equity Investor\nEquity IRR 15.89%"}]

{"sheet":"Scenario","index":2,"n_rows":63,"n_cols":10,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Master Scenario"]
[null,null,"Scenario Code",1]
[null,null,null,null,null,null,null,1,2,3]
[null,null,null,null,null,{"$f":"INDEX(H6:M6,$D$4)","v":"Base Case"},null,"Base Case","Low Case","High Case"]
[null,null,"Capacity","MW",{"$f":"C7&\" Scenario\"","v":"Capacity Scenario"},{"$f":"INDEX(H7:O7,$D$4)","v":300},null,300,280,305]
[null,null,"Actual Heat Rate","MMBTU/MWH",{"$f":"C8&\" Scenario\"","v":"Actual Heat Rate Scenario"},6.5,null,6.5,6.7,6.4]
[null,null,"Capacity Factor","%","Capacity Factor Scenario",1,{"$f":"INDEX(C32:C34,Capacity_Factor_Scenario)","v":"Base Case"},1,3,2]
[null,null,"Gas Price","USD/MMBTU","Gas Price Scenario",1,{"$f":"INDEX(C43:C45,Gas_Price_Scenario)","v":"Base Case"},1,3,2]
[null,null,"Availabilty ","%","Availabilty  Scenario",1,{"$f":"INDEX(C22:C24,Availabilty__Scenario)","v":"Base Availability"},1,2,3]
[null,null,"Actual Variable O&M","USD/MWH","Actual Variable O&M Scenario",1,{"$f":"INDEX(C53:C55,Actual_Variable_O_M_Scenario)","v":"Base Case"},1,3,2]
[null,null,"Actual Fixed O&M","USD/kW-yr","Actual Fixed O&M Scenario",7,null,7,8,6]
[null,null,"Construction Period","Month","Construction Period Scenario",35,null,35,50,30]
[null,null,"Construction Cost","USD Million","Construction Cost Scenario",500,null,500,600,490]
[]
[]
["Availability"]
[null,null,"Availability Scenario",2,{"$f":"C11","v":"Availabilty "}]
[]
[null,null,null,null,null,{"$f":"Assumptions!E7","v":"2020-04-01"},{"$f":"Assumptions!E9","v":"2023-03-01"},{"$f":"EDATE(G21,24)","v":"2025-03-01"},{"$f":"EDATE(H21,24)","v":"2027-03-01"}]
[null,null,"Base Availability",null,"%",null,0.9,0.95,0.91]
[null,null,"Low Availability",null,"%",null,0.9,0.9,0.9]
[null,null,"High Availability",null,"%",null,0.94,0.94,0.94]
[]
[null,null,{"$f":"INDEX(C22:C24,$D$19)","v":"Low Availability"},null,null,null,{"$f":"INDEX(G22:G24,$D$19)","v":0.9},{"$f":"INDEX(H22:H24,$D$19)","v":0.9},0.9]
[]
["Capacity Factor"]
[null,null,"Capacity Factor Code",2,{"$f":"C9","v":"Capacity Factor"}]
[]
[null,null,"Capacity Factor",null,null,{"$f":"Assumptions!E7","v":"2020-04-01"},{"$f":"Assumptions!F22","v":"2023-03-01"},{"$f":"EDATE(G31,24)","v":"2025-03-01"},{"$f":"EDATE(H31,24)","v":"2027-03-01"}]
[null,null,"Base Case",null,null,0,0.85,0.83,0.8]
[null,null,"Best Capacity Factor Case",null,null,0,0.65,0.7,0.56000000000000005]
[null,null,"Worst Capacity Factor Case",null,null,0,0.9,0.86,0.85]
[]
[null,null,{"$f":"INDEX(C32:C34,$D$29)","v":"Best Capacity Factor Case"},null,null,{"$f":"INDEX(F32:F34,$D$29)","v":0},{"$f":"INDEX(G32:G34,$D$29)","v":0.65},0.7,0.56000000000000005]
[]
[]
["Gas Price"]
[null,null,"Gas Price Code",1,{"$f":"C10","v":"Gas Price"}]
[]
[null,null,null,null,null,2020,2025,2030]
[null,null,"Base Case",null,null,2.5,2.8,3]
[null,null,"Low Gas Price",null,null,2.5,2.5,2.5]
[null,null,"High Gas Price",null,null,4,4.5,5]
[]
[null,null,{"$f":"INDEX(C43:C45,$D$40)","v":"Base Case"},null,null,{"$f":"INDEX(F43:F45,$D$40)","v":2.5},{"$f":"INDEX(G43:G45,$D$40)","v":2.8},3]
[]
["Variable O&M"]
[null,null,"Variable O&M Code",1,{"$f":"C12","v":"Actual Variable O&M"}]
[]
[null,null,null,null,null,2020,2025,2030]
[null,null,"Base Case",null,null,5,5.5,6]
[null,null,"Low Variable O&M",null,null,4,4,4.2]
[null,null,"High Variable O&M",null,null,5.5,6,7]
[]
[null,null,{"$f":"INDEX(C53:C55,$D$50)","v":"Base Case"},null,null,{"$f":"INDEX(F53:F55,$D$50)","v":5},{"$f":"INDEX(G53:G55,$D$50)","v":5.5},{"$f":"INDEX(H53:H55,$D$50)","v":6}]
[]
[]
["Transposed"]
[null,null,null,{"$f":"TRANSPOSE(H6:J6)","v":"Base Case"}]
[null,null,null,"Low Case"]
[null,null,null,"High Case"]

{"sheet":"Assumptions","index":3,"n_rows":119,"n_cols":40,"rows_kept":119,"cut":false,"hidden":false,"merged":[]}
[null,"Assumptions"]
[]
[null,null,"Scenario","Code",{"$f":"Scenario!D4","v":1},{"$f":"Scenario!$F$6","v":"Base Case"}]
[]
["Timminig Input"]
[]
[null,"Financial Close Date",null,"Date","2020-04-01"]
[null,"Construction Period",null,"Month",35,{"$f":"Scenario!C14","v":"Construction Period"}]
[null,"Commercial Operation Date",null,"Date",{"$f":"EDATE(E7,E8)","v":"2023-03-01"}]
[null,"Operating Period",null,"Years",20]
[null,"Decommissioning Date",null,"Date",{"$f":"EDATE(E9,E10*12)","v":"2043-03-01"}]
[]
[null,"Months per period - Pre-COD",null,"Month",1]
[null,"Months per period - Post-COD",null,"Month",3]
[]
[null,"Fiscal Year End",null,"Month",{"$f":"MONTH(EDATE(E9,-1))","v":2}]
[]
["Operating Inputs:"]
[]
[null,"Capacity",null,"MW",300,{"$f":"Scenario!C7","v":"Capacity"}]
[]
[null,null,null,null,{"$f":"E7","v":"2020-04-01"},{"$f":"E9","v":"2023-03-01"},{"$f":"EDATE(F22,24)","v":"2025-03-01"},{"$f":"EDATE(G22,24)","v":"2027-03-01"}]
[null,"Capacity Factor",null,"%",{"$f":"Scenario!F36","v":0},{"$f":"Scenario!G36","v":0.65},{"$f":"Scenario!H36","v":0.7},{"$f":"Scenario!I36","v":0.56000000000000005}]
[]
[null,null,null,null,{"$f":"E7","v":"2020-04-01"},{"$f":"E9","v":"2023-03-01"},{"$f":"EDATE(F25,24)","v":"2025-03-01"},{"$f":"EDATE(G25,24)","v":"2027-03-01"}]
[null,"Actual Availability",null,"%",{"$f":"Scenario!F26","v":0},{"$f":"Scenario!G26","v":0.9},{"$f":"Scenario!H26","v":0.9},{"$f":"Scenario!I26","v":0.9}]
[]
[null,"Targeted Availability",null,"%",{"$f":"Target_Availability/100","v":0.95},null,95,"Target Availability",null,"Base Availability",95]
[]
[null,"Actual Heat Rate",null,"MMBTU / MWh",{"$f":"G30/1000","v":6.5},null,6500,{"$f":"Scenario!C8","v":"Actual Heat Rate"},null,"Base Actual HR",6500]
[null,"Target Heat Rate",null,"MMBTU / MWh",{"$f":"Target_Heat_Rate/1000","v":6.5},null,6500,"Target Heat Rate",null,"Base Target HR",6500]
[]
["EPC Cost:"]
[]
[null,"Total EPC Cost",null,"USD",{"$f":"F35*1000","v":500000},500,{"$f":"Scenario!C15","v":"Construction Cost"}]
[]
[null,"S-Curve",null,null,null,{"$f":"E7","v":"2020-04-01"},{"$f":"EDATE(F37,1)","v":"2020-05-01"},"2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01"]
[null,"Percentage",null,"%",{"$f":"SUM(F38:AN38)","v":1.0000142857142857},0.01,0.01,0.01,0.01,0.01,0.03,0.03,0.03,0.03,0.03,0.03,0.04,0.04,0.03,0.05,2.4E-2,7.0000000000000007E-2,{"$f":"1/35","v":2.8571428571428571E-2},3.0300000000000001E-2,{"$f":"1/35","v":2.8571428571428571E-2},2.8571428571428571E-2,2.8571428571428571E-2,2.8571428571428571E-2,2.8571428571428571E-2,2.8571428571428571E-2,2.8571428571428571E-2,2.8571428571428571E-2,2.8571428571428571E-2,2.8571428571428571E-2,2.8571428571428571E-2,2.8571428571428571E-2,2.8571428571428571E-2,2.8571428571428571E-2,2.8571428571428571E-2,2.8571428571428571E-2]
[]
[]
["Operation and Maintenance Costs"]
[]
[null,"Inflation Rate",null,"%",0.02]
[]
[null,null,null,null,2020,2025,2030]
[null,"Gas Price",null,"USD/ MMBTU",{"$f":"Scenario!F47","v":2.5},{"$f":"Scenario!G47","v":2.8},{"$f":"Scenario!H47","v":3}]
[null,"Variable O&M Cost:",null,"USD / MWH",{"$f":"Scenario!F57","v":5},{"$f":"Scenario!G57","v":5.5},{"$f":"Scenario!H57","v":6}]
[null,"Fixed O&M Cost:",null,"USD /KW Year",7,{"$f":"Scenario!C13","v":"Actual Fixed O&M"}]
[]
["PPA Contract:"]
[]
[null,"Capacity Charge",null,"USD / MWh",{"$f":"Capacity_Charge/10","v":25},{"$f":"B52","v":"Capacity Charge"},250,null,"Base Cap Chg",250]
[null,"Variable O&M Charge",null,"USD / MWh",{"$f":"Variable_O_M_Charge/10","v":5.5},{"$f":"B53","v":"Variable O&M Charge"},55,null,"Base VOM",55]
[null,"Fixed O&M Charge",null,"USD /KW Month",{"$f":"Fixed_O_M_Charge/10","v":6},"Fixed O&M Charge",60,null,"Base FOM",60]
[]
[null,"LCOE Discount Rate Nominal",null,"%",7.0000000000000007E-2]
[null,"Inflation Rate",null,"%",{"$f":"E43","v":0.02}]
[null,"LCOE Discount Rate Real",null,"%",{"$f":"(1+E56)/(1+E57)-1","v":4.9019607843137303E-2}]
[]
["Debt Size"]
[null,"Maximum Debt to Capital",null,"%",{"$f":"Debt_to_Cap/100","v":0.76},null,76,"Debt to Cap",null,"Base Debt Cap",75]
[null,"Minimum DSCR",null,"x",{"$f":"G62/10","v":1.2},null,12]
[]
["Funding"]
[]
[null,"Prorata",null,"Flag",false]
[null,"Equity Upfront",null,"Flag",{"$f":"NOT(E66)","v":true}]
[]
["Re-Payment"]
[]
[null,"Tenure",null,"Years",20,"Tenure",23,"Base Tenure",15]
[null,"Final Repayment Date",null,"Date",{"$f":"EDATE(E9,E71*12)","v":"2043-03-01"}]
[]
[null,"Flat Re-payment",null,"Flag",false]
[null,"Flat Debt Service",null,"Flag",{"$f":"NOT(E74)","v":true}]
[]
["Interest Rate"]
[]
[null,"Interest Rate",null,"Percent p.a.",{"$f":"Interest_Rate/1000","v":0.06},"Interest Rate",60,"Base Int Rate",70]
[null,"Upfront Fee ",null,"Percent",0.01]
[null,"Commitement Fee",null,"Percent p.a.",7.0000000000000001E-3]
[]
[]
["Range Names"]
[null,null,"Actual_Fixed_O_M"]
[null,null,"Actual_Fixed_O_M_Scenario"]
[null,null,"Actual_Heat_Rate"]
[null,null,"Actual_Heat_Rate_Scenario"]
[null,null,"Actual_Variable_O_M"]
[null,null,"Actual_Variable_O_M_Scenario"]
[null,null,"Availabilty"]
[null,null,"Availabilty__Scenario"]
[null,null,"Base_Actual_HR"]
[null,null,"Base_Availability"]
[null,null,"Base_Cap_Chg"]
[null,null,"Base_Debt_Cap"]
[null,null,"Base_FOM"]
[null,null,"Base_Int_Rate"]
[null,null,"Base_Target_HR"]
[null,null,"Base_Tenure"]
[null,null,"Base_VOM"]
[null,null,"Capacity"]
[null,null,"Capacity_Charge"]
[null,null,"Capacity_Factor"]
[null,null,"Capacity_Factor_Scenario"]
[null,null,"Capacity_Scenario"]
[null,null,"Construction_Cost"]
[null,null,"Construction_Cost_Scenario"]
[null,null,"Construction_Period"]
[null,null,"Construction_Period_Scenario"]
[null,null,"Debt_to_Cap"]
[null,null,"Fixed_O_M_Charge"]
[null,null,"Gas_Price"]
[null,null,"Gas_Price_Scenario"]
[null,null,"Interest_Rate"]
[null,null,"Scenario_Code"]
[null,null,"Target_Availability"]
[null,null,"Target_Heat_Rate"]
[null,null,"Variable_O_M_Charge"]

{"sheet":"Financial Model","index":4,"n_rows":155,"n_cols":209,"rows_kept":155,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,"driver","driver","sum"]
[null,"Period",null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200]
[null,"Pre-COD",null,null,null,null,{"$f":"Assumptions!E8","v":35},null,{"$f":"SUM(J3:HA3)","v":35},{"$f":"(J2<=$G$3)*1","v":1},{"$f":"(K2<=$G$3)*1","v":1},{"$f":"(L2<=$G$3)*1","v":1},{"$f":"(M2<=$G$3)*1","v":1},{"$f":"(N2<=$G$3)*1","v":1},{"$f":"(O2<=$G$3)*1","v":1},{"$f":"(P2<=$G$3)*1","v":1},{"$f":"(Q2<=$G$3)*1","v":1},{"$f":"(R2<=$G$3)*1","v":1},{"$f":"(S2<=$G$3)*1","v":1},{"$f":"(T2<=$G$3)*1","v":1},{"$f":"(U2<=$G$3)*1","v":1},{"$f":"(V2<=$G$3)*1","v":1},{"$f":"(W2<=$G$3)*1","v":1},{"$f":"(X2<=$G$3)*1","v":1},{"$f":"(Y2<=$G$3)*1","v":1},{"$f":"(Z2<=$G$3)*1","v":1},{"$f":"(AA2<=$G$3)*1","v":1},{"$f":"(AB2<=$G$3)*1","v":1},{"$f":"(AC2<=$G$3)*1","v":1},{"$f":"(AD2<=$G$3)*1","v":1},{"$f":"(AE2<=$G$3)*1","v":1},{"$f":"(AF2<=$G$3)*1","v":1},{"$f":"(AG2<=$G$3)*1","v":1},{"$f":"(AH2<=$G$3)*1","v":1},{"$f":"(AI2<=$G$3)*1","v":1},{"$f":"(AJ2<=$G$3)*1","v":1},{"$f":"(AK2<=$G$3)*1","v":1},{"$f":"(AL2<=$G$3)*1","v":1},{"$f":"(AM2<=$G$3)*1","v":1},{"$f":"(AN2<=$G$3)*1","v":1},{"$f":"(AO2<=$G$3)*1","v":1},{"$f":"(AP2<=$G$3)*1","v":1},{"$f":"(AQ2<=$G$3)*1","v":1},{"$f":"(AR2<=$G$3)*1","v":1},{"$f":"(AS2<=$G$3)*1","v":0},{"$f":"(AT2<=$G$3)*1","v":0},{"$f":"(AU2<=$G$3)*1","v":0},{"$f":"(AV2<=$G$3)*1","v":0},{"$f":"(AW2<=$G$3)*1","v":0},{"$f":"(AX2<=$G$3)*1","v":0},{"$f":"(AY2<=$G$3)*1","v":0},{"$f":"(AZ2<=$G$3)*1","v":0},{"$f":"(BA2<=$G$3)*1","v":0},{"$f":"(BB2<=$G$3)*1","v":0},{"$f":"(BC2<=$G$3)*1","v":0},{"$f":"(BD2<=$G$3)*1","v":0},{"$f":"(BE2<=$G$3)*1","v":0},{"$f":"(BF2<=$G$3)*1","v":0},{"$f":"(BG2<=$G$3)*1","v":0},{"$f":"(BH2<=$G$3)*1","v":0},{"$f":"(BI2<=$G$3)*1","v":0},{"$f":"(BJ2<=$G$3)*1","v":0},{"$f":"(BK2<=$G$3)*1","v":0},{"$f":"(BL2<=$G$3)*1","v":0},{"$f":"(BM2<=$G$3)*1","v":0},{"$f":"(BN2<=$G$3)*1","v":0},{"$f":"(BO2<=$G$3)*1","v":0},{"$f":"(BP2<=$G$3)*1","v":0},{"$f":"(BQ2<=$G$3)*1","v":0},{"$f":"(BR2<=$G$3)*1","v":0},{"$f":"(BS2<=$G$3)*1","v":0},{"$f":"(BT2<=$G$3)*1","v":0},{"$f":"(BU2<=$G$3)*1","v":0},{"$f":"(BV2<=$G$3)*1","v":0},{"$f":"(BW2<=$G$3)*1","v":0},{"$f":"(BX2<=$G$3)*1","v":0},{"$f":"(BY2<=$G$3)*1","v":0},{"$f":"(BZ2<=$G$3)*1","v":0},{"$f":"(CA2<=$G$3)*1","v":0},{"$f":"(CB2<=$G$3)*1","v":0},{"$f":"(CC2<=$G$3)*1","v":0},{"$f":"(CD2<=$G$3)*1","v":0},{"$f":"(CE2<=$G$3)*1","v":0},{"$f":"(CF2<=$G$3)*1","v":0},{"$f":"(CG2<=$G$3)*1","v":0},{"$f":"(CH2<=$G$3)*1","v":0},{"$f":"(CI2<=$G$3)*1","v":0},{"$f":"(CJ2<=$G$3)*1","v":0},{"$f":"(CK2<=$G$3)*1","v":0},{"$f":"(CL2<=$G$3)*1","v":0},{"$f":"(CM2<=$G$3)*1","v":0},{"$f":"(CN2<=$G$3)*1","v":0},{"$f":"(CO2<=$G$3)*1","v":0},{"$f":"(CP2<=$G$3)*1","v":0},{"$f":"(CQ2<=$G$3)*1","v":0},{"$f":"(CR2<=$G$3)*1","v":0},{"$f":"(CS2<=$G$3)*1","v":0},{"$f":"(CT2<=$G$3)*1","v":0},{"$f":"(CU2<=$G$3)*1","v":0},{"$f":"(CV2<=$G$3)*1","v":0},{"$f":"(CW2<=$G$3)*1","v":0},{"$f":"(CX2<=$G$3)*1","v":0},{"$f":"(CY2<=$G$3)*1","v":0},{"$f":"(CZ2<=$G$3)*1","v":0},{"$f":"(DA2<=$G$3)*1","v":0},{"$f":"(DB2<=$G$3)*1","v":0},{"$f":"(DC2<=$G$3)*1","v":0},{"$f":"(DD2<=$G$3)*1","v":0},{"$f":"(DE2<=$G$3)*1","v":0},{"$f":"(DF2<=$G$3)*1","v":0},{"$f":"(DG2<=$G$3)*1","v":0},{"$f":"(DH2<=$G$3)*1","v":0},{"$f":"(DI2<=$G$3)*1","v":0},{"$f":"(DJ2<=$G$3)*1","v":0},{"$f":"(DK2<=$G$3)*1","v":0},{"$f":"(DL2<=$G$3)*1","v":0},{"$f":"(DM2<=$G$3)*1","v":0},{"$f":"(DN2<=$G$3)*1","v":0},{"$f":"(DO2<=$G$3)*1","v":0},{"$f":"(DP2<=$G$3)*1","v":0},{"$f":"(DQ2<=$G$3)*1","v":0},{"$f":"(DR2<=$G$3)*1","v":0},{"$f":"(DS2<=$G$3)*1","v":0},{"$f":"(DT2<=$G$3)*1","v":0},{"$f":"(DU2<=$G$3)*1","v":0},{"$f":"(DV2<=$G$3)*1","v":0},{"$f":"(DW2<=$G$3)*1","v":0},{"$f":"(DX2<=$G$3)*1","v":0},{"$f":"(DY2<=$G$3)*1","v":0},{"$f":"(DZ2<=$G$3)*1","v":0},{"$f":"(EA2<=$G$3)*1","v":0},{"$f":"(EB2<=$G$3)*1","v":0},{"$f":"(EC2<=$G$3)*1","v":0},{"$f":"(ED2<=$G$3)*1","v":0},{"$f":"(EE2<=$G$3)*1","v":0},{"$f":"(EF2<=$G$3)*1","v":0},{"$f":"(EG2<=$G$3)*1","v":0},{"$f":"(EH2<=$G$3)*1","v":0},{"$f":"(EI2<=$G$3)*1","v":0},{"$f":"(EJ2<=$G$3)*1","v":0},{"$f":"(EK2<=$G$3)*1","v":0},{"$f":"(EL2<=$G$3)*1","v":0},{"$f":"(EM2<=$G$3)*1","v":0},{"$f":"(EN2<=$G$3)*1","v":0},{"$f":"(EO2<=$G$3)*1","v":0},{"$f":"(EP2<=$G$3)*1","v":0},{"$f":"(EQ2<=$G$3)*1","v":0},{"$f":"(ER2<=$G$3)*1","v":0},{"$f":"(ES2<=$G$3)*1","v":0},{"$f":"(ET2<=$G$3)*1","v":0},{"$f":"(EU2<=$G$3)*1","v":0},{"$f":"(EV2<=$G$3)*1","v":0},{"$f":"(EW2<=$G$3)*1","v":0},{"$f":"(EX2<=$G$3)*1","v":0},{"$f":"(EY2<=$G$3)*1","v":0},{"$f":"(EZ2<=$G$3)*1","v":0},{"$f":"(FA2<=$G$3)*1","v":0},{"$f":"(FB2<=$G$3)*1","v":0},{"$f":"(FC2<=$G$3)*1","v":0},{"$f":"(FD2<=$G$3)*1","v":0},{"$f":"(FE2<=$G$3)*1","v":0},{"$f":"(FF2<=$G$3)*1","v":0},{"$f":"(FG2<=$G$3)*1","v":0},{"$f":"(FH2<=$G$3)*1","v":0},{"$f":"(FI2<=$G$3)*1","v":0},{"$f":"(FJ2<=$G$3)*1","v":0},{"$f":"(FK2<=$G$3)*1","v":0},{"$f":"(FL2<=$G$3)*1","v":0},{"$f":"(FM2<=$G$3)*1","v":0},{"$f":"(FN2<=$G$3)*1","v":0},{"$f":"(FO2<=$G$3)*1","v":0},{"$f":"(FP2<=$G$3)*1","v":0},{"$f":"(FQ2<=$G$3)*1","v":0},{"$f":"(FR2<=$G$3)*1","v":0},{"$f":"(FS2<=$G$3)*1","v":0},{"$f":"(FT2<=$G$3)*1","v":0},{"$f":"(FU2<=$G$3)*1","v":0},{"$f":"(FV2<=$G$3)*1","v":0},{"$f":"(FW2<=$G$3)*1","v":0},{"$f":"(FX2<=$G$3)*1","v":0},{"$f":"(FY2<=$G$3)*1","v":0},{"$f":"(FZ2<=$G$3)*1","v":0},{"$f":"(GA2<=$G$3)*1","v":0},{"$f":"(GB2<=$G$3)*1","v":0},{"$f":"(GC2<=$G$3)*1","v":0},{"$f":"(GD2<=$G$3)*1","v":0},{"$f":"(GE2<=$G$3)*1","v":0},{"$f":"(GF2<=$G$3)*1","v":0},{"$f":"(GG2<=$G$3)*1","v":0},{"$f":"(GH2<=$G$3)*1","v":0},{"$f":"(GI2<=$G$3)*1","v":0},{"$f":"(GJ2<=$G$3)*1","v":0},{"$f":"(GK2<=$G$3)*1","v":0},{"$f":"(GL2<=$G$3)*1","v":0},{"$f":"(GM2<=$G$3)*1","v":0},{"$f":"(GN2<=$G$3)*1","v":0},{"$f":"(GO2<=$G$3)*1","v":0},{"$f":"(GP2<=$G$3)*1","v":0},{"$f":"(GQ2<=$G$3)*1","v":0},{"$f":"(GR2<=$G$3)*1","v":0},{"$f":"(GS2<=$G$3)*1","v":0},{"$f":"(GT2<=$G$3)*1","v":0},{"$f":"(GU2<=$G$3)*1","v":0},{"$f":"(GV2<=$G$3)*1","v":0},{"$f":"(GW2<=$G$3)*1","v":0},{"$f":"(GX2<=$G$3)*1","v":0},{"$f":"(GY2<=$G$3)*1","v":0},{"$f":"(GZ2<=$G$3)*1","v":0},{"$f":"(HA2<=$G$3)*1","v":0}]
[null,"Months per period",null,null,null,null,{"$f":"Assumptions!E13","v":1},{"$f":"Assumptions!E14","v":3},null,{"$f":"IF(J3,$G$4,$H$4)","v":1},{"$f":"IF(K3,$G$4,$H$4)","v":1},{"$f":"IF(L3,$G$4,$H$4)","v":1},{"$f":"IF(M3,$G$4,$H$4)","v":1},{"$f":"IF(N3,$G$4,$H$4)","v":1},{"$f":"IF(O3,$G$4,$H$4)","v":1},{"$f":"IF(P3,$G$4,$H$4)","v":1},{"$f":"IF(Q3,$G$4,$H$4)","v":1},{"$f":"IF(R3,$G$4,$H$4)","v":1},{"$f":"IF(S3,$G$4,$H$4)","v":1},{"$f":"IF(T3,$G$4,$H$4)","v":1},{"$f":"IF(U3,$G$4,$H$4)","v":1},{"$f":"IF(V3,$G$4,$H$4)","v":1},{"$f":"IF(W3,$G$4,$H$4)","v":1},{"$f":"IF(X3,$G$4,$H$4)","v":1},{"$f":"IF(Y3,$G$4,$H$4)","v":1},{"$f":"IF(Z3,$G$4,$H$4)","v":1},{"$f":"IF(AA3,$G$4,$H$4)","v":1},{"$f":"IF(AB3,$G$4,$H$4)","v":1},{"$f":"IF(AC3,$G$4,$H$4)","v":1},{"$f":"IF(AD3,$G$4,$H$4)","v":1},{"$f":"IF(AE3,$G$4,$H$4)","v":1},{"$f":"IF(AF3,$G$4,$H$4)","v":1},{"$f":"IF(AG3,$G$4,$H$4)","v":1},{"$f":"IF(AH3,$G$4,$H$4)","v":1},{"$f":"IF(AI3,$G$4,$H$4)","v":1},{"$f":"IF(AJ3,$G$4,$H$4)","v":1},{"$f":"IF(AK3,$G$4,$H$4)","v":1},{"$f":"IF(AL3,$G$4,$H$4)","v":1},{"$f":"IF(AM3,$G$4,$H$4)","v":1},{"$f":"IF(AN3,$G$4,$H$4)","v":1},{"$f":"IF(AO3,$G$4,$H$4)","v":1},{"$f":"IF(AP3,$G$4,$H$4)","v":1},{"$f":"IF(AQ3,$G$4,$H$4)","v":1},{"$f":"IF(AR3,$G$4,$H$4)","v":1},{"$f":"IF(AS3,$G$4,$H$4)","v":3},{"$f":"IF(AT3,$G$4,$H$4)","v":3},{"$f":"IF(AU3,$G$4,$H$4)","v":3},{"$f":"IF(AV3,$G$4,$H$4)","v":3},{"$f":"IF(AW3,$G$4,$H$4)","v":3},{"$f":"IF(AX3,$G$4,$H$4)","v":3},{"$f":"IF(AY3,$G$4,$H$4)","v":3},{"$f":"IF(AZ3,$G$4,$H$4)","v":3},{"$f":"IF(BA3,$G$4,$H$4)","v":3},{"$f":"IF(BB3,$G$4,$H$4)","v":3},{"$f":"IF(BC3,$G$4,$H$4)","v":3},{"$f":"IF(BD3,$G$4,$H$4)","v":3},{"$f":"IF(BE3,$G$4,$H$4)","v":3},{"$f":"IF(BF3,$G$4,$H$4)","v":3},{"$f":"IF(BG3,$G$4,$H$4)","v":3},{"$f":"IF(BH3,$G$4,$H$4)","v":3},{"$f":"IF(BI3,$G$4,$H$4)","v":3},{"$f":"IF(BJ3,$G$4,$H$4)","v":3},{"$f":"IF(BK3,$G$4,$H$4)","v":3},{"$f":"IF(BL3,$G$4,$H$4)","v":3},{"$f":"IF(BM3,$G$4,$H$4)","v":3},{"$f":"IF(BN3,$G$4,$H$4)","v":3},{"$f":"IF(BO3,$G$4,$H$4)","v":3},{"$f":"IF(BP3,$G$4,$H$4)","v":3},{"$f":"IF(BQ3,$G$4,$H$4)","v":3},{"$f":"IF(BR3,$G$4,$H$4)","v":3},{"$f":"IF(BS3,$G$4,$H$4)","v":3},{"$f":"IF(BT3,$G$4,$H$4)","v":3},{"$f":"IF(BU3,$G$4,$H$4)","v":3},{"$f":"IF(BV3,$G$4,$H$4)","v":3},{"$f":"IF(BW3,$G$4,$H$4)","v":3},{"$f":"IF(BX3,$G$4,$H$4)","v":3},{"$f":"IF(BY3,$G$4,$H$4)","v":3},{"$f":"IF(BZ3,$G$4,$H$4)","v":3},{"$f":"IF(CA3,$G$4,$H$4)","v":3},{"$f":"IF(CB3,$G$4,$H$4)","v":3},{"$f":"IF(CC3,$G$4,$H$4)","v":3},{"$f":"IF(CD3,$G$4,$H$4)","v":3},{"$f":"IF(CE3,$G$4,$H$4)","v":3},{"$f":"IF(CF3,$G$4,$H$4)","v":3},{"$f":"IF(CG3,$G$4,$H$4)","v":3},{"$f":"IF(CH3,$G$4,$H$4)","v":3},{"$f":"IF(CI3,$G$4,$H$4)","v":3},{"$f":"IF(CJ3,$G$4,$H$4)","v":3},{"$f":"IF(CK3,$G$4,$H$4)","v":3},{"$f":"IF(CL3,$G$4,$H$4)","v":3},{"$f":"IF(CM3,$G$4,$H$4)","v":3},{"$f":"IF(CN3,$G$4,$H$4)","v":3},{"$f":"IF(CO3,$G$4,$H$4)","v":3},{"$f":"IF(CP3,$G$4,$H$4)","v":3},{"$f":"IF(CQ3,$G$4,$H$4)","v":3},{"$f":"IF(CR3,$G$4,$H$4)","v":3},{"$f":"IF(CS3,$G$4,$H$4)","v":3},{"$f":"IF(CT3,$G$4,$H$4)","v":3},{"$f":"IF(CU3,$G$4,$H$4)","v":3},{"$f":"IF(CV3,$G$4,$H$4)","v":3},{"$f":"IF(CW3,$G$4,$H$4)","v":3},{"$f":"IF(CX3,$G$4,$H$4)","v":3},{"$f":"IF(CY3,$G$4,$H$4)","v":3},{"$f":"IF(CZ3,$G$4,$H$4)","v":3},{"$f":"IF(DA3,$G$4,$H$4)","v":3},{"$f":"IF(DB3,$G$4,$H$4)","v":3},{"$f":"IF(DC3,$G$4,$H$4)","v":3},{"$f":"IF(DD3,$G$4,$H$4)","v":3},{"$f":"IF(DE3,$G$4,$H$4)","v":3},{"$f":"IF(DF3,$G$4,$H$4)","v":3},{"$f":"IF(DG3,$G$4,$H$4)","v":3},{"$f":"IF(DH3,$G$4,$H$4)","v":3},{"$f":"IF(DI3,$G$4,$H$4)","v":3},{"$f":"IF(DJ3,$G$4,$H$4)","v":3},{"$f":"IF(DK3,$G$4,$H$4)","v":3},{"$f":"IF(DL3,$G$4,$H$4)","v":3},{"$f":"IF(DM3,$G$4,$H$4)","v":3},{"$f":"IF(DN3,$G$4,$H$4)","v":3},{"$f":"IF(DO3,$G$4,$H$4)","v":3},{"$f":"IF(DP3,$G$4,$H$4)","v":3},{"$f":"IF(DQ3,$G$4,$H$4)","v":3},{"$f":"IF(DR3,$G$4,$H$4)","v":3},{"$f":"IF(DS3,$G$4,$H$4)","v":3},{"$f":"IF(DT3,$G$4,$H$4)","v":3},{"$f":"IF(DU3,$G$4,$H$4)","v":3},{"$f":"IF(DV3,$G$4,$H$4)","v":3},{"$f":"IF(DW3,$G$4,$H$4)","v":3},{"$f":"IF(DX3,$G$4,$H$4)","v":3},{"$f":"IF(DY3,$G$4,$H$4)","v":3},{"$f":"IF(DZ3,$G$4,$H$4)","v":3},{"$f":"IF(EA3,$G$4,$H$4)","v":3},{"$f":"IF(EB3,$G$4,$H$4)","v":3},{"$f":"IF(EC3,$G$4,$H$4)","v":3},{"$f":"IF(ED3,$G$4,$H$4)","v":3},{"$f":"IF(EE3,$G$4,$H$4)","v":3},{"$f":"IF(EF3,$G$4,$H$4)","v":3},{"$f":"IF(EG3,$G$4,$H$4)","v":3},{"$f":"IF(EH3,$G$4,$H$4)","v":3},{"$f":"IF(EI3,$G$4,$H$4)","v":3},{"$f":"IF(EJ3,$G$4,$H$4)","v":3},{"$f":"IF(EK3,$G$4,$H$4)","v":3},{"$f":"IF(EL3,$G$4,$H$4)","v":3},{"$f":"IF(EM3,$G$4,$H$4)","v":3},{"$f":"IF(EN3,$G$4,$H$4)","v":3},{"$f":"IF(EO3,$G$4,$H$4)","v":3},{"$f":"IF(EP3,$G$4,$H$4)","v":3},{"$f":"IF(EQ3,$G$4,$H$4)","v":3},{"$f":"IF(ER3,$G$4,$H$4)","v":3},{"$f":"IF(ES3,$G$4,$H$4)","v":3},{"$f":"IF(ET3,$G$4,$H$4)","v":3},{"$f":"IF(EU3,$G$4,$H$4)","v":3},{"$f":"IF(EV3,$G$4,$H$4)","v":3},{"$f":"IF(EW3,$G$4,$H$4)","v":3},{"$f":"IF(EX3,$G$4,$H$4)","v":3},{"$f":"IF(EY3,$G$4,$H$4)","v":3},{"$f":"IF(EZ3,$G$4,$H$4)","v":3},{"$f":"IF(FA3,$G$4,$H$4)","v":3},{"$f":"IF(FB3,$G$4,$H$4)","v":3},{"$f":"IF(FC3,$G$4,$H$4)","v":3},{"$f":"IF(FD3,$G$4,$H$4)","v":3},{"$f":"IF(FE3,$G$4,$H$4)","v":3},{"$f":"IF(FF3,$G$4,$H$4)","v":3},{"$f":"IF(FG3,$G$4,$H$4)","v":3},{"$f":"IF(FH3,$G$4,$H$4)","v":3},{"$f":"IF(FI3,$G$4,$H$4)","v":3},{"$f":"IF(FJ3,$G$4,$H$4)","v":3},{"$f":"IF(FK3,$G$4,$H$4)","v":3},{"$f":"IF(FL3,$G$4,$H$4)","v":3},{"$f":"IF(FM3,$G$4,$H$4)","v":3},{"$f":"IF(FN3,$G$4,$H$4)","v":3},{"$f":"IF(FO3,$G$4,$H$4)","v":3},{"$f":"IF(FP3,$G$4,$H$4)","v":3},{"$f":"IF(FQ3,$G$4,$H$4)","v":3},{"$f":"IF(FR3,$G$4,$H$4)","v":3},{"$f":"IF(FS3,$G$4,$H$4)","v":3},{"$f":"IF(FT3,$G$4,$H$4)","v":3},{"$f":"IF(FU3,$G$4,$H$4)","v":3},{"$f":"IF(FV3,$G$4,$H$4)","v":3},{"$f":"IF(FW3,$G$4,$H$4)","v":3},{"$f":"IF(FX3,$G$4,$H$4)","v":3},{"$f":"IF(FY3,$G$4,$H$4)","v":3},{"$f":"IF(FZ3,$G$4,$H$4)","v":3},{"$f":"IF(GA3,$G$4,$H$4)","v":3},{"$f":"IF(GB3,$G$4,$H$4)","v":3},{"$f":"IF(GC3,$G$4,$H$4)","v":3},{"$f":"IF(GD3,$G$4,$H$4)","v":3},{"$f":"IF(GE3,$G$4,$H$4)","v":3},{"$f":"IF(GF3,$G$4,$H$4)","v":3},{"$f":"IF(GG3,$G$4,$H$4)","v":3},{"$f":"IF(GH3,$G$4,$H$4)","v":3},{"$f":"IF(GI3,$G$4,$H$4)","v":3},{"$f":"IF(GJ3,$G$4,$H$4)","v":3},{"$f":"IF(GK3,$G$4,$H$4)","v":3},{"$f":"IF(GL3,$G$4,$H$4)","v":3},{"$f":"IF(GM3,$G$4,$H$4)","v":3},{"$f":"IF(GN3,$G$4,$H$4)","v":3},{"$f":"IF(GO3,$G$4,$H$4)","v":3},{"$f":"IF(GP3,$G$4,$H$4)","v":3},{"$f":"IF(GQ3,$G$4,$H$4)","v":3},{"$f":"IF(GR3,$G$4,$H$4)","v":3},{"$f":"IF(GS3,$G$4,$H$4)","v":3},{"$f":"IF(GT3,$G$4,$H$4)","v":3},{"$f":"IF(GU3,$G$4,$H$4)","v":3},{"$f":"IF(GV3,$G$4,$H$4)","v":3},{"$f":"IF(GW3,$G$4,$H$4)","v":3},{"$f":"IF(GX3,$G$4,$H$4)","v":3},{"$f":"IF(GY3,$G$4,$H$4)","v":3},{"$f":"IF(GZ3,$G$4,$H$4)","v":3},{"$f":"IF(HA3,$G$4,$H$4)","v":3}]
[null,"Start per period",null,null,null,null,null,null,null,{"$f":"I6+1","v":"2020-04-01"},"2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01",{"$f":"AO6+1","v":"2022-12-01"},"2023-01-01","2023-02-01","2023-03-01","2023-06-01","2023-09-01","2023-12-01","2024-03-01","2024-06-01","2024-09-01","2024-12-01","2025-03-01","2025-06-01","2025-09-01","2025-12-01","2026-03-01","2026-06-01","2026-09-01","2026-12-01","2027-03-01","2027-06-01","2027-09-01","2027-12-01","2028-03-01","2028-06-01","2028-09-01","2028-12-01","2029-03-01","2029-06-01","2029-09-01","2029-12-01","2030-03-01",{"$f":"BU6+1","v":"2030-06-01"},"2030-09-01","2030-12-01","2031-03-01","2031-06-01","2031-09-01","2031-12-01","2032-03-01","2032-06-01","2032-09-01","2032-12-01","2033-03-01","2033-06-01","2033-09-01","2033-12-01","2034-03-01","2034-06-01","2034-09-01","2034-12-01","2035-03-01","2035-06-01","2035-09-01","2035-12-01","2036-03-01","2036-06-01","2036-09-01","2036-12-01","2037-03-01","2037-06-01","2037-09-01","2037-12-01","2038-03-01",{"$f":"DA6+1","v":"2038-06-01"},"2038-09-01","2038-12-01","2039-03-01","2039-06-01","2039-09-01","2039-12-01","2040-03-01","2040-06-01","2040-09-01","2040-12-01","2041-03-01","2041-06-01","2041-09-01","2041-12-01","2042-03-01","2042-06-01","2042-09-01","2042-12-01","2043-03-01","2043-06-01","2043-09-01","2043-12-01","2044-03-01","2044-06-01","2044-09-01","2044-12-01","2045-03-01","2045-06-01","2045-09-01","2045-12-01","2046-03-01",{"$f":"EG6+1","v":"2046-06-01"},"2046-09-01","2046-12-01","2047-03-01","2047-06-01","2047-09-01","2047-12-01","2048-03-01","2048-06-01","2048-09-01","2048-12-01","2049-03-01","2049-06-01","2049-09-01","2049-12-01","2050-03-01","2050-06-01","2050-09-01","2050-12-01","2051-03-01","2051-06-01","2051-09-01","2051-12-01","2052-03-01","2052-06-01","2052-09-01","2052-12-01","2053-03-01","2053-06-01","2053-09-01","2053-12-01","2054-03-01",{"$f":"FM6+1","v":"2054-06-01"},"2054-09-01","2054-12-01","2055-03-01","2055-06-01","2055-09-01","2055-12-01","2056-03-01","2056-06-01","2056-09-01","2056-12-01","2057-03-01","2057-06-01","2057-09-01","2057-12-01","2058-03-01","2058-06-01","2058-09-01","2058-12-01","2059-03-01","2059-06-01","2059-09-01","2059-12-01","2060-03-01","2060-06-01","2060-09-01","2060-12-01","2061-03-01","2061-06-01","2061-09-01","2061-12-01","2062-03-01",{"$f":"GS6+1","v":"2062-06-01"},"2062-09-01","2062-12-01","2063-03-01","2063-06-01","2063-09-01","2063-12-01","2064-03-01"]
[null,"End per period",null,null,null,null,null,null,{"$f":"Assumptions!E7-1","v":"2020-03-31"},{"$f":"EDATE(J5,J4)-1","v":"2020-04-30"},"2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30",{"$f":"EDATE(AP5,AP4)-1","v":"2022-12-31"},"2023-01-31","2023-02-28","2023-05-31","2023-08-31","2023-11-30","2024-02-29","2024-05-31","2024-08-31","2024-11-30","2025-02-28","2025-05-31","2025-08-31","2025-11-30","2026-02-28","2026-05-31","2026-08-31","2026-11-30","2027-02-28","2027-05-31","2027-08-31","2027-11-30","2028-02-29","2028-05-31","2028-08-31","2028-11-30","2029-02-28","2029-05-31","2029-08-31","2029-11-30","2030-02-28","2030-05-31",{"$f":"EDATE(BV5,BV4)-1","v":"2030-08-31"},"2030-11-30","2031-02-28","2031-05-31","2031-08-31","2031-11-30","2032-02-29","2032-05-31","2032-08-31","2032-11-30","2033-02-28","2033-05-31","2033-08-31","2033-11-30","2034-02-28","2034-05-31","2034-08-31","2034-11-30","2035-02-28","2035-05-31","2035-08-31","2035-11-30","2036-02-29","2036-05-31","2036-08-31","2036-11-30","2037-02-28","2037-05-31","2037-08-31","2037-11-30","2038-02-28","2038-05-31",{"$f":"EDATE(DB5,DB4)-1","v":"2038-08-31"},"2038-11-30","2039-02-28","2039-05-31","2039-08-31","2039-11-30","2040-02-29","2040-05-31","2040-08-31","2040-11-30","2041-02-28","2041-05-31","2041-08-31","2041-11-30","2042-02-28","2042-05-31","2042-08-31","2042-11-30","2043-02-28","2043-05-31","2043-08-31","2043-11-30","2044-02-29","2044-05-31","2044-08-31","2044-11-30","2045-02-28","2045-05-31","2045-08-31","2045-11-30","2046-02-28","2046-05-31",{"$f":"EDATE(EH5,EH4)-1","v":"2046-08-31"},"2046-11-30","2047-02-28","2047-05-31","2047-08-31","2047-11-30","2048-02-29","2048-05-31","2048-08-31","2048-11-30","2049-02-28","2049-05-31","2049-08-31","2049-11-30","2050-02-28","2050-05-31","2050-08-31","2050-11-30","2051-02-28","2051-05-31","2051-08-31","2051-11-30","2052-02-29","2052-05-31","2052-08-31","2052-11-30","2053-02-28","2053-05-31","2053-08-31","2053-11-30","2054-02-28","2054-05-31",{"$f":"EDATE(FN5,FN4)-1","v":"2054-08-31"},"2054-11-30","2055-02-28","2055-05-31","2055-08-31","2055-11-30","2056-02-29","2056-05-31","2056-08-31","2056-11-30","2057-02-28","2057-05-31","2057-08-31","2057-11-30","2058-02-28","2058-05-31","2058-08-31","2058-11-30","2059-02-28","2059-05-31","2059-08-31","2059-11-30","2060-02-29","2060-05-31","2060-08-31","2060-11-30","2061-02-28","2061-05-31","2061-08-31","2061-11-30","2062-02-28","2062-05-31",{"$f":"EDATE(GT5,GT4)-1","v":"2062-08-31"},"2062-11-30","2063-02-28","2063-05-31","2063-08-31","2063-11-30","2064-02-29","2064-05-31"]
[null,"Post COD",null,null,null,null,{"$f":"Assumptions!E9","v":"2023-03-01"},{"$f":"Assumptions!E11","v":"2043-03-01"},{"$f":"SUM(J7:HA7)","v":80},{"$f":"AND(J5>=$G$7,J5<$H$7)*1","v":0},{"$f":"AND(K5>=$G$7,K5<$H$7)*1","v":0},{"$f":"AND(L5>=$G$7,L5<$H$7)*1","v":0},{"$f":"AND(M5>=$G$7,M5<$H$7)*1","v":0},{"$f":"AND(N5>=$G$7,N5<$H$7)*1","v":0},{"$f":"AND(O5>=$G$7,O5<$H$7)*1","v":0},{"$f":"AND(P5>=$G$7,P5<$H$7)*1","v":0},{"$f":"AND(Q5>=$G$7,Q5<$H$7)*1","v":0},{"$f":"AND(R5>=$G$7,R5<$H$7)*1","v":0},{"$f":"AND(S5>=$G$7,S5<$H$7)*1","v":0},{"$f":"AND(T5>=$G$7,T5<$H$7)*1","v":0},{"$f":"AND(U5>=$G$7,U5<$H$7)*1","v":0},{"$f":"AND(V5>=$G$7,V5<$H$7)*1","v":0},{"$f":"AND(W5>=$G$7,W5<$H$7)*1","v":0},{"$f":"AND(X5>=$G$7,X5<$H$7)*1","v":0},{"$f":"AND(Y5>=$G$7,Y5<$H$7)*1","v":0},{"$f":"AND(Z5>=$G$7,Z5<$H$7)*1","v":0},{"$f":"AND(AA5>=$G$7,AA5<$H$7)*1","v":0},{"$f":"AND(AB5>=$G$7,AB5<$H$7)*1","v":0},{"$f":"AND(AC5>=$G$7,AC5<$H$7)*1","v":0},{"$f":"AND(AD5>=$G$7,AD5<$H$7)*1","v":0},{"$f":"AND(AE5>=$G$7,AE5<$H$7)*1","v":0},{"$f":"AND(AF5>=$G$7,AF5<$H$7)*1","v":0},{"$f":"AND(AG5>=$G$7,AG5<$H$7)*1","v":0},{"$f":"AND(AH5>=$G$7,AH5<$H$7)*1","v":0},{"$f":"AND(AI5>=$G$7,AI5<$H$7)*1","v":0},{"$f":"AND(AJ5>=$G$7,AJ5<$H$7)*1","v":0},{"$f":"AND(AK5>=$G$7,AK5<$H$7)*1","v":0},{"$f":"AND(AL5>=$G$7,AL5<$H$7)*1","v":0},{"$f":"AND(AM5>=$G$7,AM5<$H$7)*1","v":0},{"$f":"AND(AN5>=$G$7,AN5<$H$7)*1","v":0},{"$f":"AND(AO5>=$G$7,AO5<$H$7)*1","v":0},{"$f":"AND(AP5>=$G$7,AP5<$H$7)*1","v":0},{"$f":"AND(AQ5>=$G$7,AQ5<$H$7)*1","v":0},{"$f":"AND(AR5>=$G$7,AR5<$H$7)*1","v":0},{"$f":"AND(AS5>=$G$7,AS5<$H$7)*1","v":1},{"$f":"AND(AT5>=$G$7,AT5<$H$7)*1","v":1},{"$f":"AND(AU5>=$G$7,AU5<$H$7)*1","v":1},{"$f":"AND(AV5>=$G$7,AV5<$H$7)*1","v":1},{"$f":"AND(AW5>=$G$7,AW5<$H$7)*1","v":1},{"$f":"AND(AX5>=$G$7,AX5<$H$7)*1","v":1},{"$f":"AND(AY5>=$G$7,AY5<$H$7)*1","v":1},{"$f":"AND(AZ5>=$G$7,AZ5<$H$7)*1","v":1},{"$f":"AND(BA5>=$G$7,BA5<$H$7)*1","v":1},{"$f":"AND(BB5>=$G$7,BB5<$H$7)*1","v":1},{"$f":"AND(BC5>=$G$7,BC5<$H$7)*1","v":1},{"$f":"AND(BD5>=$G$7,BD5<$H$7)*1","v":1},{"$f":"AND(BE5>=$G$7,BE5<$H$7)*1","v":1},{"$f":"AND(BF5>=$G$7,BF5<$H$7)*1","v":1},{"$f":"AND(BG5>=$G$7,BG5<$H$7)*1","v":1},{"$f":"AND(BH5>=$G$7,BH5<$H$7)*1","v":1},{"$f":"AND(BI5>=$G$7,BI5<$H$7)*1","v":1},{"$f":"AND(BJ5>=$G$7,BJ5<$H$7)*1","v":1},{"$f":"AND(BK5>=$G$7,BK5<$H$7)*1","v":1},{"$f":"AND(BL5>=$G$7,BL5<$H$7)*1","v":1},{"$f":"AND(BM5>=$G$7,BM5<$H$7)*1","v":1},{"$f":"AND(BN5>=$G$7,BN5<$H$7)*1","v":1},{"$f":"AND(BO5>=$G$7,BO5<$H$7)*1","v":1},{"$f":"AND(BP5>=$G$7,BP5<$H$7)*1","v":1},{"$f":"AND(BQ5>=$G$7,BQ5<$H$7)*1","v":1},{"$f":"AND(BR5>=$G$7,BR5<$H$7)*1","v":1},{"$f":"AND(BS5>=$G$7,BS5<$H$7)*1","v":1},{"$f":"AND(BT5>=$G$7,BT5<$H$7)*1","v":1},{"$f":"AND(BU5>=$G$7,BU5<$H$7)*1","v":1},{"$f":"AND(BV5>=$G$7,BV5<$H$7)*1","v":1},{"$f":"AND(BW5>=$G$7,BW5<$H$7)*1","v":1},{"$f":"AND(BX5>=$G$7,BX5<$H$7)*1","v":1},{"$f":"AND(BY5>=$G$7,BY5<$H$7)*1","v":1},{"$f":"AND(BZ5>=$G$7,BZ5<$H$7)*1","v":1},{"$f":"AND(CA5>=$G$7,CA5<$H$7)*1","v":1},{"$f":"AND(CB5>=$G$7,CB5<$H$7)*1","v":1},{"$f":"AND(CC5>=$G$7,CC5<$H$7)*1","v":1},{"$f":"AND(CD5>=$G$7,CD5<$H$7)*1","v":1},{"$f":"AND(CE5>=$G$7,CE5<$H$7)*1","v":1},{"$f":"AND(CF5>=$G$7,CF5<$H$7)*1","v":1},{"$f":"AND(CG5>=$G$7,CG5<$H$7)*1","v":1},{"$f":"AND(CH5>=$G$7,CH5<$H$7)*1","v":1},{"$f":"AND(CI5>=$G$7,CI5<$H$7)*1","v":1},{"$f":"AND(CJ5>=$G$7,CJ5<$H$7)*1","v":1},{"$f":"AND(CK5>=$G$7,CK5<$H$7)*1","v":1},{"$f":"AND(CL5>=$G$7,CL5<$H$7)*1","v":1},{"$f":"AND(CM5>=$G$7,CM5<$H$7)*1","v":1},{"$f":"AND(CN5>=$G$7,CN5<$H$7)*1","v":1},{"$f":"AND(CO5>=$G$7,CO5<$H$7)*1","v":1},{"$f":"AND(CP5>=$G$7,CP5<$H$7)*1","v":1},{"$f":"AND(CQ5>=$G$7,CQ5<$H$7)*1","v":1},{"$f":"AND(CR5>=$G$7,CR5<$H$7)*1","v":1},{"$f":"AND(CS5>=$G$7,CS5<$H$7)*1","v":1},{"$f":"AND(CT5>=$G$7,CT5<$H$7)*1","v":1},{"$f":"AND(CU5>=$G$7,CU5<$H$7)*1","v":1},{"$f":"AND(CV5>=$G$7,CV5<$H$7)*1","v":1},{"$f":"AND(CW5>=$G$7,CW5<$H$7)*1","v":1},{"$f":"AND(CX5>=$G$7,CX5<$H$7)*1","v":1},{"$f":"AND(CY5>=$G$7,CY5<$H$7)*1","v":1},{"$f":"AND(CZ5>=$G$7,CZ5<$H$7)*1","v":1},{"$f":"AND(DA5>=$G$7,DA5<$H$7)*1","v":1},{"$f":"AND(DB5>=$G$7,DB5<$H$7)*1","v":1},{"$f":"AND(DC5>=$G$7,DC5<$H$7)*1","v":1},{"$f":"AND(DD5>=$G$7,DD5<$H$7)*1","v":1},{"$f":"AND(DE5>=$G$7,DE5<$H$7)*1","v":1},{"$f":"AND(DF5>=$G$7,DF5<$H$7)*1","v":1},{"$f":"AND(DG5>=$G$7,DG5<$H$7)*1","v":1},{"$f":"AND(DH5>=$G$7,DH5<$H$7)*1","v":1},{"$f":"AND(DI5>=$G$7,DI5<$H$7)*1","v":1},{"$f":"AND(DJ5>=$G$7,DJ5<$H$7)*1","v":1},{"$f":"AND(DK5>=$G$7,DK5<$H$7)*1","v":1},{"$f":"AND(DL5>=$G$7,DL5<$H$7)*1","v":1},{"$f":"AND(DM5>=$G$7,DM5<$H$7)*1","v":1},{"$f":"AND(DN5>=$G$7,DN5<$H$7)*1","v":1},{"$f":"AND(DO5>=$G$7,DO5<$H$7)*1","v":1},{"$f":"AND(DP5>=$G$7,DP5<$H$7)*1","v":1},{"$f":"AND(DQ5>=$G$7,DQ5<$H$7)*1","v":1},{"$f":"AND(DR5>=$G$7,DR5<$H$7)*1","v":1},{"$f":"AND(DS5>=$G$7,DS5<$H$7)*1","v":1},{"$f":"AND(DT5>=$G$7,DT5<$H$7)*1","v":1},{"$f":"AND(DU5>=$G$7,DU5<$H$7)*1","v":0},{"$f":"AND(DV5>=$G$7,DV5<$H$7)*1","v":0},{"$f":"AND(DW5>=$G$7,DW5<$H$7)*1","v":0},{"$f":"AND(DX5>=$G$7,DX5<$H$7)*1","v":0},{"$f":"AND(DY5>=$G$7,DY5<$H$7)*1","v":0},{"$f":"AND(DZ5>=$G$7,DZ5<$H$7)*1","v":0},{"$f":"AND(EA5>=$G$7,EA5<$H$7)*1","v":0},{"$f":"AND(EB5>=$G$7,EB5<$H$7)*1","v":0},{"$f":"AND(EC5>=$G$7,EC5<$H$7)*1","v":0},{"$f":"AND(ED5>=$G$7,ED5<$H$7)*1","v":0},{"$f":"AND(EE5>=$G$7,EE5<$H$7)*1","v":0},{"$f":"AND(EF5>=$G$7,EF5<$H$7)*1","v":0},{"$f":"AND(EG5>=$G$7,EG5<$H$7)*1","v":0},{"$f":"AND(EH5>=$G$7,EH5<$H$7)*1","v":0},{"$f":"AND(EI5>=$G$7,EI5<$H$7)*1","v":0},{"$f":"AND(EJ5>=$G$7,EJ5<$H$7)*1","v":0},{"$f":"AND(EK5>=$G$7,EK5<$H$7)*1","v":0},{"$f":"AND(EL5>=$G$7,EL5<$H$7)*1","v":0},{"$f":"AND(EM5>=$G$7,EM5<$H$7)*1","v":0},{"$f":"AND(EN5>=$G$7,EN5<$H$7)*1","v":0},{"$f":"AND(EO5>=$G$7,EO5<$H$7)*1","v":0},{"$f":"AND(EP5>=$G$7,EP5<$H$7)*1","v":0},{"$f":"AND(EQ5>=$G$7,EQ5<$H$7)*1","v":0},{"$f":"AND(ER5>=$G$7,ER5<$H$7)*1","v":0},{"$f":"AND(ES5>=$G$7,ES5<$H$7)*1","v":0},{"$f":"AND(ET5>=$G$7,ET5<$H$7)*1","v":0},{"$f":"AND(EU5>=$G$7,EU5<$H$7)*1","v":0},{"$f":"AND(EV5>=$G$7,EV5<$H$7)*1","v":0},{"$f":"AND(EW5>=$G$7,EW5<$H$7)*1","v":0},{"$f":"AND(EX5>=$G$7,EX5<$H$7)*1","v":0},{"$f":"AND(EY5>=$G$7,EY5<$H$7)*1","v":0},{"$f":"AND(EZ5>=$G$7,EZ5<$H$7)*1","v":0},{"$f":"AND(FA5>=$G$7,FA5<$H$7)*1","v":0},{"$f":"AND(FB5>=$G$7,FB5<$H$7)*1","v":0},{"$f":"AND(FC5>=$G$7,FC5<$H$7)*1","v":0},{"$f":"AND(FD5>=$G$7,FD5<$H$7)*1","v":0},{"$f":"AND(FE5>=$G$7,FE5<$H$7)*1","v":0},{"$f":"AND(FF5>=$G$7,FF5<$H$7)*1","v":0},{"$f":"AND(FG5>=$G$7,FG5<$H$7)*1","v":0},{"$f":"AND(FH5>=$G$7,FH5<$H$7)*1","v":0},{"$f":"AND(FI5>=$G$7,FI5<$H$7)*1","v":0},{"$f":"AND(FJ5>=$G$7,FJ5<$H$7)*1","v":0},{"$f":"AND(FK5>=$G$7,FK5<$H$7)*1","v":0},{"$f":"AND(FL5>=$G$7,FL5<$H$7)*1","v":0},{"$f":"AND(FM5>=$G$7,FM5<$H$7)*1","v":0},{"$f":"AND(FN5>=$G$7,FN5<$H$7)*1","v":0},{"$f":"AND(FO5>=$G$7,FO5<$H$7)*1","v":0},{"$f":"AND(FP5>=$G$7,FP5<$H$7)*1","v":0},{"$f":"AND(FQ5>=$G$7,FQ5<$H$7)*1","v":0},{"$f":"AND(FR5>=$G$7,FR5<$H$7)*1","v":0},{"$f":"AND(FS5>=$G$7,FS5<$H$7)*1","v":0},{"$f":"AND(FT5>=$G$7,FT5<$H$7)*1","v":0},{"$f":"AND(FU5>=$G$7,FU5<$H$7)*1","v":0},{"$f":"AND(FV5>=$G$7,FV5<$H$7)*1","v":0},{"$f":"AND(FW5>=$G$7,FW5<$H$7)*1","v":0},{"$f":"AND(FX5>=$G$7,FX5<$H$7)*1","v":0},{"$f":"AND(FY5>=$G$7,FY5<$H$7)*1","v":0},{"$f":"AND(FZ5>=$G$7,FZ5<$H$7)*1","v":0},{"$f":"AND(GA5>=$G$7,GA5<$H$7)*1","v":0},{"$f":"AND(GB5>=$G$7,GB5<$H$7)*1","v":0},{"$f":"AND(GC5>=$G$7,GC5<$H$7)*1","v":0},{"$f":"AND(GD5>=$G$7,GD5<$H$7)*1","v":0},{"$f":"AND(GE5>=$G$7,GE5<$H$7)*1","v":0},{"$f":"AND(GF5>=$G$7,GF5<$H$7)*1","v":0},{"$f":"AND(GG5>=$G$7,GG5<$H$7)*1","v":0},{"$f":"AND(GH5>=$G$7,GH5<$H$7)*1","v":0},{"$f":"AND(GI5>=$G$7,GI5<$H$7)*1","v":0},{"$f":"AND(GJ5>=$G$7,GJ5<$H$7)*1","v":0},{"$f":"AND(GK5>=$G$7,GK5<$H$7)*1","v":0},{"$f":"AND(GL5>=$G$7,GL5<$H$7)*1","v":0},{"$f":"AND(GM5>=$G$7,GM5<$H$7)*1","v":0},{"$f":"AND(GN5>=$G$7,GN5<$H$7)*1","v":0},{"$f":"AND(GO5>=$G$7,GO5<$H$7)*1","v":0},{"$f":"AND(GP5>=$G$7,GP5<$H$7)*1","v":0},{"$f":"AND(GQ5>=$G$7,GQ5<$H$7)*1","v":0},{"$f":"AND(GR5>=$G$7,GR5<$H$7)*1","v":0},{"$f":"AND(GS5>=$G$7,GS5<$H$7)*1","v":0},{"$f":"AND(GT5>=$G$7,GT5<$H$7)*1","v":0},{"$f":"AND(GU5>=$G$7,GU5<$H$7)*1","v":0},{"$f":"AND(GV5>=$G$7,GV5<$H$7)*1","v":0},{"$f":"AND(GW5>=$G$7,GW5<$H$7)*1","v":0},{"$f":"AND(GX5>=$G$7,GX5<$H$7)*1","v":0},{"$f":"AND(GY5>=$G$7,GY5<$H$7)*1","v":0},{"$f":"AND(GZ5>=$G$7,GZ5<$H$7)*1","v":0},{"$f":"AND(HA5>=$G$7,HA5<$H$7)*1","v":0}]
[null,"Year",null,null,null,null,null,null,null,{"$f":"YEAR(J5)","v":2020},{"$f":"YEAR(K5)","v":2020},2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,{"$f":"YEAR(BW5)","v":2030},2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,{"$f":"YEAR(EI5)","v":2046},2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061,2061,2062,2062,{"$f":"YEAR(GU5)","v":2062},2062,2063,2063,2063,2063,2064]
[null,"Fiscal Year End",null,null,null,null,{"$f":"Assumptions!E16","v":2},null,null,{"$f":"(MONTH(J6)=$G$9)*1","v":0},{"$f":"(MONTH(K6)=$G$9)*1","v":0},{"$f":"(MONTH(L6)=$G$9)*1","v":0},{"$f":"(MONTH(M6)=$G$9)*1","v":0},{"$f":"(MONTH(N6)=$G$9)*1","v":0},{"$f":"(MONTH(O6)=$G$9)*1","v":0},{"$f":"(MONTH(P6)=$G$9)*1","v":0},{"$f":"(MONTH(Q6)=$G$9)*1","v":0},{"$f":"(MONTH(R6)=$G$9)*1","v":0},{"$f":"(MONTH(S6)=$G$9)*1","v":0},{"$f":"(MONTH(T6)=$G$9)*1","v":1},{"$f":"(MONTH(U6)=$G$9)*1","v":0},{"$f":"(MONTH(V6)=$G$9)*1","v":0},{"$f":"(MONTH(W6)=$G$9)*1","v":0},{"$f":"(MONTH(X6)=$G$9)*1","v":0},{"$f":"(MONTH(Y6)=$G$9)*1","v":0},{"$f":"(MONTH(Z6)=$G$9)*1","v":0},{"$f":"(MONTH(AA6)=$G$9)*1","v":0},{"$f":"(MONTH(AB6)=$G$9)*1","v":0},{"$f":"(MONTH(AC6)=$G$9)*1","v":0},{"$f":"(MONTH(AD6)=$G$9)*1","v":0},{"$f":"(MONTH(AE6)=$G$9)*1","v":0},{"$f":"(MONTH(AF6)=$G$9)*1","v":1},{"$f":"(MONTH(AG6)=$G$9)*1","v":0},{"$f":"(MONTH(AH6)=$G$9)*1","v":0},{"$f":"(MONTH(AI6)=$G$9)*1","v":0},{"$f":"(MONTH(AJ6)=$G$9)*1","v":0},{"$f":"(MONTH(AK6)=$G$9)*1","v":0},{"$f":"(MONTH(AL6)=$G$9)*1","v":0},{"$f":"(MONTH(AM6)=$G$9)*1","v":0},{"$f":"(MONTH(AN6)=$G$9)*1","v":0},{"$f":"(MONTH(AO6)=$G$9)*1","v":0},{"$f":"(MONTH(AP6)=$G$9)*1","v":0},{"$f":"(MONTH(AQ6)=$G$9)*1","v":0},{"$f":"(MONTH(AR6)=$G$9)*1","v":1},{"$f":"(MONTH(AS6)=$G$9)*1","v":0},{"$f":"(MONTH(AT6)=$G$9)*1","v":0},{"$f":"(MONTH(AU6)=$G$9)*1","v":0},{"$f":"(MONTH(AV6)=$G$9)*1","v":1},{"$f":"(MONTH(AW6)=$G$9)*1","v":0},{"$f":"(MONTH(AX6)=$G$9)*1","v":0},{"$f":"(MONTH(AY6)=$G$9)*1","v":0},{"$f":"(MONTH(AZ6)=$G$9)*1","v":1},{"$f":"(MONTH(BA6)=$G$9)*1","v":0},{"$f":"(MONTH(BB6)=$G$9)*1","v":0},{"$f":"(MONTH(BC6)=$G$9)*1","v":0},{"$f":"(MONTH(BD6)=$G$9)*1","v":1},{"$f":"(MONTH(BE6)=$G$9)*1","v":0},{"$f":"(MONTH(BF6)=$G$9)*1","v":0},{"$f":"(MONTH(BG6)=$G$9)*1","v":0},{"$f":"(MONTH(BH6)=$G$9)*1","v":1},{"$f":"(MONTH(BI6)=$G$9)*1","v":0},{"$f":"(MONTH(BJ6)=$G$9)*1","v":0},{"$f":"(MONTH(BK6)=$G$9)*1","v":0},{"$f":"(MONTH(BL6)=$G$9)*1","v":1},{"$f":"(MONTH(BM6)=$G$9)*1","v":0},{"$f":"(MONTH(BN6)=$G$9)*1","v":0},{"$f":"(MONTH(BO6)=$G$9)*1","v":0},{"$f":"(MONTH(BP6)=$G$9)*1","v":1},{"$f":"(MONTH(BQ6)=$G$9)*1","v":0},{"$f":"(MONTH(BR6)=$G$9)*1","v":0},{"$f":"(MONTH(BS6)=$G$9)*1","v":0},{"$f":"(MONTH(BT6)=$G$9)*1","v":1},{"$f":"(MONTH(BU6)=$G$9)*1","v":0},{"$f":"(MONTH(BV6)=$G$9)*1","v":0},{"$f":"(MONTH(BW6)=$G$9)*1","v":0},{"$f":"(MONTH(BX6)=$G$9)*1","v":1},{"$f":"(MONTH(BY6)=$G$9)*1","v":0},{"$f":"(MONTH(BZ6)=$G$9)*1","v":0},{"$f":"(MONTH(CA6)=$G$9)*1","v":0},{"$f":"(MONTH(CB6)=$G$9)*1","v":1},{"$f":"(MONTH(CC6)=$G$9)*1","v":0},{"$f":"(MONTH(CD6)=$G$9)*1","v":0},{"$f":"(MONTH(CE6)=$G$9)*1","v":0},{"$f":"(MONTH(CF6)=$G$9)*1","v":1},{"$f":"(MONTH(CG6)=$G$9)*1","v":0},{"$f":"(MONTH(CH6)=$G$9)*1","v":0},{"$f":"(MONTH(CI6)=$G$9)*1","v":0},{"$f":"(MONTH(CJ6)=$G$9)*1","v":1},{"$f":"(MONTH(CK6)=$G$9)*1","v":0},{"$f":"(MONTH(CL6)=$G$9)*1","v":0},{"$f":"(MONTH(CM6)=$G$9)*1","v":0},{"$f":"(MONTH(CN6)=$G$9)*1","v":1},{"$f":"(MONTH(CO6)=$G$9)*1","v":0},{"$f":"(MONTH(CP6)=$G$9)*1","v":0},{"$f":"(MONTH(CQ6)=$G$9)*1","v":0},{"$f":"(MONTH(CR6)=$G$9)*1","v":1},{"$f":"(MONTH(CS6)=$G$9)*1","v":0},{"$f":"(MONTH(CT6)=$G$9)*1","v":0},{"$f":"(MONTH(CU6)=$G$9)*1","v":0},{"$f":"(MONTH(CV6)=$G$9)*1","v":1},{"$f":"(MONTH(CW6)=$G$9)*1","v":0},{"$f":"(MONTH(CX6)=$G$9)*1","v":0},{"$f":"(MONTH(CY6)=$G$9)*1","v":0},{"$f":"(MONTH(CZ6)=$G$9)*1","v":1},{"$f":"(MONTH(DA6)=$G$9)*1","v":0},{"$f":"(MONTH(DB6)=$G$9)*1","v":0},{"$f":"(MONTH(DC6)=$G$9)*1","v":0},{"$f":"(MONTH(DD6)=$G$9)*1","v":1},{"$f":"(MONTH(DE6)=$G$9)*1","v":0},{"$f":"(MONTH(DF6)=$G$9)*1","v":0},{"$f":"(MONTH(DG6)=$G$9)*1","v":0},{"$f":"(MONTH(DH6)=$G$9)*1","v":1},{"$f":"(MONTH(DI6)=$G$9)*1","v":0},{"$f":"(MONTH(DJ6)=$G$9)*1","v":0},{"$f":"(MONTH(DK6)=$G$9)*1","v":0},{"$f":"(MONTH(DL6)=$G$9)*1","v":1},{"$f":"(MONTH(DM6)=$G$9)*1","v":0},{"$f":"(MONTH(DN6)=$G$9)*1","v":0},{"$f":"(MONTH(DO6)=$G$9)*1","v":0},{"$f":"(MONTH(DP6)=$G$9)*1","v":1},{"$f":"(MONTH(DQ6)=$G$9)*1","v":0},{"$f":"(MONTH(DR6)=$G$9)*1","v":0},{"$f":"(MONTH(DS6)=$G$9)*1","v":0},{"$f":"(MONTH(DT6)=$G$9)*1","v":1},{"$f":"(MONTH(DU6)=$G$9)*1","v":0},{"$f":"(MONTH(DV6)=$G$9)*1","v":0},{"$f":"(MONTH(DW6)=$G$9)*1","v":0},{"$f":"(MONTH(DX6)=$G$9)*1","v":1},{"$f":"(MONTH(DY6)=$G$9)*1","v":0},{"$f":"(MONTH(DZ6)=$G$9)*1","v":0},{"$f":"(MONTH(EA6)=$G$9)*1","v":0},{"$f":"(MONTH(EB6)=$G$9)*1","v":1},{"$f":"(MONTH(EC6)=$G$9)*1","v":0},{"$f":"(MONTH(ED6)=$G$9)*1","v":0},{"$f":"(MONTH(EE6)=$G$9)*1","v":0},{"$f":"(MONTH(EF6)=$G$9)*1","v":1},{"$f":"(MONTH(EG6)=$G$9)*1","v":0},{"$f":"(MONTH(EH6)=$G$9)*1","v":0},{"$f":"(MONTH(EI6)=$G$9)*1","v":0},{"$f":"(MONTH(EJ6)=$G$9)*1","v":1},{"$f":"(MONTH(EK6)=$G$9)*1","v":0},{"$f":"(MONTH(EL6)=$G$9)*1","v":0},{"$f":"(MONTH(EM6)=$G$9)*1","v":0},{"$f":"(MONTH(EN6)=$G$9)*1","v":1},{"$f":"(MONTH(EO6)=$G$9)*1","v":0},{"$f":"(MONTH(EP6)=$G$9)*1","v":0},{"$f":"(MONTH(EQ6)=$G$9)*1","v":0},{"$f":"(MONTH(ER6)=$G$9)*1","v":1},{"$f":"(MONTH(ES6)=$G$9)*1","v":0},{"$f":"(MONTH(ET6)=$G$9)*1","v":0},{"$f":"(MONTH(EU6)=$G$9)*1","v":0},{"$f":"(MONTH(EV6)=$G$9)*1","v":1},{"$f":"(MONTH(EW6)=$G$9)*1","v":0},{"$f":"(MONTH(EX6)=$G$9)*1","v":0},{"$f":"(MONTH(EY6)=$G$9)*1","v":0},{"$f":"(MONTH(EZ6)=$G$9)*1","v":1},{"$f":"(MONTH(FA6)=$G$9)*1","v":0},{"$f":"(MONTH(FB6)=$G$9)*1","v":0},{"$f":"(MONTH(FC6)=$G$9)*1","v":0},{"$f":"(MONTH(FD6)=$G$9)*1","v":1},{"$f":"(MONTH(FE6)=$G$9)*1","v":0},{"$f":"(MONTH(FF6)=$G$9)*1","v":0},{"$f":"(MONTH(FG6)=$G$9)*1","v":0},{"$f":"(MONTH(FH6)=$G$9)*1","v":1},{"$f":"(MONTH(FI6)=$G$9)*1","v":0},{"$f":"(MONTH(FJ6)=$G$9)*1","v":0},{"$f":"(MONTH(FK6)=$G$9)*1","v":0},{"$f":"(MONTH(FL6)=$G$9)*1","v":1},{"$f":"(MONTH(FM6)=$G$9)*1","v":0},{"$f":"(MONTH(FN6)=$G$9)*1","v":0},{"$f":"(MONTH(FO6)=$G$9)*1","v":0},{"$f":"(MONTH(FP6)=$G$9)*1","v":1},{"$f":"(MONTH(FQ6)=$G$9)*1","v":0},{"$f":"(MONTH(FR6)=$G$9)*1","v":0},{"$f":"(MONTH(FS6)=$G$9)*1","v":0},{"$f":"(MONTH(FT6)=$G$9)*1","v":1},{"$f":"(MONTH(FU6)=$G$9)*1","v":0},{"$f":"(MONTH(FV6)=$G$9)*1","v":0},{"$f":"(MONTH(FW6)=$G$9)*1","v":0},{"$f":"(MONTH(FX6)=$G$9)*1","v":1},{"$f":"(MONTH(FY6)=$G$9)*1","v":0},{"$f":"(MONTH(FZ6)=$G$9)*1","v":0},{"$f":"(MONTH(GA6)=$G$9)*1","v":0},{"$f":"(MONTH(GB6)=$G$9)*1","v":1},{"$f":"(MONTH(GC6)=$G$9)*1","v":0},{"$f":"(MONTH(GD6)=$G$9)*1","v":0},{"$f":"(MONTH(GE6)=$G$9)*1","v":0},{"$f":"(MONTH(GF6)=$G$9)*1","v":1},{"$f":"(MONTH(GG6)=$G$9)*1","v":0},{"$f":"(MONTH(GH6)=$G$9)*1","v":0},{"$f":"(MONTH(GI6)=$G$9)*1","v":0},{"$f":"(MONTH(GJ6)=$G$9)*1","v":1},{"$f":"(MONTH(GK6)=$G$9)*1","v":0},{"$f":"(MONTH(GL6)=$G$9)*1","v":0},{"$f":"(MONTH(GM6)=$G$9)*1","v":0},{"$f":"(MONTH(GN6)=$G$9)*1","v":1},{"$f":"(MONTH(GO6)=$G$9)*1","v":0},{"$f":"(MONTH(GP6)=$G$9)*1","v":0},{"$f":"(MONTH(GQ6)=$G$9)*1","v":0},{"$f":"(MONTH(GR6)=$G$9)*1","v":1},{"$f":"(MONTH(GS6)=$G$9)*1","v":0},{"$f":"(MONTH(GT6)=$G$9)*1","v":0},{"$f":"(MONTH(GU6)=$G$9)*1","v":0},{"$f":"(MONTH(GV6)=$G$9)*1","v":1},{"$f":"(MONTH(GW6)=$G$9)*1","v":0},{"$f":"(MONTH(GX6)=$G$9)*1","v":0},{"$f":"(MONTH(GY6)=$G$9)*1","v":0},{"$f":"(MONTH(GZ6)=$G$9)*1","v":1},{"$f":"(MONTH(HA6)=$G$9)*1","v":0}]
[null,"Fiscal Year",null,null,null,null,null,null,null,{"$f":"J8","v":2020},{"$f":"IF(K9,J10+1,J10)","v":2020},{"$f":"IF(L9,K10+1,K10)","v":2020},2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,{"$f":"IF(BX9,BW10+1,BW10)","v":2031},2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,{"$f":"IF(EJ9,EI10+1,EI10)","v":2047},2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061,2061,2062,2062,2062,2062,{"$f":"IF(GV9,GU10+1,GU10)","v":2063},2063,2063,2063,2064,2064]
[]
["Plant Operations:"]
[null,"Capacity",null,null,"MW",null,{"$f":"Assumptions!E20","v":300},null,null,{"$f":"$G$13*J7","v":0},{"$f":"$G$13*K7","v":0},{"$f":"$G$13*L7","v":0},{"$f":"$G$13*M7","v":0},{"$f":"$G$13*N7","v":0},{"$f":"$G$13*O7","v":0},{"$f":"$G$13*P7","v":0},{"$f":"$G$13*Q7","v":0},{"$f":"$G$13*R7","v":0},{"$f":"$G$13*S7","v":0},{"$f":"$G$13*T7","v":0},{"$f":"$G$13*U7","v":0},{"$f":"$G$13*V7","v":0},{"$f":"$G$13*W7","v":0},{"$f":"$G$13*X7","v":0},{"$f":"$G$13*Y7","v":0},{"$f":"$G$13*Z7","v":0},{"$f":"$G$13*AA7","v":0},{"$f":"$G$13*AB7","v":0},{"$f":"$G$13*AC7","v":0},{"$f":"$G$13*AD7","v":0},{"$f":"$G$13*AE7","v":0},{"$f":"$G$13*AF7","v":0},{"$f":"$G$13*AG7","v":0},{"$f":"$G$13*AH7","v":0},{"$f":"$G$13*AI7","v":0},{"$f":"$G$13*AJ7","v":0},{"$f":"$G$13*AK7","v":0},{"$f":"$G$13*AL7","v":0},{"$f":"$G$13*AM7","v":0},{"$f":"$G$13*AN7","v":0},{"$f":"$G$13*AO7","v":0},{"$f":"$G$13*AP7","v":0},{"$f":"$G$13*AQ7","v":0},{"$f":"$G$13*AR7","v":0},{"$f":"$G$13*AS7","v":300},{"$f":"$G$13*AT7","v":300},{"$f":"$G$13*AU7","v":300},{"$f":"$G$13*AV7","v":300},{"$f":"$G$13*AW7","v":300},{"$f":"$G$13*AX7","v":300},{"$f":"$G$13*AY7","v":300},{"$f":"$G$13*AZ7","v":300},{"$f":"$G$13*BA7","v":300},{"$f":"$G$13*BB7","v":300},{"$f":"$G$13*BC7","v":300},{"$f":"$G$13*BD7","v":300},{"$f":"$G$13*BE7","v":300},{"$f":"$G$13*BF7","v":300},{"$f":"$G$13*BG7","v":300},{"$f":"$G$13*BH7","v":300},{"$f":"$G$13*BI7","v":300},{"$f":"$G$13*BJ7","v":300},{"$f":"$G$13*BK7","v":300},{"$f":"$G$13*BL7","v":300},{"$f":"$G$13*BM7","v":300},{"$f":"$G$13*BN7","v":300},{"$f":"$G$13*BO7","v":300},{"$f":"$G$13*BP7","v":300},{"$f":"$G$13*BQ7","v":300},{"$f":"$G$13*BR7","v":300},{"$f":"$G$13*BS7","v":300},{"$f":"$G$13*BT7","v":300},{"$f":"$G$13*BU7","v":300},{"$f":"$G$13*BV7","v":300},{"$f":"$G$13*BW7","v":300},{"$f":"$G$13*BX7","v":300},{"$f":"$G$13*BY7","v":300},{"$f":"$G$13*BZ7","v":300},{"$f":"$G$13*CA7","v":300},{"$f":"$G$13*CB7","v":300},{"$f":"$G$13*CC7","v":300},{"$f":"$G$13*CD7","v":300},{"$f":"$G$13*CE7","v":300},{"$f":"$G$13*CF7","v":300},{"$f":"$G$13*CG7","v":300},{"$f":"$G$13*CH7","v":300},{"$f":"$G$13*CI7","v":300},{"$f":"$G$13*CJ7","v":300},{"$f":"$G$13*CK7","v":300},{"$f":"$G$13*CL7","v":300},{"$f":"$G$13*CM7","v":300},{"$f":"$G$13*CN7","v":300},{"$f":"$G$13*CO7","v":300},{"$f":"$G$13*CP7","v":300},{"$f":"$G$13*CQ7","v":300},{"$f":"$G$13*CR7","v":300},{"$f":"$G$13*CS7","v":300},{"$f":"$G$13*CT7","v":300},{"$f":"$G$13*CU7","v":300},{"$f":"$G$13*CV7","v":300},{"$f":"$G$13*CW7","v":300},{"$f":"$G$13*CX7","v":300},{"$f":"$G$13*CY7","v":300},{"$f":"$G$13*CZ7","v":300},{"$f":"$G$13*DA7","v":300},{"$f":"$G$13*DB7","v":300},{"$f":"$G$13*DC7","v":300},{"$f":"$G$13*DD7","v":300},{"$f":"$G$13*DE7","v":300},{"$f":"$G$13*DF7","v":300},{"$f":"$G$13*DG7","v":300},{"$f":"$G$13*DH7","v":300},{"$f":"$G$13*DI7","v":300},{"$f":"$G$13*DJ7","v":300},{"$f":"$G$13*DK7","v":300},{"$f":"$G$13*DL7","v":300},{"$f":"$G$13*DM7","v":300},{"$f":"$G$13*DN7","v":300},{"$f":"$G$13*DO7","v":300},{"$f":"$G$13*DP7","v":300},{"$f":"$G$13*DQ7","v":300},{"$f":"$G$13*DR7","v":300},{"$f":"$G$13*DS7","v":300},{"$f":"$G$13*DT7","v":300},{"$f":"$G$13*DU7","v":0},{"$f":"$G$13*DV7","v":0},{"$f":"$G$13*DW7","v":0},{"$f":"$G$13*DX7","v":0},{"$f":"$G$13*DY7","v":0},{"$f":"$G$13*DZ7","v":0},{"$f":"$G$13*EA7","v":0},{"$f":"$G$13*EB7","v":0},{"$f":"$G$13*EC7","v":0},{"$f":"$G$13*ED7","v":0},{"$f":"$G$13*EE7","v":0},{"$f":"$G$13*EF7","v":0},{"$f":"$G$13*EG7","v":0},{"$f":"$G$13*EH7","v":0},{"$f":"$G$13*EI7","v":0},{"$f":"$G$13*EJ7","v":0},{"$f":"$G$13*EK7","v":0},{"$f":"$G$13*EL7","v":0},{"$f":"$G$13*EM7","v":0},{"$f":"$G$13*EN7","v":0},{"$f":"$G$13*EO7","v":0},{"$f":"$G$13*EP7","v":0},{"$f":"$G$13*EQ7","v":0},{"$f":"$G$13*ER7","v":0},{"$f":"$G$13*ES7","v":0},{"$f":"$G$13*ET7","v":0},{"$f":"$G$13*EU7","v":0},{"$f":"$G$13*EV7","v":0},{"$f":"$G$13*EW7","v":0},{"$f":"$G$13*EX7","v":0},{"$f":"$G$13*EY7","v":0},{"$f":"$G$13*EZ7","v":0},{"$f":"$G$13*FA7","v":0},{"$f":"$G$13*FB7","v":0},{"$f":"$G$13*FC7","v":0},{"$f":"$G$13*FD7","v":0},{"$f":"$G$13*FE7","v":0},{"$f":"$G$13*FF7","v":0},{"$f":"$G$13*FG7","v":0},{"$f":"$G$13*FH7","v":0},{"$f":"$G$13*FI7","v":0},{"$f":"$G$13*FJ7","v":0},{"$f":"$G$13*FK7","v":0},{"$f":"$G$13*FL7","v":0},{"$f":"$G$13*FM7","v":0},{"$f":"$G$13*FN7","v":0},{"$f":"$G$13*FO7","v":0},{"$f":"$G$13*FP7","v":0},{"$f":"$G$13*FQ7","v":0},{"$f":"$G$13*FR7","v":0},{"$f":"$G$13*FS7","v":0},{"$f":"$G$13*FT7","v":0},{"$f":"$G$13*FU7","v":0},{"$f":"$G$13*FV7","v":0},{"$f":"$G$13*FW7","v":0},{"$f":"$G$13*FX7","v":0},{"$f":"$G$13*FY7","v":0},{"$f":"$G$13*FZ7","v":0},{"$f":"$G$13*GA7","v":0},{"$f":"$G$13*GB7","v":0},{"$f":"$G$13*GC7","v":0},{"$f":"$G$13*GD7","v":0},{"$f":"$G$13*GE7","v":0},{"$f":"$G$13*GF7","v":0},{"$f":"$G$13*GG7","v":0},{"$f":"$G$13*GH7","v":0},{"$f":"$G$13*GI7","v":0},{"$f":"$G$13*GJ7","v":0},{"$f":"$G$13*GK7","v":0},{"$f":"$G$13*GL7","v":0},{"$f":"$G$13*GM7","v":0},{"$f":"$G$13*GN7","v":0},{"$f":"$G$13*GO7","v":0},{"$f":"$G$13*GP7","v":0},{"$f":"$G$13*GQ7","v":0},{"$f":"$G$13*GR7","v":0},{"$f":"$G$13*GS7","v":0},{"$f":"$G$13*GT7","v":0},{"$f":"$G$13*GU7","v":0},{"$f":"$G$13*GV7","v":0},{"$f":"$G$13*GW7","v":0},{"$f":"$G$13*GX7","v":0},{"$f":"$G$13*GY7","v":0},{"$f":"$G$13*GZ7","v":0},{"$f":"$G$13*HA7","v":0}]
[null,"Hours in Period",null,null,"Hours",null,null,null,null,{"$f":"(J6-J5+1)*24","v":720},744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,{"$f":"(AP6-AP5+1)*24","v":744},744,672,2208,2208,2184,2184,2208,2208,2184,2160,2208,2208,2184,2160,2208,2208,2184,2160,2208,2208,2184,2184,2208,2208,2184,2160,2208,2208,2184,2160,2208,{"$f":"(BV6-BV5+1)*24","v":2208},2184,2160,2208,2208,2184,2184,2208,2208,2184,2160,2208,2208,2184,2160,2208,2208,2184,2160,2208,2208,2184,2184,2208,2208,2184,2160,2208,2208,2184,2160,2208,{"$f":"(DB6-DB5+1)*24","v":2208},2184,2160,2208,2208,2184,2184,2208,2208,2184,2160,2208,2208,2184,2160,2208,2208,2184,2160,2208,2208,2184,2184,2208,2208,2184,2160,2208,2208,2184,2160,2208,{"$f":"(EH6-EH5+1)*24","v":2208},2184,2160,2208,2208,2184,2184,2208,2208,2184,2160,2208,2208,2184,2160,2208,2208,2184,2160,2208,2208,2184,2184,2208,2208,2184,2160,2208,2208,2184,2160,2208,{"$f":"(FN6-FN5+1)*24","v":2208},2184,2160,2208,2208,2184,2184,2208,2208,2184,2160,2208,2208,2184,2160,2208,2208,2184,2160,2208,2208,2184,2184,2208,2208,2184,2160,2208,2208,2184,2160,2208,{"$f":"(GT6-GT5+1)*24","v":2208},2184,2160,2208,2208,2184,2184,2208]
[null,"Capacity Factor",null,null,null,null,null,null,null,{"$f":"LOOKUP(J5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(K5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(L5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(M5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(N5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(O5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(P5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(Q5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(R5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(S5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(T5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(U5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(V5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(W5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(X5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(Y5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(Z5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(AA5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(AB5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(AC5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(AD5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(AE5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(AF5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(AG5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(AH5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(AI5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(AJ5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(AK5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(AL5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(AM5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(AN5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(AO5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(AP5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(AQ5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(AR5,Assumptions!22:22,Assumptions!23:23)","v":0},{"$f":"LOOKUP(AS5,Assumptions!22:22,Assumptions!23:23)","v":0.65},{"$f":"LOOKUP(AT5,Assumptions!22:22,Assumptions!23:23)","v":0.65},{"$f":"LOOKUP(AU5,Assumptions!22:22,Assumptions!23:23)","v":0.65},{"$f":"LOOKUP(AV5,Assumptions!22:22,Assumptions!23:23)","v":0.65},{"$f":"LOOKUP(AW5,Assumptions!22:22,Assumptions!23:23)","v":0.65},{"$f":"LOOKUP(AX5,Assumptions!22:22,Assumptions!23:23)","v":0.65},{"$f":"LOOKUP(AY5,Assumptions!22:22,Assumptions!23:23)","v":0.65},{"$f":"LOOKUP(AZ5,Assumptions!22:22,Assumptions!23:23)","v":0.65},{"$f":"LOOKUP(BA5,Assumptions!22:22,Assumptions!23:23)","v":0.7},{"$f":"LOOKUP(BB5,Assumptions!22:22,Assumptions!23:23)","v":0.7},{"$f":"LOOKUP(BC5,Assumptions!22:22,Assumptions!23:23)","v":0.7},{"$f":"LOOKUP(BD5,Assumptions!22:22,Assumptions!23:23)","v":0.7},{"$f":"LOOKUP(BE5,Assumptions!22:22,Assumptions!23:23)","v":0.7},{"$f":"LOOKUP(BF5,Assumptions!22:22,Assumptions!23:23)","v":0.7},{"$f":"LOOKUP(BG5,Assumptions!22:22,Assumptions!23:23)","v":0.7},{"$f":"LOOKUP(BH5,Assumptions!22:22,Assumptions!23:23)","v":0.7},{"$f":"LOOKUP(BI5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(BJ5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(BK5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(BL5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(BM5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(BN5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(BO5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(BP5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(BQ5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(BR5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(BS5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(BT5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(BU5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(BV5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(BW5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(BX5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(BY5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(BZ5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CA5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CB5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CC5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CD5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CE5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CF5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CG5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CH5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CI5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CJ5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CK5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CL5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CM5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CN5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CO5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CP5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CQ5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CR5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CS5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CT5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CU5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CV5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CW5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CX5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CY5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(CZ5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DA5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DB5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DC5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DD5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DE5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DF5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DG5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DH5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DI5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DJ5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DK5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DL5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DM5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DN5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DO5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DP5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DQ5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DR5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DS5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DT5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DU5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DV5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DW5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DX5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DY5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(DZ5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EA5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EB5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EC5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(ED5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EE5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EF5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EG5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EH5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EI5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EJ5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EK5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EL5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EM5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EN5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EO5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EP5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EQ5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(ER5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(ES5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(ET5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EU5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EV5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EW5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EX5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EY5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(EZ5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FA5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FB5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FC5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FD5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FE5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FF5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FG5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FH5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FI5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FJ5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FK5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FL5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FM5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FN5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FO5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FP5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FQ5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FR5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FS5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FT5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FU5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FV5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FW5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FX5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FY5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(FZ5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GA5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GB5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GC5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GD5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GE5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GF5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GG5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GH5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GI5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GJ5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GK5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GL5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GM5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GN5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GO5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GP5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GQ5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GR5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GS5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GT5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GU5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GV5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GW5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GX5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GY5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(GZ5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005},{"$f":"LOOKUP(HA5,Assumptions!22:22,Assumptions!23:23)","v":0.56000000000000005}]
[null,"Generation",null,null,"MWH",null,null,null,null,{"$f":"J13*J14*J15","v":0},{"$f":"K13*K14*K15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,430560,430560,425880,425880,430560,430560,425880,421200,463679.99999999994,463679.99999999994,458640,453600,463679.99999999994,463679.99999999994,458640,453600,370944.00000000006,370944.00000000006,366912.00000000006,366912.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,{"$f":"BW13*BW14*BW15","v":366912.00000000006},362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,366912.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,366912.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,366912.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI13*EI14*EI15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU13*GU14*GU15","v":0},0,0,0,0,0,0]
[]
[null,"Actual Heat Rate",null,null,"MMBTU / MWh",null,{"$f":"Assumptions!E30","v":6.5},null,null,{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5},{"$f":"$G$18","v":6.5}]
[null,"Gas used",null,null,"MMBTU",null,null,null,null,{"$f":"J16*J18","v":0},{"$f":"K16*K18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2798640,2798640,2768220,2768220,2798640,2798640,2768220,2737800,3013919.9999999995,3013919.9999999995,2981160,2948400,3013919.9999999995,3013919.9999999995,2981160,2948400,2411136.0000000005,2411136.0000000005,2384928.0000000005,2384928.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,{"$f":"BW16*BW18","v":2384928.0000000005},2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2384928.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2384928.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2384928.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI16*EI18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU16*GU18","v":0},0,0,0,0,0,0]
[]
[null,"Target Heat Rate",null,null,"MMBTU / MWh",null,{"$f":"Assumptions!E31","v":6.5},null,null,{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5},{"$f":"$G$21","v":6.5}]
[null,"Gas Used for Energy Charged",null,null,"MMBTU",null,null,null,null,{"$f":"J21*J16","v":0},{"$f":"K21*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2798640,2798640,2768220,2768220,2798640,2798640,2768220,2737800,3013919.9999999995,3013919.9999999995,2981160,2948400,3013919.9999999995,3013919.9999999995,2981160,2948400,2411136.0000000005,2411136.0000000005,2384928.0000000005,2384928.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,{"$f":"BW21*BW16","v":2384928.0000000005},2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2384928.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2384928.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2384928.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI21*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU21*GU16","v":0},0,0,0,0,0,0]
[]
[null,"Actual Availability",null,null,null,null,null,null,null,{"$f":"LOOKUP(J5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(K5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(L5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(M5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(N5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(O5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(P5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(Q5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(R5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(S5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(T5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(U5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(V5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(W5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(X5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(Y5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(Z5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AA5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AB5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AC5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AD5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AE5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AF5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AG5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AH5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AI5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AJ5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AK5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AL5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AM5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AN5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AO5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AP5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AQ5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AR5,Assumptions!25:25,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AS5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(AT5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(AU5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(AV5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(AW5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(AX5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(AY5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(AZ5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BA5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BB5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BC5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BD5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BE5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BF5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BG5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BH5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BI5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BJ5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BK5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BL5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BM5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BN5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BO5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BP5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BQ5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BR5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BS5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BT5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BU5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BV5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BW5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BX5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BY5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(BZ5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CA5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CB5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CC5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CD5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CE5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CF5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CG5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CH5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CI5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CJ5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CK5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CL5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CM5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CN5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CO5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CP5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CQ5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CR5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CS5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CT5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CU5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CV5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CW5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CX5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CY5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(CZ5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DA5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DB5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DC5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DD5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DE5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DF5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DG5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DH5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DI5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DJ5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DK5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DL5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DM5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DN5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DO5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DP5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DQ5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DR5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DS5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DT5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DU5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DV5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DW5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DX5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DY5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(DZ5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EA5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EB5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EC5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(ED5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EE5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EF5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EG5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EH5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EI5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EJ5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EK5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EL5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EM5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EN5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EO5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EP5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EQ5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(ER5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(ES5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(ET5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EU5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EV5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EW5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EX5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EY5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(EZ5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FA5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FB5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FC5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FD5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FE5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FF5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FG5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FH5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FI5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FJ5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FK5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FL5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FM5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FN5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FO5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FP5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FQ5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FR5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FS5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FT5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FU5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FV5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FW5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FX5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FY5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(FZ5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GA5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GB5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GC5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GD5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GE5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GF5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GG5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GH5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GI5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GJ5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GK5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GL5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GM5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GN5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GO5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GP5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GQ5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GR5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GS5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GT5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GU5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GV5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GW5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GX5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GY5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(GZ5,Assumptions!25:25,Assumptions!26:26)","v":0.9},{"$f":"LOOKUP(HA5,Assumptions!25:25,Assumptions!26:26)","v":0.9}]
[null,"Actual Available Hours",null,null,"Hours",null,null,null,null,{"$f":"J24*J14","v":0},{"$f":"K24*K14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,{"$f":"BW24*BW14","v":1965.6000000000001},1944,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,{"$f":"EI24*EI14","v":1965.6000000000001},1944,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,{"$f":"GU24*GU14","v":1965.6000000000001},1944,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2]
[null,"Target Avaiable Hours",null,null,"Hours",null,{"$f":"Assumptions!E28","v":0.95},null,null,{"$f":"$G$26*J14*J7","v":0},{"$f":"$G$26*K14*K7","v":0},{"$f":"$G$26*L14*L7","v":0},{"$f":"$G$26*M14*M7","v":0},{"$f":"$G$26*N14*N7","v":0},{"$f":"$G$26*O14*O7","v":0},{"$f":"$G$26*P14*P7","v":0},{"$f":"$G$26*Q14*Q7","v":0},{"$f":"$G$26*R14*R7","v":0},{"$f":"$G$26*S14*S7","v":0},{"$f":"$G$26*T14*T7","v":0},{"$f":"$G$26*U14*U7","v":0},{"$f":"$G$26*V14*V7","v":0},{"$f":"$G$26*W14*W7","v":0},{"$f":"$G$26*X14*X7","v":0},{"$f":"$G$26*Y14*Y7","v":0},{"$f":"$G$26*Z14*Z7","v":0},{"$f":"$G$26*AA14*AA7","v":0},{"$f":"$G$26*AB14*AB7","v":0},{"$f":"$G$26*AC14*AC7","v":0},{"$f":"$G$26*AD14*AD7","v":0},{"$f":"$G$26*AE14*AE7","v":0},{"$f":"$G$26*AF14*AF7","v":0},{"$f":"$G$26*AG14*AG7","v":0},{"$f":"$G$26*AH14*AH7","v":0},{"$f":"$G$26*AI14*AI7","v":0},{"$f":"$G$26*AJ14*AJ7","v":0},{"$f":"$G$26*AK14*AK7","v":0},{"$f":"$G$26*AL14*AL7","v":0},{"$f":"$G$26*AM14*AM7","v":0},{"$f":"$G$26*AN14*AN7","v":0},{"$f":"$G$26*AO14*AO7","v":0},{"$f":"$G$26*AP14*AP7","v":0},{"$f":"$G$26*AQ14*AQ7","v":0},{"$f":"$G$26*AR14*AR7","v":0},{"$f":"$G$26*AS14*AS7","v":2097.6},{"$f":"$G$26*AT14*AT7","v":2097.6},{"$f":"$G$26*AU14*AU7","v":2074.7999999999997},{"$f":"$G$26*AV14*AV7","v":2074.7999999999997},{"$f":"$G$26*AW14*AW7","v":2097.6},{"$f":"$G$26*AX14*AX7","v":2097.6},{"$f":"$G$26*AY14*AY7","v":2074.7999999999997},{"$f":"$G$26*AZ14*AZ7","v":2052},{"$f":"$G$26*BA14*BA7","v":2097.6},{"$f":"$G$26*BB14*BB7","v":2097.6},{"$f":"$G$26*BC14*BC7","v":2074.7999999999997},{"$f":"$G$26*BD14*BD7","v":2052},{"$f":"$G$26*BE14*BE7","v":2097.6},{"$f":"$G$26*BF14*BF7","v":2097.6},{"$f":"$G$26*BG14*BG7","v":2074.7999999999997},{"$f":"$G$26*BH14*BH7","v":2052},{"$f":"$G$26*BI14*BI7","v":2097.6},{"$f":"$G$26*BJ14*BJ7","v":2097.6},{"$f":"$G$26*BK14*BK7","v":2074.7999999999997},{"$f":"$G$26*BL14*BL7","v":2074.7999999999997},{"$f":"$G$26*BM14*BM7","v":2097.6},{"$f":"$G$26*BN14*BN7","v":2097.6},{"$f":"$G$26*BO14*BO7","v":2074.7999999999997},{"$f":"$G$26*BP14*BP7","v":2052},{"$f":"$G$26*BQ14*BQ7","v":2097.6},{"$f":"$G$26*BR14*BR7","v":2097.6},{"$f":"$G$26*BS14*BS7","v":2074.7999999999997},{"$f":"$G$26*BT14*BT7","v":2052},{"$f":"$G$26*BU14*BU7","v":2097.6},{"$f":"$G$26*BV14*BV7","v":2097.6},{"$f":"$G$26*BW14*BW7","v":2074.7999999999997},{"$f":"$G$26*BX14*BX7","v":2052},{"$f":"$G$26*BY14*BY7","v":2097.6},{"$f":"$G$26*BZ14*BZ7","v":2097.6},{"$f":"$G$26*CA14*CA7","v":2074.7999999999997},{"$f":"$G$26*CB14*CB7","v":2074.7999999999997},{"$f":"$G$26*CC14*CC7","v":2097.6},{"$f":"$G$26*CD14*CD7","v":2097.6},{"$f":"$G$26*CE14*CE7","v":2074.7999999999997},{"$f":"$G$26*CF14*CF7","v":2052},{"$f":"$G$26*CG14*CG7","v":2097.6},{"$f":"$G$26*CH14*CH7","v":2097.6},{"$f":"$G$26*CI14*CI7","v":2074.7999999999997},{"$f":"$G$26*CJ14*CJ7","v":2052},{"$f":"$G$26*CK14*CK7","v":2097.6},{"$f":"$G$26*CL14*CL7","v":2097.6},{"$f":"$G$26*CM14*CM7","v":2074.7999999999997},{"$f":"$G$26*CN14*CN7","v":2052},{"$f":"$G$26*CO14*CO7","v":2097.6},{"$f":"$G$26*CP14*CP7","v":2097.6},{"$f":"$G$26*CQ14*CQ7","v":2074.7999999999997},{"$f":"$G$26*CR14*CR7","v":2074.7999999999997},{"$f":"$G$26*CS14*CS7","v":2097.6},{"$f":"$G$26*CT14*CT7","v":2097.6},{"$f":"$G$26*CU14*CU7","v":2074.7999999999997},{"$f":"$G$26*CV14*CV7","v":2052},{"$f":"$G$26*CW14*CW7","v":2097.6},{"$f":"$G$26*CX14*CX7","v":2097.6},{"$f":"$G$26*CY14*CY7","v":2074.7999999999997},{"$f":"$G$26*CZ14*CZ7","v":2052},{"$f":"$G$26*DA14*DA7","v":2097.6},{"$f":"$G$26*DB14*DB7","v":2097.6},{"$f":"$G$26*DC14*DC7","v":2074.7999999999997},{"$f":"$G$26*DD14*DD7","v":2052},{"$f":"$G$26*DE14*DE7","v":2097.6},{"$f":"$G$26*DF14*DF7","v":2097.6},{"$f":"$G$26*DG14*DG7","v":2074.7999999999997},{"$f":"$G$26*DH14*DH7","v":2074.7999999999997},{"$f":"$G$26*DI14*DI7","v":2097.6},{"$f":"$G$26*DJ14*DJ7","v":2097.6},{"$f":"$G$26*DK14*DK7","v":2074.7999999999997},{"$f":"$G$26*DL14*DL7","v":2052},{"$f":"$G$26*DM14*DM7","v":2097.6},{"$f":"$G$26*DN14*DN7","v":2097.6},{"$f":"$G$26*DO14*DO7","v":2074.7999999999997},{"$f":"$G$26*DP14*DP7","v":2052},{"$f":"$G$26*DQ14*DQ7","v":2097.6},{"$f":"$G$26*DR14*DR7","v":2097.6},{"$f":"$G$26*DS14*DS7","v":2074.7999999999997},{"$f":"$G$26*DT14*DT7","v":2052},{"$f":"$G$26*DU14*DU7","v":0},{"$f":"$G$26*DV14*DV7","v":0},{"$f":"$G$26*DW14*DW7","v":0},{"$f":"$G$26*DX14*DX7","v":0},{"$f":"$G$26*DY14*DY7","v":0},{"$f":"$G$26*DZ14*DZ7","v":0},{"$f":"$G$26*EA14*EA7","v":0},{"$f":"$G$26*EB14*EB7","v":0},{"$f":"$G$26*EC14*EC7","v":0},{"$f":"$G$26*ED14*ED7","v":0},{"$f":"$G$26*EE14*EE7","v":0},{"$f":"$G$26*EF14*EF7","v":0},{"$f":"$G$26*EG14*EG7","v":0},{"$f":"$G$26*EH14*EH7","v":0},{"$f":"$G$26*EI14*EI7","v":0},{"$f":"$G$26*EJ14*EJ7","v":0},{"$f":"$G$26*EK14*EK7","v":0},{"$f":"$G$26*EL14*EL7","v":0},{"$f":"$G$26*EM14*EM7","v":0},{"$f":"$G$26*EN14*EN7","v":0},{"$f":"$G$26*EO14*EO7","v":0},{"$f":"$G$26*EP14*EP7","v":0},{"$f":"$G$26*EQ14*EQ7","v":0},{"$f":"$G$26*ER14*ER7","v":0},{"$f":"$G$26*ES14*ES7","v":0},{"$f":"$G$26*ET14*ET7","v":0},{"$f":"$G$26*EU14*EU7","v":0},{"$f":"$G$26*EV14*EV7","v":0},{"$f":"$G$26*EW14*EW7","v":0},{"$f":"$G$26*EX14*EX7","v":0},{"$f":"$G$26*EY14*EY7","v":0},{"$f":"$G$26*EZ14*EZ7","v":0},{"$f":"$G$26*FA14*FA7","v":0},{"$f":"$G$26*FB14*FB7","v":0},{"$f":"$G$26*FC14*FC7","v":0},{"$f":"$G$26*FD14*FD7","v":0},{"$f":"$G$26*FE14*FE7","v":0},{"$f":"$G$26*FF14*FF7","v":0},{"$f":"$G$26*FG14*FG7","v":0},{"$f":"$G$26*FH14*FH7","v":0},{"$f":"$G$26*FI14*FI7","v":0},{"$f":"$G$26*FJ14*FJ7","v":0},{"$f":"$G$26*FK14*FK7","v":0},{"$f":"$G$26*FL14*FL7","v":0},{"$f":"$G$26*FM14*FM7","v":0},{"$f":"$G$26*FN14*FN7","v":0},{"$f":"$G$26*FO14*FO7","v":0},{"$f":"$G$26*FP14*FP7","v":0},{"$f":"$G$26*FQ14*FQ7","v":0},{"$f":"$G$26*FR14*FR7","v":0},{"$f":"$G$26*FS14*FS7","v":0},{"$f":"$G$26*FT14*FT7","v":0},{"$f":"$G$26*FU14*FU7","v":0},{"$f":"$G$26*FV14*FV7","v":0},{"$f":"$G$26*FW14*FW7","v":0},{"$f":"$G$26*FX14*FX7","v":0},{"$f":"$G$26*FY14*FY7","v":0},{"$f":"$G$26*FZ14*FZ7","v":0},{"$f":"$G$26*GA14*GA7","v":0},{"$f":"$G$26*GB14*GB7","v":0},{"$f":"$G$26*GC14*GC7","v":0},{"$f":"$G$26*GD14*GD7","v":0},{"$f":"$G$26*GE14*GE7","v":0},{"$f":"$G$26*GF14*GF7","v":0},{"$f":"$G$26*GG14*GG7","v":0},{"$f":"$G$26*GH14*GH7","v":0},{"$f":"$G$26*GI14*GI7","v":0},{"$f":"$G$26*GJ14*GJ7","v":0},{"$f":"$G$26*GK14*GK7","v":0},{"$f":"$G$26*GL14*GL7","v":0},{"$f":"$G$26*GM14*GM7","v":0},{"$f":"$G$26*GN14*GN7","v":0},{"$f":"$G$26*GO14*GO7","v":0},{"$f":"$G$26*GP14*GP7","v":0},{"$f":"$G$26*GQ14*GQ7","v":0},{"$f":"$G$26*GR14*GR7","v":0},{"$f":"$G$26*GS14*GS7","v":0},{"$f":"$G$26*GT14*GT7","v":0},{"$f":"$G$26*GU14*GU7","v":0},{"$f":"$G$26*GV14*GV7","v":0},{"$f":"$G$26*GW14*GW7","v":0},{"$f":"$G$26*GX14*GX7","v":0},{"$f":"$G$26*GY14*GY7","v":0},{"$f":"$G$26*GZ14*GZ7","v":0},{"$f":"$G$26*HA14*HA7","v":0}]
[]
[null,"Capacity Penalty",null,null,"%",null,null,null,null,{"$f":"MAX(0,IF(J26,(J26-J25)/J26))","v":0},{"$f":"MAX(0,IF(K26,(K26-K25)/K26))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2631578947368356E-2,5.2631578947368356E-2,5.2631578947368231E-2,5.2631578947368231E-2,5.2631578947368356E-2,5.2631578947368356E-2,5.2631578947368231E-2,5.2631578947368418E-2,5.2631578947368356E-2,5.2631578947368356E-2,5.2631578947368231E-2,5.2631578947368418E-2,5.2631578947368356E-2,5.2631578947368356E-2,5.2631578947368231E-2,5.2631578947368418E-2,5.2631578947368356E-2,5.2631578947368356E-2,5.2631578947368231E-2,5.2631578947368231E-2,5.2631578947368356E-2,5.2631578947368356E-2,5.2631578947368231E-2,5.2631578947368418E-2,5.2631578947368356E-2,5.2631578947368356E-2,5.2631578947368231E-2,5.2631578947368418E-2,5.2631578947368356E-2,5.2631578947368356E-2,{"$f":"MAX(0,IF(BW26,(BW26-BW25)/BW26))","v":5.2631578947368231E-2},5.2631578947368418E-2,5.2631578947368356E-2,5.2631578947368356E-2,5.2631578947368231E-2,5.2631578947368231E-2,5.2631578947368356E-2,5.2631578947368356E-2,5.2631578947368231E-2,5.2631578947368418E-2,5.2631578947368356E-2,5.2631578947368356E-2,5.2631578947368231E-2,5.2631578947368418E-2,5.2631578947368356E-2,5.2631578947368356E-2,5.2631578947368231E-2,5.2631578947368418E-2,5.2631578947368356E-2,5.2631578947368356E-2,5.2631578947368231E-2,5.2631578947368231E-2,5.2631578947368356E-2,5.2631578947368356E-2,5.2631578947368231E-2,5.2631578947368418E-2,5.2631578947368356E-2,5.2631578947368356E-2,5.2631578947368231E-2,5.2631578947368418E-2,5.2631578947368356E-2,5.2631578947368356E-2,5.2631578947368231E-2,5.2631578947368418E-2,5.2631578947368356E-2,5.2631578947368356E-2,5.2631578947368231E-2,5.2631578947368231E-2,5.2631578947368356E-2,5.2631578947368356E-2,5.2631578947368231E-2,5.2631578947368418E-2,5.2631578947368356E-2,5.2631578947368356E-2,5.2631578947368231E-2,5.2631578947368418E-2,5.2631578947368356E-2,5.2631578947368356E-2,5.2631578947368231E-2,5.2631578947368418E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,IF(EI26,(EI26-EI25)/EI26))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,IF(GU26,(GU26-GU25)/GU26))","v":0},0,0,0,0,0,0]
[]
["Free Cash Flow:"]
[null,"Total Construction Cost",null,null,"USD (\"000\")",null,{"$f":"Assumptions!E35","v":500000},null,null,{"$f":"$G$31*J3","v":500000},{"$f":"$G$31*K3","v":500000},{"$f":"$G$31*L3","v":500000},{"$f":"$G$31*M3","v":500000},{"$f":"$G$31*N3","v":500000},{"$f":"$G$31*O3","v":500000},{"$f":"$G$31*P3","v":500000},{"$f":"$G$31*Q3","v":500000},{"$f":"$G$31*R3","v":500000},{"$f":"$G$31*S3","v":500000},{"$f":"$G$31*T3","v":500000},{"$f":"$G$31*U3","v":500000},{"$f":"$G$31*V3","v":500000},{"$f":"$G$31*W3","v":500000},{"$f":"$G$31*X3","v":500000},{"$f":"$G$31*Y3","v":500000},{"$f":"$G$31*Z3","v":500000},{"$f":"$G$31*AA3","v":500000},{"$f":"$G$31*AB3","v":500000},{"$f":"$G$31*AC3","v":500000},{"$f":"$G$31*AD3","v":500000},{"$f":"$G$31*AE3","v":500000},{"$f":"$G$31*AF3","v":500000},{"$f":"$G$31*AG3","v":500000},{"$f":"$G$31*AH3","v":500000},{"$f":"$G$31*AI3","v":500000},{"$f":"$G$31*AJ3","v":500000},{"$f":"$G$31*AK3","v":500000},{"$f":"$G$31*AL3","v":500000},{"$f":"$G$31*AM3","v":500000},{"$f":"$G$31*AN3","v":500000},{"$f":"$G$31*AO3","v":500000},{"$f":"$G$31*AP3","v":500000},{"$f":"$G$31*AQ3","v":500000},{"$f":"$G$31*AR3","v":500000},{"$f":"$G$31*AS3","v":0},{"$f":"$G$31*AT3","v":0},{"$f":"$G$31*AU3","v":0},{"$f":"$G$31*AV3","v":0},{"$f":"$G$31*AW3","v":0},{"$f":"$G$31*AX3","v":0},{"$f":"$G$31*AY3","v":0},{"$f":"$G$31*AZ3","v":0},{"$f":"$G$31*BA3","v":0},{"$f":"$G$31*BB3","v":0},{"$f":"$G$31*BC3","v":0},{"$f":"$G$31*BD3","v":0},{"$f":"$G$31*BE3","v":0},{"$f":"$G$31*BF3","v":0},{"$f":"$G$31*BG3","v":0},{"$f":"$G$31*BH3","v":0},{"$f":"$G$31*BI3","v":0},{"$f":"$G$31*BJ3","v":0},{"$f":"$G$31*BK3","v":0},{"$f":"$G$31*BL3","v":0},{"$f":"$G$31*BM3","v":0},{"$f":"$G$31*BN3","v":0},{"$f":"$G$31*BO3","v":0},{"$f":"$G$31*BP3","v":0},{"$f":"$G$31*BQ3","v":0},{"$f":"$G$31*BR3","v":0},{"$f":"$G$31*BS3","v":0},{"$f":"$G$31*BT3","v":0},{"$f":"$G$31*BU3","v":0},{"$f":"$G$31*BV3","v":0},{"$f":"$G$31*BW3","v":0},{"$f":"$G$31*BX3","v":0},{"$f":"$G$31*BY3","v":0},{"$f":"$G$31*BZ3","v":0},{"$f":"$G$31*CA3","v":0},{"$f":"$G$31*CB3","v":0},{"$f":"$G$31*CC3","v":0},{"$f":"$G$31*CD3","v":0},{"$f":"$G$31*CE3","v":0},{"$f":"$G$31*CF3","v":0},{"$f":"$G$31*CG3","v":0},{"$f":"$G$31*CH3","v":0},{"$f":"$G$31*CI3","v":0},{"$f":"$G$31*CJ3","v":0},{"$f":"$G$31*CK3","v":0},{"$f":"$G$31*CL3","v":0},{"$f":"$G$31*CM3","v":0},{"$f":"$G$31*CN3","v":0},{"$f":"$G$31*CO3","v":0},{"$f":"$G$31*CP3","v":0},{"$f":"$G$31*CQ3","v":0},{"$f":"$G$31*CR3","v":0},{"$f":"$G$31*CS3","v":0},{"$f":"$G$31*CT3","v":0},{"$f":"$G$31*CU3","v":0},{"$f":"$G$31*CV3","v":0},{"$f":"$G$31*CW3","v":0},{"$f":"$G$31*CX3","v":0},{"$f":"$G$31*CY3","v":0},{"$f":"$G$31*CZ3","v":0},{"$f":"$G$31*DA3","v":0},{"$f":"$G$31*DB3","v":0},{"$f":"$G$31*DC3","v":0},{"$f":"$G$31*DD3","v":0},{"$f":"$G$31*DE3","v":0},{"$f":"$G$31*DF3","v":0},{"$f":"$G$31*DG3","v":0},{"$f":"$G$31*DH3","v":0},{"$f":"$G$31*DI3","v":0},{"$f":"$G$31*DJ3","v":0},{"$f":"$G$31*DK3","v":0},{"$f":"$G$31*DL3","v":0},{"$f":"$G$31*DM3","v":0},{"$f":"$G$31*DN3","v":0},{"$f":"$G$31*DO3","v":0},{"$f":"$G$31*DP3","v":0},{"$f":"$G$31*DQ3","v":0},{"$f":"$G$31*DR3","v":0},{"$f":"$G$31*DS3","v":0},{"$f":"$G$31*DT3","v":0},{"$f":"$G$31*DU3","v":0},{"$f":"$G$31*DV3","v":0},{"$f":"$G$31*DW3","v":0},{"$f":"$G$31*DX3","v":0},{"$f":"$G$31*DY3","v":0},{"$f":"$G$31*DZ3","v":0},{"$f":"$G$31*EA3","v":0},{"$f":"$G$31*EB3","v":0},{"$f":"$G$31*EC3","v":0},{"$f":"$G$31*ED3","v":0},{"$f":"$G$31*EE3","v":0},{"$f":"$G$31*EF3","v":0},{"$f":"$G$31*EG3","v":0},{"$f":"$G$31*EH3","v":0},{"$f":"$G$31*EI3","v":0},{"$f":"$G$31*EJ3","v":0},{"$f":"$G$31*EK3","v":0},{"$f":"$G$31*EL3","v":0},{"$f":"$G$31*EM3","v":0},{"$f":"$G$31*EN3","v":0},{"$f":"$G$31*EO3","v":0},{"$f":"$G$31*EP3","v":0},{"$f":"$G$31*EQ3","v":0},{"$f":"$G$31*ER3","v":0},{"$f":"$G$31*ES3","v":0},{"$f":"$G$31*ET3","v":0},{"$f":"$G$31*EU3","v":0},{"$f":"$G$31*EV3","v":0},{"$f":"$G$31*EW3","v":0},{"$f":"$G$31*EX3","v":0},{"$f":"$G$31*EY3","v":0},{"$f":"$G$31*EZ3","v":0},{"$f":"$G$31*FA3","v":0},{"$f":"$G$31*FB3","v":0},{"$f":"$G$31*FC3","v":0},{"$f":"$G$31*FD3","v":0},{"$f":"$G$31*FE3","v":0},{"$f":"$G$31*FF3","v":0},{"$f":"$G$31*FG3","v":0},{"$f":"$G$31*FH3","v":0},{"$f":"$G$31*FI3","v":0},{"$f":"$G$31*FJ3","v":0},{"$f":"$G$31*FK3","v":0},{"$f":"$G$31*FL3","v":0},{"$f":"$G$31*FM3","v":0},{"$f":"$G$31*FN3","v":0},{"$f":"$G$31*FO3","v":0},{"$f":"$G$31*FP3","v":0},{"$f":"$G$31*FQ3","v":0},{"$f":"$G$31*FR3","v":0},{"$f":"$G$31*FS3","v":0},{"$f":"$G$31*FT3","v":0},{"$f":"$G$31*FU3","v":0},{"$f":"$G$31*FV3","v":0},{"$f":"$G$31*FW3","v":0},{"$f":"$G$31*FX3","v":0},{"$f":"$G$31*FY3","v":0},{"$f":"$G$31*FZ3","v":0},{"$f":"$G$31*GA3","v":0},{"$f":"$G$31*GB3","v":0},{"$f":"$G$31*GC3","v":0},{"$f":"$G$31*GD3","v":0},{"$f":"$G$31*GE3","v":0},{"$f":"$G$31*GF3","v":0},{"$f":"$G$31*GG3","v":0},{"$f":"$G$31*GH3","v":0},{"$f":"$G$31*GI3","v":0},{"$f":"$G$31*GJ3","v":0},{"$f":"$G$31*GK3","v":0},{"$f":"$G$31*GL3","v":0},{"$f":"$G$31*GM3","v":0},{"$f":"$G$31*GN3","v":0},{"$f":"$G$31*GO3","v":0},{"$f":"$G$31*GP3","v":0},{"$f":"$G$31*GQ3","v":0},{"$f":"$G$31*GR3","v":0},{"$f":"$G$31*GS3","v":0},{"$f":"$G$31*GT3","v":0},{"$f":"$G$31*GU3","v":0},{"$f":"$G$31*GV3","v":0},{"$f":"$G$31*GW3","v":0},{"$f":"$G$31*GX3","v":0},{"$f":"$G$31*GY3","v":0},{"$f":"$G$31*GZ3","v":0},{"$f":"$G$31*HA3","v":0}]
[null,null,"S-Curve",null,null,null,null,null,{"$f":"SUM(J32:HA32)","v":1.0000142857142857},{"$f":"LOOKUP(J5,Assumptions!37:37,Assumptions!38:38)*J3","v":0.01},{"$f":"LOOKUP(K5,Assumptions!37:37,Assumptions!38:38)*K3","v":0.01},{"$f":"LOOKUP(L5,Assumptions!37:37,Assumptions!38:38)*L3","v":0.01},{"$f":"LOOKUP(M5,Assumptions!37:37,Assumptions!38:38)*M3","v":0.01},{"$f":"LOOKUP(N5,Assumptions!37:37,Assumptions!38:38)*N3","v":0.01},{"$f":"LOOKUP(O5,Assumptions!37:37,Assumptions!38:38)*O3","v":0.03},{"$f":"LOOKUP(P5,Assumptions!37:37,Assumptions!38:38)*P3","v":0.03},{"$f":"LOOKUP(Q5,Assumptions!37:37,Assumptions!38:38)*Q3","v":0.03},{"$f":"LOOKUP(R5,Assumptions!37:37,Assumptions!38:38)*R3","v":0.03},{"$f":"LOOKUP(S5,Assumptions!37:37,Assumptions!38:38)*S3","v":0.03},{"$f":"LOOKUP(T5,Assumptions!37:37,Assumptions!38:38)*T3","v":0.03},{"$f":"LOOKUP(U5,Assumptions!37:37,Assumptions!38:38)*U3","v":0.04},{"$f":"LOOKUP(V5,Assumptions!37:37,Assumptions!38:38)*V3","v":0.04},{"$f":"LOOKUP(W5,Assumptions!37:37,Assumptions!38:38)*W3","v":0.03},{"$f":"LOOKUP(X5,Assumptions!37:37,Assumptions!38:38)*X3","v":0.05},{"$f":"LOOKUP(Y5,Assumptions!37:37,Assumptions!38:38)*Y3","v":2.4E-2},{"$f":"LOOKUP(Z5,Assumptions!37:37,Assumptions!38:38)*Z3","v":7.0000000000000007E-2},{"$f":"LOOKUP(AA5,Assumptions!37:37,Assumptions!38:38)*AA3","v":2.8571428571428571E-2},{"$f":"LOOKUP(AB5,Assumptions!37:37,Assumptions!38:38)*AB3","v":3.0300000000000001E-2},{"$f":"LOOKUP(AC5,Assumptions!37:37,Assumptions!38:38)*AC3","v":2.8571428571428571E-2},{"$f":"LOOKUP(AD5,Assumptions!37:37,Assumptions!38:38)*AD3","v":2.8571428571428571E-2},{"$f":"LOOKUP(AE5,Assumptions!37:37,Assumptions!38:38)*AE3","v":2.8571428571428571E-2},{"$f":"LOOKUP(AF5,Assumptions!37:37,Assumptions!38:38)*AF3","v":2.8571428571428571E-2},{"$f":"LOOKUP(AG5,Assumptions!37:37,Assumptions!38:38)*AG3","v":2.8571428571428571E-2},{"$f":"LOOKUP(AH5,Assumptions!37:37,Assumptions!38:38)*AH3","v":2.8571428571428571E-2},{"$f":"LOOKUP(AI5,Assumptions!37:37,Assumptions!38:38)*AI3","v":2.8571428571428571E-2},{"$f":"LOOKUP(AJ5,Assumptions!37:37,Assumptions!38:38)*AJ3","v":2.8571428571428571E-2},{"$f":"LOOKUP(AK5,Assumptions!37:37,Assumptions!38:38)*AK3","v":2.8571428571428571E-2},{"$f":"LOOKUP(AL5,Assumptions!37:37,Assumptions!38:38)*AL3","v":2.8571428571428571E-2},{"$f":"LOOKUP(AM5,Assumptions!37:37,Assumptions!38:38)*AM3","v":2.8571428571428571E-2},{"$f":"LOOKUP(AN5,Assumptions!37:37,Assumptions!38:38)*AN3","v":2.8571428571428571E-2},{"$f":"LOOKUP(AO5,Assumptions!37:37,Assumptions!38:38)*AO3","v":2.8571428571428571E-2},{"$f":"LOOKUP(AP5,Assumptions!37:37,Assumptions!38:38)*AP3","v":2.8571428571428571E-2},{"$f":"LOOKUP(AQ5,Assumptions!37:37,Assumptions!38:38)*AQ3","v":2.8571428571428571E-2},{"$f":"LOOKUP(AR5,Assumptions!37:37,Assumptions!38:38)*AR3","v":2.8571428571428571E-2},{"$f":"LOOKUP(AS5,Assumptions!37:37,Assumptions!38:38)*AS3","v":0},{"$f":"LOOKUP(AT5,Assumptions!37:37,Assumptions!38:38)*AT3","v":0},{"$f":"LOOKUP(AU5,Assumptions!37:37,Assumptions!38:38)*AU3","v":0},{"$f":"LOOKUP(AV5,Assumptions!37:37,Assumptions!38:38)*AV3","v":0},{"$f":"LOOKUP(AW5,Assumptions!37:37,Assumptions!38:38)*AW3","v":0},{"$f":"LOOKUP(AX5,Assumptions!37:37,Assumptions!38:38)*AX3","v":0},{"$f":"LOOKUP(AY5,Assumptions!37:37,Assumptions!38:38)*AY3","v":0},{"$f":"LOOKUP(AZ5,Assumptions!37:37,Assumptions!38:38)*AZ3","v":0},{"$f":"LOOKUP(BA5,Assumptions!37:37,Assumptions!38:38)*BA3","v":0},{"$f":"LOOKUP(BB5,Assumptions!37:37,Assumptions!38:38)*BB3","v":0},{"$f":"LOOKUP(BC5,Assumptions!37:37,Assumptions!38:38)*BC3","v":0},{"$f":"LOOKUP(BD5,Assumptions!37:37,Assumptions!38:38)*BD3","v":0},{"$f":"LOOKUP(BE5,Assumptions!37:37,Assumptions!38:38)*BE3","v":0},{"$f":"LOOKUP(BF5,Assumptions!37:37,Assumptions!38:38)*BF3","v":0},{"$f":"LOOKUP(BG5,Assumptions!37:37,Assumptions!38:38)*BG3","v":0},{"$f":"LOOKUP(BH5,Assumptions!37:37,Assumptions!38:38)*BH3","v":0},{"$f":"LOOKUP(BI5,Assumptions!37:37,Assumptions!38:38)*BI3","v":0},{"$f":"LOOKUP(BJ5,Assumptions!37:37,Assumptions!38:38)*BJ3","v":0},{"$f":"LOOKUP(BK5,Assumptions!37:37,Assumptions!38:38)*BK3","v":0},{"$f":"LOOKUP(BL5,Assumptions!37:37,Assumptions!38:38)*BL3","v":0},{"$f":"LOOKUP(BM5,Assumptions!37:37,Assumptions!38:38)*BM3","v":0},{"$f":"LOOKUP(BN5,Assumptions!37:37,Assumptions!38:38)*BN3","v":0},{"$f":"LOOKUP(BO5,Assumptions!37:37,Assumptions!38:38)*BO3","v":0},{"$f":"LOOKUP(BP5,Assumptions!37:37,Assumptions!38:38)*BP3","v":0},{"$f":"LOOKUP(BQ5,Assumptions!37:37,Assumptions!38:38)*BQ3","v":0},{"$f":"LOOKUP(BR5,Assumptions!37:37,Assumptions!38:38)*BR3","v":0},{"$f":"LOOKUP(BS5,Assumptions!37:37,Assumptions!38:38)*BS3","v":0},{"$f":"LOOKUP(BT5,Assumptions!37:37,Assumptions!38:38)*BT3","v":0},{"$f":"LOOKUP(BU5,Assumptions!37:37,Assumptions!38:38)*BU3","v":0},{"$f":"LOOKUP(BV5,Assumptions!37:37,Assumptions!38:38)*BV3","v":0},{"$f":"LOOKUP(BW5,Assumptions!37:37,Assumptions!38:38)*BW3","v":0},{"$f":"LOOKUP(BX5,Assumptions!37:37,Assumptions!38:38)*BX3","v":0},{"$f":"LOOKUP(BY5,Assumptions!37:37,Assumptions!38:38)*BY3","v":0},{"$f":"LOOKUP(BZ5,Assumptions!37:37,Assumptions!38:38)*BZ3","v":0},{"$f":"LOOKUP(CA5,Assumptions!37:37,Assumptions!38:38)*CA3","v":0},{"$f":"LOOKUP(CB5,Assumptions!37:37,Assumptions!38:38)*CB3","v":0},{"$f":"LOOKUP(CC5,Assumptions!37:37,Assumptions!38:38)*CC3","v":0},{"$f":"LOOKUP(CD5,Assumptions!37:37,Assumptions!38:38)*CD3","v":0},{"$f":"LOOKUP(CE5,Assumptions!37:37,Assumptions!38:38)*CE3","v":0},{"$f":"LOOKUP(CF5,Assumptions!37:37,Assumptions!38:38)*CF3","v":0},{"$f":"LOOKUP(CG5,Assumptions!37:37,Assumptions!38:38)*CG3","v":0},{"$f":"LOOKUP(CH5,Assumptions!37:37,Assumptions!38:38)*CH3","v":0},{"$f":"LOOKUP(CI5,Assumptions!37:37,Assumptions!38:38)*CI3","v":0},{"$f":"LOOKUP(CJ5,Assumptions!37:37,Assumptions!38:38)*CJ3","v":0},{"$f":"LOOKUP(CK5,Assumptions!37:37,Assumptions!38:38)*CK3","v":0},{"$f":"LOOKUP(CL5,Assumptions!37:37,Assumptions!38:38)*CL3","v":0},{"$f":"LOOKUP(CM5,Assumptions!37:37,Assumptions!38:38)*CM3","v":0},{"$f":"LOOKUP(CN5,Assumptions!37:37,Assumptions!38:38)*CN3","v":0},{"$f":"LOOKUP(CO5,Assumptions!37:37,Assumptions!38:38)*CO3","v":0},{"$f":"LOOKUP(CP5,Assumptions!37:37,Assumptions!38:38)*CP3","v":0},{"$f":"LOOKUP(CQ5,Assumptions!37:37,Assumptions!38:38)*CQ3","v":0},{"$f":"LOOKUP(CR5,Assumptions!37:37,Assumptions!38:38)*CR3","v":0},{"$f":"LOOKUP(CS5,Assumptions!37:37,Assumptions!38:38)*CS3","v":0},{"$f":"LOOKUP(CT5,Assumptions!37:37,Assumptions!38:38)*CT3","v":0},{"$f":"LOOKUP(CU5,Assumptions!37:37,Assumptions!38:38)*CU3","v":0},{"$f":"LOOKUP(CV5,Assumptions!37:37,Assumptions!38:38)*CV3","v":0},{"$f":"LOOKUP(CW5,Assumptions!37:37,Assumptions!38:38)*CW3","v":0},{"$f":"LOOKUP(CX5,Assumptions!37:37,Assumptions!38:38)*CX3","v":0},{"$f":"LOOKUP(CY5,Assumptions!37:37,Assumptions!38:38)*CY3","v":0},{"$f":"LOOKUP(CZ5,Assumptions!37:37,Assumptions!38:38)*CZ3","v":0},{"$f":"LOOKUP(DA5,Assumptions!37:37,Assumptions!38:38)*DA3","v":0},{"$f":"LOOKUP(DB5,Assumptions!37:37,Assumptions!38:38)*DB3","v":0},{"$f":"LOOKUP(DC5,Assumptions!37:37,Assumptions!38:38)*DC3","v":0},{"$f":"LOOKUP(DD5,Assumptions!37:37,Assumptions!38:38)*DD3","v":0},{"$f":"LOOKUP(DE5,Assumptions!37:37,Assumptions!38:38)*DE3","v":0},{"$f":"LOOKUP(DF5,Assumptions!37:37,Assumptions!38:38)*DF3","v":0},{"$f":"LOOKUP(DG5,Assumptions!37:37,Assumptions!38:38)*DG3","v":0},{"$f":"LOOKUP(DH5,Assumptions!37:37,Assumptions!38:38)*DH3","v":0},{"$f":"LOOKUP(DI5,Assumptions!37:37,Assumptions!38:38)*DI3","v":0},{"$f":"LOOKUP(DJ5,Assumptions!37:37,Assumptions!38:38)*DJ3","v":0},{"$f":"LOOKUP(DK5,Assumptions!37:37,Assumptions!38:38)*DK3","v":0},{"$f":"LOOKUP(DL5,Assumptions!37:37,Assumptions!38:38)*DL3","v":0},{"$f":"LOOKUP(DM5,Assumptions!37:37,Assumptions!38:38)*DM3","v":0},{"$f":"LOOKUP(DN5,Assumptions!37:37,Assumptions!38:38)*DN3","v":0},{"$f":"LOOKUP(DO5,Assumptions!37:37,Assumptions!38:38)*DO3","v":0},{"$f":"LOOKUP(DP5,Assumptions!37:37,Assumptions!38:38)*DP3","v":0},{"$f":"LOOKUP(DQ5,Assumptions!37:37,Assumptions!38:38)*DQ3","v":0},{"$f":"LOOKUP(DR5,Assumptions!37:37,Assumptions!38:38)*DR3","v":0},{"$f":"LOOKUP(DS5,Assumptions!37:37,Assumptions!38:38)*DS3","v":0},{"$f":"LOOKUP(DT5,Assumptions!37:37,Assumptions!38:38)*DT3","v":0},{"$f":"LOOKUP(DU5,Assumptions!37:37,Assumptions!38:38)*DU3","v":0},{"$f":"LOOKUP(DV5,Assumptions!37:37,Assumptions!38:38)*DV3","v":0},{"$f":"LOOKUP(DW5,Assumptions!37:37,Assumptions!38:38)*DW3","v":0},{"$f":"LOOKUP(DX5,Assumptions!37:37,Assumptions!38:38)*DX3","v":0},{"$f":"LOOKUP(DY5,Assumptions!37:37,Assumptions!38:38)*DY3","v":0},{"$f":"LOOKUP(DZ5,Assumptions!37:37,Assumptions!38:38)*DZ3","v":0},{"$f":"LOOKUP(EA5,Assumptions!37:37,Assumptions!38:38)*EA3","v":0},{"$f":"LOOKUP(EB5,Assumptions!37:37,Assumptions!38:38)*EB3","v":0},{"$f":"LOOKUP(EC5,Assumptions!37:37,Assumptions!38:38)*EC3","v":0},{"$f":"LOOKUP(ED5,Assumptions!37:37,Assumptions!38:38)*ED3","v":0},{"$f":"LOOKUP(EE5,Assumptions!37:37,Assumptions!38:38)*EE3","v":0},{"$f":"LOOKUP(EF5,Assumptions!37:37,Assumptions!38:38)*EF3","v":0},{"$f":"LOOKUP(EG5,Assumptions!37:37,Assumptions!38:38)*EG3","v":0},{"$f":"LOOKUP(EH5,Assumptions!37:37,Assumptions!38:38)*EH3","v":0},{"$f":"LOOKUP(EI5,Assumptions!37:37,Assumptions!38:38)*EI3","v":0},{"$f":"LOOKUP(EJ5,Assumptions!37:37,Assumptions!38:38)*EJ3","v":0},{"$f":"LOOKUP(EK5,Assumptions!37:37,Assumptions!38:38)*EK3","v":0},{"$f":"LOOKUP(EL5,Assumptions!37:37,Assumptions!38:38)*EL3","v":0},{"$f":"LOOKUP(EM5,Assumptions!37:37,Assumptions!38:38)*EM3","v":0},{"$f":"LOOKUP(EN5,Assumptions!37:37,Assumptions!38:38)*EN3","v":0},{"$f":"LOOKUP(EO5,Assumptions!37:37,Assumptions!38:38)*EO3","v":0},{"$f":"LOOKUP(EP5,Assumptions!37:37,Assumptions!38:38)*EP3","v":0},{"$f":"LOOKUP(EQ5,Assumptions!37:37,Assumptions!38:38)*EQ3","v":0},{"$f":"LOOKUP(ER5,Assumptions!37:37,Assumptions!38:38)*ER3","v":0},{"$f":"LOOKUP(ES5,Assumptions!37:37,Assumptions!38:38)*ES3","v":0},{"$f":"LOOKUP(ET5,Assumptions!37:37,Assumptions!38:38)*ET3","v":0},{"$f":"LOOKUP(EU5,Assumptions!37:37,Assumptions!38:38)*EU3","v":0},{"$f":"LOOKUP(EV5,Assumptions!37:37,Assumptions!38:38)*EV3","v":0},{"$f":"LOOKUP(EW5,Assumptions!37:37,Assumptions!38:38)*EW3","v":0},{"$f":"LOOKUP(EX5,Assumptions!37:37,Assumptions!38:38)*EX3","v":0},{"$f":"LOOKUP(EY5,Assumptions!37:37,Assumptions!38:38)*EY3","v":0},{"$f":"LOOKUP(EZ5,Assumptions!37:37,Assumptions!38:38)*EZ3","v":0},{"$f":"LOOKUP(FA5,Assumptions!37:37,Assumptions!38:38)*FA3","v":0},{"$f":"LOOKUP(FB5,Assumptions!37:37,Assumptions!38:38)*FB3","v":0},{"$f":"LOOKUP(FC5,Assumptions!37:37,Assumptions!38:38)*FC3","v":0},{"$f":"LOOKUP(FD5,Assumptions!37:37,Assumptions!38:38)*FD3","v":0},{"$f":"LOOKUP(FE5,Assumptions!37:37,Assumptions!38:38)*FE3","v":0},{"$f":"LOOKUP(FF5,Assumptions!37:37,Assumptions!38:38)*FF3","v":0},{"$f":"LOOKUP(FG5,Assumptions!37:37,Assumptions!38:38)*FG3","v":0},{"$f":"LOOKUP(FH5,Assumptions!37:37,Assumptions!38:38)*FH3","v":0},{"$f":"LOOKUP(FI5,Assumptions!37:37,Assumptions!38:38)*FI3","v":0},{"$f":"LOOKUP(FJ5,Assumptions!37:37,Assumptions!38:38)*FJ3","v":0},{"$f":"LOOKUP(FK5,Assumptions!37:37,Assumptions!38:38)*FK3","v":0},{"$f":"LOOKUP(FL5,Assumptions!37:37,Assumptions!38:38)*FL3","v":0},{"$f":"LOOKUP(FM5,Assumptions!37:37,Assumptions!38:38)*FM3","v":0},{"$f":"LOOKUP(FN5,Assumptions!37:37,Assumptions!38:38)*FN3","v":0},{"$f":"LOOKUP(FO5,Assumptions!37:37,Assumptions!38:38)*FO3","v":0},{"$f":"LOOKUP(FP5,Assumptions!37:37,Assumptions!38:38)*FP3","v":0},{"$f":"LOOKUP(FQ5,Assumptions!37:37,Assumptions!38:38)*FQ3","v":0},{"$f":"LOOKUP(FR5,Assumptions!37:37,Assumptions!38:38)*FR3","v":0},{"$f":"LOOKUP(FS5,Assumptions!37:37,Assumptions!38:38)*FS3","v":0},{"$f":"LOOKUP(FT5,Assumptions!37:37,Assumptions!38:38)*FT3","v":0},{"$f":"LOOKUP(FU5,Assumptions!37:37,Assumptions!38:38)*FU3","v":0},{"$f":"LOOKUP(FV5,Assumptions!37:37,Assumptions!38:38)*FV3","v":0},{"$f":"LOOKUP(FW5,Assumptions!37:37,Assumptions!38:38)*FW3","v":0},{"$f":"LOOKUP(FX5,Assumptions!37:37,Assumptions!38:38)*FX3","v":0},{"$f":"LOOKUP(FY5,Assumptions!37:37,Assumptions!38:38)*FY3","v":0},{"$f":"LOOKUP(FZ5,Assumptions!37:37,Assumptions!38:38)*FZ3","v":0},{"$f":"LOOKUP(GA5,Assumptions!37:37,Assumptions!38:38)*GA3","v":0},{"$f":"LOOKUP(GB5,Assumptions!37:37,Assumptions!38:38)*GB3","v":0},{"$f":"LOOKUP(GC5,Assumptions!37:37,Assumptions!38:38)*GC3","v":0},{"$f":"LOOKUP(GD5,Assumptions!37:37,Assumptions!38:38)*GD3","v":0},{"$f":"LOOKUP(GE5,Assumptions!37:37,Assumptions!38:38)*GE3","v":0},{"$f":"LOOKUP(GF5,Assumptions!37:37,Assumptions!38:38)*GF3","v":0},{"$f":"LOOKUP(GG5,Assumptions!37:37,Assumptions!38:38)*GG3","v":0},{"$f":"LOOKUP(GH5,Assumptions!37:37,Assumptions!38:38)*GH3","v":0},{"$f":"LOOKUP(GI5,Assumptions!37:37,Assumptions!38:38)*GI3","v":0},{"$f":"LOOKUP(GJ5,Assumptions!37:37,Assumptions!38:38)*GJ3","v":0},{"$f":"LOOKUP(GK5,Assumptions!37:37,Assumptions!38:38)*GK3","v":0},{"$f":"LOOKUP(GL5,Assumptions!37:37,Assumptions!38:38)*GL3","v":0},{"$f":"LOOKUP(GM5,Assumptions!37:37,Assumptions!38:38)*GM3","v":0},{"$f":"LOOKUP(GN5,Assumptions!37:37,Assumptions!38:38)*GN3","v":0},{"$f":"LOOKUP(GO5,Assumptions!37:37,Assumptions!38:38)*GO3","v":0},{"$f":"LOOKUP(GP5,Assumptions!37:37,Assumptions!38:38)*GP3","v":0},{"$f":"LOOKUP(GQ5,Assumptions!37:37,Assumptions!38:38)*GQ3","v":0},{"$f":"LOOKUP(GR5,Assumptions!37:37,Assumptions!38:38)*GR3","v":0},{"$f":"LOOKUP(GS5,Assumptions!37:37,Assumptions!38:38)*GS3","v":0},{"$f":"LOOKUP(GT5,Assumptions!37:37,Assumptions!38:38)*GT3","v":0},{"$f":"LOOKUP(GU5,Assumptions!37:37,Assumptions!38:38)*GU3","v":0},{"$f":"LOOKUP(GV5,Assumptions!37:37,Assumptions!38:38)*GV3","v":0},{"$f":"LOOKUP(GW5,Assumptions!37:37,Assumptions!38:38)*GW3","v":0},{"$f":"LOOKUP(GX5,Assumptions!37:37,Assumptions!38:38)*GX3","v":0},{"$f":"LOOKUP(GY5,Assumptions!37:37,Assumptions!38:38)*GY3","v":0},{"$f":"LOOKUP(GZ5,Assumptions!37:37,Assumptions!38:38)*GZ3","v":0},{"$f":"LOOKUP(HA5,Assumptions!37:37,Assumptions!38:38)*HA3","v":0}]
[null,null,"CAPEX",null,null,null,null,null,null,{"$f":"J31*J32","v":5000},{"$f":"K31*K32","v":5000},5000,5000,5000,15000,15000,15000,15000,15000,15000,20000,20000,15000,25000,12000,35000,14285.714285714284,15150,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW31*BW32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI31*EI32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU31*GU32","v":0},0,0,0,0,0,0]
[]
[null,"Annual Inflation Rate",null,null,"% per annum",null,{"$f":"Assumptions!E43","v":0.02},null,null,{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02},{"$f":"$G$35","v":0.02}]
[null,"Periodical Inflation Rate",null,null,"% per period",null,null,null,null,{"$f":"(1+J35)^(J4/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+AP35)^(AP4/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,{"$f":"(1+BV35)^(BV4/12)-1","v":4.9629315732038215E-3},4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,{"$f":"(1+DB35)^(DB4/12)-1","v":4.9629315732038215E-3},4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,{"$f":"(1+EH35)^(EH4/12)-1","v":4.9629315732038215E-3},4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,{"$f":"(1+FN35)^(FN4/12)-1","v":4.9629315732038215E-3},4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,{"$f":"(1+GT35)^(GT4/12)-1","v":4.9629315732038215E-3},4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3]
[null,"Inflation Index",null,null,null,null,null,null,1,{"$f":"I37*(1+J36*J7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AO37*(1+AP36*AP7)","v":1},1,1,1.0049629315732038,1.0099504938362081,1.0149628090294405,1.0200000000000002,1.0250621902046682,1.0301495037129325,1.0352620652100297,1.0404000000000009,1.0455634340087621,1.0507524937871915,1.0559673065142305,1.061208000000001,1.0664747026889376,1.0717675436629357,1.0770866526445155,1.0824321600000013,1.0878041967427166,1.0932028945361947,1.0986283856974062,1.1040808032000018,1.1095602806775713,1.115066952426919,1.1206009534113548,1.1261624192640023,1.1317514862911231,1.1373682914754577,1.1430129724795821,1.1486856676492825,1.1543865160169458,{"$f":"BU37*(1+BV36*BV7)","v":1.1601156573049669},1.1658732319291738,1.1716593810022682,1.1774742463372847,1.1833179704510663,1.1891906965677574,1.1950925686223137,1.2010237312640306,1.206984329860088,1.2129745104991128,1.2189944199947602,1.2250442058893114,1.2311240164572899,1.2372340007090952,1.2433743083946556,1.2495450900070979,1.255746496786436,1.2619786807232776,1.2682417945625493,1.2745359918072403,1.2808614267221652,1.2872182543377435,1.2936066304538005,1.3000267116433855,1.3064786552566088,1.3129626194244988,1.319478763062877,1.3260272458762536,1.3326082283617413,1.3392218718129889,1.3458683383241348,1.3525477907937791,{"$f":"DA37*(1+DB36*DB7)","v":1.3592603929289766},1.3660063092492492,1.3727857050906178,1.3795987466096549,1.3864456007875563,1.3933264354342345,1.4002414191924306,1.4071907215418484,1.4141745128033079,1.4211929641429195,1.4282462475762796,1.4353345359726859,1.4424580030593745,1.4496168234257785,1.4568111725278057,1.4640412266921401,1.4713071631205625,1.4786091598942945,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,{"$f":"EG37*(1+EH36*EH7)","v":1.4859473959783622},1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,{"$f":"FM37*(1+FN36*FN7)","v":1.4859473959783622},1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,{"$f":"GS37*(1+GT36*GT7)","v":1.4859473959783622},1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622,1.4859473959783622]
[]
[null,"Gas Price - Per year",null,null,null,null,null,null,null,{"$f":"YEAR(J6)","v":2020},2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,{"$f":"YEAR(AP6)","v":2022},2023,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,{"$f":"YEAR(BV6)","v":2030},2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,{"$f":"YEAR(DB6)","v":2038},2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,{"$f":"YEAR(EH6)","v":2046},2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,2053,2053,2053,2053,2054,2054,{"$f":"YEAR(FN6)","v":2054},2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061,2061,2062,2062,{"$f":"YEAR(GT6)","v":2062},2062,2063,2063,2063,2063,2064,2064]
[null,"Gas Price",null,null,"USD / MMBTU",null,null,null,null,{"$f":"LOOKUP(J39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(K39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(L39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(M39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(N39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(O39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(P39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(Q39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(R39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(S39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(T39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(U39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(V39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(W39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(X39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(Y39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(Z39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AA39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AB39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AC39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AD39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AE39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AF39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AG39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AH39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AI39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AJ39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AK39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AL39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AM39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AN39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AO39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AP39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AQ39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AR39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AS39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AT39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AU39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AV39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AW39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AX39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AY39,Assumptions!45:45,Assumptions!46:46)","v":2.5},{"$f":"LOOKUP(AZ39,Assumptions!45:45,Assumptions!46:46)","v":2.8},{"$f":"LOOKUP(BA39,Assumptions!45:45,Assumptions!46:46)","v":2.8},{"$f":"LOOKUP(BB39,Assumptions!45:45,Assumptions!46:46)","v":2.8},{"$f":"LOOKUP(BC39,Assumptions!45:45,Assumptions!46:46)","v":2.8},{"$f":"LOOKUP(BD39,Assumptions!45:45,Assumptions!46:46)","v":2.8},{"$f":"LOOKUP(BE39,Assumptions!45:45,Assumptions!46:46)","v":2.8},{"$f":"LOOKUP(BF39,Assumptions!45:45,Assumptions!46:46)","v":2.8},{"$f":"LOOKUP(BG39,Assumptions!45:45,Assumptions!46:46)","v":2.8},{"$f":"LOOKUP(BH39,Assumptions!45:45,Assumptions!46:46)","v":2.8},{"$f":"LOOKUP(BI39,Assumptions!45:45,Assumptions!46:46)","v":2.8},{"$f":"LOOKUP(BJ39,Assumptions!45:45,Assumptions!46:46)","v":2.8},{"$f":"LOOKUP(BK39,Assumptions!45:45,Assumptions!46:46)","v":2.8},{"$f":"LOOKUP(BL39,Assumptions!45:45,Assumptions!46:46)","v":2.8},{"$f":"LOOKUP(BM39,Assumptions!45:45,Assumptions!46:46)","v":2.8},{"$f":"LOOKUP(BN39,Assumptions!45:45,Assumptions!46:46)","v":2.8},{"$f":"LOOKUP(BO39,Assumptions!45:45,Assumptions!46:46)","v":2.8},{"$f":"LOOKUP(BP39,Assumptions!45:45,Assumptions!46:46)","v":2.8},{"$f":"LOOKUP(BQ39,Assumptions!45:45,Assumptions!46:46)","v":2.8},{"$f":"LOOKUP(BR39,Assumptions!45:45,Assumptions!46:46)","v":2.8},{"$f":"LOOKUP(BS39,Assumptions!45:45,Assumptions!46:46)","v":2.8},{"$f":"LOOKUP(BT39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(BU39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(BV39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(BW39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(BX39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(BY39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(BZ39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CA39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CB39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CC39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CD39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CE39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CF39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CG39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CH39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CI39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CJ39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CK39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CL39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CM39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CN39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CO39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CP39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CQ39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CR39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CS39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CT39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CU39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CV39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CW39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CX39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CY39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(CZ39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DA39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DB39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DC39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DD39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DE39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DF39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DG39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DH39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DI39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DJ39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DK39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DL39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DM39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DN39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DO39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DP39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DQ39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DR39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DS39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DT39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DU39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DV39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DW39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DX39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DY39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(DZ39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EA39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EB39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EC39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(ED39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EE39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EF39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EG39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EH39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EI39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EJ39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EK39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EL39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EM39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EN39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EO39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EP39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EQ39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(ER39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(ES39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(ET39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EU39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EV39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EW39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EX39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EY39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(EZ39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FA39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FB39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FC39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FD39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FE39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FF39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FG39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FH39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FI39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FJ39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FK39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FL39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FM39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FN39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FO39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FP39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FQ39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FR39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FS39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FT39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FU39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FV39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FW39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FX39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FY39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(FZ39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GA39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GB39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GC39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GD39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GE39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GF39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GG39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GH39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GI39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GJ39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GK39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GL39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GM39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GN39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GO39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GP39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GQ39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GR39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GS39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GT39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GU39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GV39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GW39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GX39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GY39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(GZ39,Assumptions!45:45,Assumptions!46:46)","v":3},{"$f":"LOOKUP(HA39,Assumptions!45:45,Assumptions!46:46)","v":3}]
[null,"Gas Usage",null,null,"MMBTU",null,null,null,null,{"$f":"J19","v":0},{"$f":"K19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2798640,2798640,2768220,2768220,2798640,2798640,2768220,2737800,3013919.9999999995,3013919.9999999995,2981160,2948400,3013919.9999999995,3013919.9999999995,2981160,2948400,2411136.0000000005,2411136.0000000005,2384928.0000000005,2384928.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,{"$f":"BW19","v":2384928.0000000005},2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2384928.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2384928.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2384928.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU19","v":0},0,0,0,0,0,0]
[null,"Gas Cost",null,null,"USD (\"000\")",null,null,null,null,{"$f":"J40*J41/1000","v":0},{"$f":"K40*K41/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6996.6,6996.6,6920.55,6920.55,6996.6,6996.6,6920.55,7665.8399999999992,8438.9759999999987,8438.9759999999987,8347.2479999999996,8255.5199999999986,8438.9759999999987,8438.9759999999987,8347.2479999999996,8255.5199999999986,6751.180800000001,6751.180800000001,6677.7984000000015,6677.7984000000015,6751.180800000001,6751.180800000001,6677.7984000000015,6604.4160000000011,6751.180800000001,6751.180800000001,6677.7984000000015,7076.1600000000017,7233.4080000000022,7233.4080000000022,{"$f":"BW40*BW41/1000","v":7154.7840000000015},7076.1600000000017,7233.4080000000022,7233.4080000000022,7154.7840000000015,7154.7840000000015,7233.4080000000022,7233.4080000000022,7154.7840000000015,7076.1600000000017,7233.4080000000022,7233.4080000000022,7154.7840000000015,7076.1600000000017,7233.4080000000022,7233.4080000000022,7154.7840000000015,7076.1600000000017,7233.4080000000022,7233.4080000000022,7154.7840000000015,7154.7840000000015,7233.4080000000022,7233.4080000000022,7154.7840000000015,7076.1600000000017,7233.4080000000022,7233.4080000000022,7154.7840000000015,7076.1600000000017,7233.4080000000022,7233.4080000000022,7154.7840000000015,7076.1600000000017,7233.4080000000022,7233.4080000000022,7154.7840000000015,7154.7840000000015,7233.4080000000022,7233.4080000000022,7154.7840000000015,7076.1600000000017,7233.4080000000022,7233.4080000000022,7154.7840000000015,7076.1600000000017,7233.4080000000022,7233.4080000000022,7154.7840000000015,7076.1600000000017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI40*EI41/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU40*GU41/1000","v":0},0,0,0,0,0,0]
[]
[null,"Variable O&M Per Unit",null,null,"USD / MWH",null,null,null,null,{"$f":"LOOKUP(J39,Assumptions!45:45,Assumptions!47:47)*J37","v":5},{"$f":"LOOKUP(K39,Assumptions!45:45,Assumptions!47:47)*K37","v":5},{"$f":"LOOKUP(L39,Assumptions!45:45,Assumptions!47:47)*L37","v":5},{"$f":"LOOKUP(M39,Assumptions!45:45,Assumptions!47:47)*M37","v":5},{"$f":"LOOKUP(N39,Assumptions!45:45,Assumptions!47:47)*N37","v":5},{"$f":"LOOKUP(O39,Assumptions!45:45,Assumptions!47:47)*O37","v":5},{"$f":"LOOKUP(P39,Assumptions!45:45,Assumptions!47:47)*P37","v":5},{"$f":"LOOKUP(Q39,Assumptions!45:45,Assumptions!47:47)*Q37","v":5},{"$f":"LOOKUP(R39,Assumptions!45:45,Assumptions!47:47)*R37","v":5},{"$f":"LOOKUP(S39,Assumptions!45:45,Assumptions!47:47)*S37","v":5},{"$f":"LOOKUP(T39,Assumptions!45:45,Assumptions!47:47)*T37","v":5},{"$f":"LOOKUP(U39,Assumptions!45:45,Assumptions!47:47)*U37","v":5},{"$f":"LOOKUP(V39,Assumptions!45:45,Assumptions!47:47)*V37","v":5},{"$f":"LOOKUP(W39,Assumptions!45:45,Assumptions!47:47)*W37","v":5},{"$f":"LOOKUP(X39,Assumptions!45:45,Assumptions!47:47)*X37","v":5},{"$f":"LOOKUP(Y39,Assumptions!45:45,Assumptions!47:47)*Y37","v":5},{"$f":"LOOKUP(Z39,Assumptions!45:45,Assumptions!47:47)*Z37","v":5},{"$f":"LOOKUP(AA39,Assumptions!45:45,Assumptions!47:47)*AA37","v":5},{"$f":"LOOKUP(AB39,Assumptions!45:45,Assumptions!47:47)*AB37","v":5},{"$f":"LOOKUP(AC39,Assumptions!45:45,Assumptions!47:47)*AC37","v":5},{"$f":"LOOKUP(AD39,Assumptions!45:45,Assumptions!47:47)*AD37","v":5},{"$f":"LOOKUP(AE39,Assumptions!45:45,Assumptions!47:47)*AE37","v":5},{"$f":"LOOKUP(AF39,Assumptions!45:45,Assumptions!47:47)*AF37","v":5},{"$f":"LOOKUP(AG39,Assumptions!45:45,Assumptions!47:47)*AG37","v":5},{"$f":"LOOKUP(AH39,Assumptions!45:45,Assumptions!47:47)*AH37","v":5},{"$f":"LOOKUP(AI39,Assumptions!45:45,Assumptions!47:47)*AI37","v":5},{"$f":"LOOKUP(AJ39,Assumptions!45:45,Assumptions!47:47)*AJ37","v":5},{"$f":"LOOKUP(AK39,Assumptions!45:45,Assumptions!47:47)*AK37","v":5},{"$f":"LOOKUP(AL39,Assumptions!45:45,Assumptions!47:47)*AL37","v":5},{"$f":"LOOKUP(AM39,Assumptions!45:45,Assumptions!47:47)*AM37","v":5},{"$f":"LOOKUP(AN39,Assumptions!45:45,Assumptions!47:47)*AN37","v":5},{"$f":"LOOKUP(AO39,Assumptions!45:45,Assumptions!47:47)*AO37","v":5},{"$f":"LOOKUP(AP39,Assumptions!45:45,Assumptions!47:47)*AP37","v":5},{"$f":"LOOKUP(AQ39,Assumptions!45:45,Assumptions!47:47)*AQ37","v":5},{"$f":"LOOKUP(AR39,Assumptions!45:45,Assumptions!47:47)*AR37","v":5},{"$f":"LOOKUP(AS39,Assumptions!45:45,Assumptions!47:47)*AS37","v":5.0248146578660187},{"$f":"LOOKUP(AT39,Assumptions!45:45,Assumptions!47:47)*AT37","v":5.0497524691810405},{"$f":"LOOKUP(AU39,Assumptions!45:45,Assumptions!47:47)*AU37","v":5.0748140451472024},{"$f":"LOOKUP(AV39,Assumptions!45:45,Assumptions!47:47)*AV37","v":5.1000000000000014},{"$f":"LOOKUP(AW39,Assumptions!45:45,Assumptions!47:47)*AW37","v":5.1253109510233408},{"$f":"LOOKUP(AX39,Assumptions!45:45,Assumptions!47:47)*AX37","v":5.1507475185646623},{"$f":"LOOKUP(AY39,Assumptions!45:45,Assumptions!47:47)*AY37","v":5.1763103260501486},{"$f":"LOOKUP(AZ39,Assumptions!45:45,Assumptions!47:47)*AZ37","v":5.7222000000000044},{"$f":"LOOKUP(BA39,Assumptions!45:45,Assumptions!47:47)*BA37","v":5.7505988870481914},{"$f":"LOOKUP(BB39,Assumptions!45:45,Assumptions!47:47)*BB37","v":5.7791387158295535},{"$f":"LOOKUP(BC39,Assumptions!45:45,Assumptions!47:47)*BC37","v":5.8078201858282679},{"$f":"LOOKUP(BD39,Assumptions!45:45,Assumptions!47:47)*BD37","v":5.8366440000000059},{"$f":"LOOKUP(BE39,Assumptions!45:45,Assumptions!47:47)*BE37","v":5.8656108647891569},{"$f":"LOOKUP(BF39,Assumptions!45:45,Assumptions!47:47)*BF37","v":5.8947214901461464},{"$f":"LOOKUP(BG39,Assumptions!45:45,Assumptions!47:47)*BG37","v":5.9239765895448357},{"$f":"LOOKUP(BH39,Assumptions!45:45,Assumptions!47:47)*BH37","v":5.9533768800000075},{"$f":"LOOKUP(BI39,Assumptions!45:45,Assumptions!47:47)*BI37","v":5.9829230820849411},{"$f":"LOOKUP(BJ39,Assumptions!45:45,Assumptions!47:47)*BJ37","v":6.012615919949071},{"$f":"LOOKUP(BK39,Assumptions!45:45,Assumptions!47:47)*BK37","v":6.042456121335734},{"$f":"LOOKUP(BL39,Assumptions!45:45,Assumptions!47:47)*BL37","v":6.0724444176000096},{"$f":"LOOKUP(BM39,Assumptions!45:45,Assumptions!47:47)*BM37","v":6.1025815437266422},{"$f":"LOOKUP(BN39,Assumptions!45:45,Assumptions!47:47)*BN37","v":6.1328682383480544},{"$f":"LOOKUP(BO39,Assumptions!45:45,Assumptions!47:47)*BO37","v":6.1633052437624514},{"$f":"LOOKUP(BP39,Assumptions!45:45,Assumptions!47:47)*BP37","v":6.1938933059520123},{"$f":"LOOKUP(BQ39,Assumptions!45:45,Assumptions!47:47)*BQ37","v":6.2246331746011769},{"$f":"LOOKUP(BR39,Assumptions!45:45,Assumptions!47:47)*BR37","v":6.255525603115017},{"$f":"LOOKUP(BS39,Assumptions!45:45,Assumptions!47:47)*BS37","v":6.2865713486377013},{"$f":"LOOKUP(BT39,Assumptions!45:45,Assumptions!47:47)*BT37","v":6.8921140058956949},{"$f":"LOOKUP(BU39,Assumptions!45:45,Assumptions!47:47)*BU37","v":6.9263190961016745},{"$f":"LOOKUP(BV39,Assumptions!45:45,Assumptions!47:47)*BV37","v":6.960693943829801},{"$f":"LOOKUP(BW39,Assumptions!45:45,Assumptions!47:47)*BW37","v":6.9952393915750424},{"$f":"LOOKUP(BX39,Assumptions!45:45,Assumptions!47:47)*BX37","v":7.0299562860136096},{"$f":"LOOKUP(BY39,Assumptions!45:45,Assumptions!47:47)*BY37","v":7.0648454780237078},{"$f":"LOOKUP(BZ39,Assumptions!45:45,Assumptions!47:47)*BZ37","v":7.0999078227063981},{"$f":"LOOKUP(CA39,Assumptions!45:45,Assumptions!47:47)*CA37","v":7.1351441794065451},{"$f":"LOOKUP(CB39,Assumptions!45:45,Assumptions!47:47)*CB37","v":7.1705554117338828},{"$f":"LOOKUP(CC39,Assumptions!45:45,Assumptions!47:47)*CC37","v":7.2061423875841832},{"$f":"LOOKUP(CD39,Assumptions!45:45,Assumptions!47:47)*CD37","v":7.2419059791605278},{"$f":"LOOKUP(CE39,Assumptions!45:45,Assumptions!47:47)*CE37","v":7.2778470629946765},{"$f":"LOOKUP(CF39,Assumptions!45:45,Assumptions!47:47)*CF37","v":7.3139665199685613},{"$f":"LOOKUP(CG39,Assumptions!45:45,Assumptions!47:47)*CG37","v":7.3502652353358684},{"$f":"LOOKUP(CH39,Assumptions!45:45,Assumptions!47:47)*CH37","v":7.3867440987437387},{"$f":"LOOKUP(CI39,Assumptions!45:45,Assumptions!47:47)*CI37","v":7.4234040042545715},{"$f":"LOOKUP(CJ39,Assumptions!45:45,Assumptions!47:47)*CJ37","v":7.460245850367933},{"$f":"LOOKUP(CK39,Assumptions!45:45,Assumptions!47:47)*CK37","v":7.497270540042587},{"$f":"LOOKUP(CL39,Assumptions!45:45,Assumptions!47:47)*CL37","v":7.5344789807186157},{"$f":"LOOKUP(CM39,Assumptions!45:45,Assumptions!47:47)*CM37","v":7.571872084339665},{"$f":"LOOKUP(CN39,Assumptions!45:45,Assumptions!47:47)*CN37","v":7.6094507673752956},{"$f":"LOOKUP(CO39,Assumptions!45:45,Assumptions!47:47)*CO37","v":7.6472159508434423},{"$f":"LOOKUP(CP39,Assumptions!45:45,Assumptions!47:47)*CP37","v":7.6851685603329916},{"$f":"LOOKUP(CQ39,Assumptions!45:45,Assumptions!47:47)*CQ37","v":7.723309526026461},{"$f":"LOOKUP(CR39,Assumptions!45:45,Assumptions!47:47)*CR37","v":7.7616397827228027},{"$f":"LOOKUP(CS39,Assumptions!45:45,Assumptions!47:47)*CS37","v":7.8001602698603127},{"$f":"LOOKUP(CT39,Assumptions!45:45,Assumptions!47:47)*CT37","v":7.8388719315396527},{"$f":"LOOKUP(CU39,Assumptions!45:45,Assumptions!47:47)*CU37","v":7.8777757165469922},{"$f":"LOOKUP(CV39,Assumptions!45:45,Assumptions!47:47)*CV37","v":7.9168725783772622},{"$f":"LOOKUP(CW39,Assumptions!45:45,Assumptions!47:47)*CW37","v":7.9561634752575223},{"$f":"LOOKUP(CX39,Assumptions!45:45,Assumptions!47:47)*CX37","v":7.9956493701704474},{"$f":"LOOKUP(CY39,Assumptions!45:45,Assumptions!47:47)*CY37","v":8.035331230877933},{"$f":"LOOKUP(CZ39,Assumptions!45:45,Assumptions!47:47)*CZ37","v":8.0752100299448095},{"$f":"LOOKUP(DA39,Assumptions!45:45,Assumptions!47:47)*DA37","v":8.115286744762674},{"$f":"LOOKUP(DB39,Assumptions!45:45,Assumptions!47:47)*DB37","v":8.1555623575738601},{"$f":"LOOKUP(DC39,Assumptions!45:45,Assumptions!47:47)*DC37","v":8.1960378554954954},{"$f":"LOOKUP(DD39,Assumptions!45:45,Assumptions!47:47)*DD37","v":8.2367142305437078},{"$f":"LOOKUP(DE39,Assumptions!45:45,Assumptions!47:47)*DE37","v":8.2775924796579297},{"$f":"LOOKUP(DF39,Assumptions!45:45,Assumptions!47:47)*DF37","v":8.3186736047253369},{"$f":"LOOKUP(DG39,Assumptions!45:45,Assumptions!47:47)*DG37","v":8.3599586126054071},{"$f":"LOOKUP(DH39,Assumptions!45:45,Assumptions!47:47)*DH37","v":8.4014485151545841},{"$f":"LOOKUP(DI39,Assumptions!45:45,Assumptions!47:47)*DI37","v":8.4431443292510906},{"$f":"LOOKUP(DJ39,Assumptions!45:45,Assumptions!47:47)*DJ37","v":8.4850470768198463},{"$f":"LOOKUP(DK39,Assumptions!45:45,Assumptions!47:47)*DK37","v":8.5271577848575166},{"$f":"LOOKUP(DL39,Assumptions!45:45,Assumptions!47:47)*DL37","v":8.5694774854576785},{"$f":"LOOKUP(DM39,Assumptions!45:45,Assumptions!47:47)*DM37","v":8.6120072158361154},{"$f":"LOOKUP(DN39,Assumptions!45:45,Assumptions!47:47)*DN37","v":8.6547480183562477},{"$f":"LOOKUP(DO39,Assumptions!45:45,Assumptions!47:47)*DO37","v":8.6977009405546717},{"$f":"LOOKUP(DP39,Assumptions!45:45,Assumptions!47:47)*DP37","v":8.7408670351668345},{"$f":"LOOKUP(DQ39,Assumptions!45:45,Assumptions!47:47)*DQ37","v":8.7842473601528397},{"$f":"LOOKUP(DR39,Assumptions!45:45,Assumptions!47:47)*DR37","v":8.8278429787233748},{"$f":"LOOKUP(DS39,Assumptions!45:45,Assumptions!47:47)*DS37","v":8.8716549593657668},{"$f":"LOOKUP(DT39,Assumptions!45:45,Assumptions!47:47)*DT37","v":8.9156843758701729},{"$f":"LOOKUP(DU39,Assumptions!45:45,Assumptions!47:47)*DU37","v":8.9156843758701729},{"$f":"LOOKUP(DV39,Assumptions!45:45,Assumptions!47:47)*DV37","v":8.9156843758701729},{"$f":"LOOKUP(DW39,Assumptions!45:45,Assumptions!47:47)*DW37","v":8.9156843758701729},{"$f":"LOOKUP(DX39,Assumptions!45:45,Assumptions!47:47)*DX37","v":8.9156843758701729},{"$f":"LOOKUP(DY39,Assumptions!45:45,Assumptions!47:47)*DY37","v":8.9156843758701729},{"$f":"LOOKUP(DZ39,Assumptions!45:45,Assumptions!47:47)*DZ37","v":8.9156843758701729},{"$f":"LOOKUP(EA39,Assumptions!45:45,Assumptions!47:47)*EA37","v":8.9156843758701729},{"$f":"LOOKUP(EB39,Assumptions!45:45,Assumptions!47:47)*EB37","v":8.9156843758701729},{"$f":"LOOKUP(EC39,Assumptions!45:45,Assumptions!47:47)*EC37","v":8.9156843758701729},{"$f":"LOOKUP(ED39,Assumptions!45:45,Assumptions!47:47)*ED37","v":8.9156843758701729},{"$f":"LOOKUP(EE39,Assumptions!45:45,Assumptions!47:47)*EE37","v":8.9156843758701729},{"$f":"LOOKUP(EF39,Assumptions!45:45,Assumptions!47:47)*EF37","v":8.9156843758701729},{"$f":"LOOKUP(EG39,Assumptions!45:45,Assumptions!47:47)*EG37","v":8.9156843758701729},{"$f":"LOOKUP(EH39,Assumptions!45:45,Assumptions!47:47)*EH37","v":8.9156843758701729},{"$f":"LOOKUP(EI39,Assumptions!45:45,Assumptions!47:47)*EI37","v":8.9156843758701729},{"$f":"LOOKUP(EJ39,Assumptions!45:45,Assumptions!47:47)*EJ37","v":8.9156843758701729},{"$f":"LOOKUP(EK39,Assumptions!45:45,Assumptions!47:47)*EK37","v":8.9156843758701729},{"$f":"LOOKUP(EL39,Assumptions!45:45,Assumptions!47:47)*EL37","v":8.9156843758701729},{"$f":"LOOKUP(EM39,Assumptions!45:45,Assumptions!47:47)*EM37","v":8.9156843758701729},{"$f":"LOOKUP(EN39,Assumptions!45:45,Assumptions!47:47)*EN37","v":8.9156843758701729},{"$f":"LOOKUP(EO39,Assumptions!45:45,Assumptions!47:47)*EO37","v":8.9156843758701729},{"$f":"LOOKUP(EP39,Assumptions!45:45,Assumptions!47:47)*EP37","v":8.9156843758701729},{"$f":"LOOKUP(EQ39,Assumptions!45:45,Assumptions!47:47)*EQ37","v":8.9156843758701729},{"$f":"LOOKUP(ER39,Assumptions!45:45,Assumptions!47:47)*ER37","v":8.9156843758701729},{"$f":"LOOKUP(ES39,Assumptions!45:45,Assumptions!47:47)*ES37","v":8.9156843758701729},{"$f":"LOOKUP(ET39,Assumptions!45:45,Assumptions!47:47)*ET37","v":8.9156843758701729},{"$f":"LOOKUP(EU39,Assumptions!45:45,Assumptions!47:47)*EU37","v":8.9156843758701729},{"$f":"LOOKUP(EV39,Assumptions!45:45,Assumptions!47:47)*EV37","v":8.9156843758701729},{"$f":"LOOKUP(EW39,Assumptions!45:45,Assumptions!47:47)*EW37","v":8.9156843758701729},{"$f":"LOOKUP(EX39,Assumptions!45:45,Assumptions!47:47)*EX37","v":8.9156843758701729},{"$f":"LOOKUP(EY39,Assumptions!45:45,Assumptions!47:47)*EY37","v":8.9156843758701729},{"$f":"LOOKUP(EZ39,Assumptions!45:45,Assumptions!47:47)*EZ37","v":8.9156843758701729},{"$f":"LOOKUP(FA39,Assumptions!45:45,Assumptions!47:47)*FA37","v":8.9156843758701729},{"$f":"LOOKUP(FB39,Assumptions!45:45,Assumptions!47:47)*FB37","v":8.9156843758701729},{"$f":"LOOKUP(FC39,Assumptions!45:45,Assumptions!47:47)*FC37","v":8.9156843758701729},{"$f":"LOOKUP(FD39,Assumptions!45:45,Assumptions!47:47)*FD37","v":8.9156843758701729},{"$f":"LOOKUP(FE39,Assumptions!45:45,Assumptions!47:47)*FE37","v":8.9156843758701729},{"$f":"LOOKUP(FF39,Assumptions!45:45,Assumptions!47:47)*FF37","v":8.9156843758701729},{"$f":"LOOKUP(FG39,Assumptions!45:45,Assumptions!47:47)*FG37","v":8.9156843758701729},{"$f":"LOOKUP(FH39,Assumptions!45:45,Assumptions!47:47)*FH37","v":8.9156843758701729},{"$f":"LOOKUP(FI39,Assumptions!45:45,Assumptions!47:47)*FI37","v":8.9156843758701729},{"$f":"LOOKUP(FJ39,Assumptions!45:45,Assumptions!47:47)*FJ37","v":8.9156843758701729},{"$f":"LOOKUP(FK39,Assumptions!45:45,Assumptions!47:47)*FK37","v":8.9156843758701729},{"$f":"LOOKUP(FL39,Assumptions!45:45,Assumptions!47:47)*FL37","v":8.9156843758701729},{"$f":"LOOKUP(FM39,Assumptions!45:45,Assumptions!47:47)*FM37","v":8.9156843758701729},{"$f":"LOOKUP(FN39,Assumptions!45:45,Assumptions!47:47)*FN37","v":8.9156843758701729},{"$f":"LOOKUP(FO39,Assumptions!45:45,Assumptions!47:47)*FO37","v":8.9156843758701729},{"$f":"LOOKUP(FP39,Assumptions!45:45,Assumptions!47:47)*FP37","v":8.9156843758701729},{"$f":"LOOKUP(FQ39,Assumptions!45:45,Assumptions!47:47)*FQ37","v":8.9156843758701729},{"$f":"LOOKUP(FR39,Assumptions!45:45,Assumptions!47:47)*FR37","v":8.9156843758701729},{"$f":"LOOKUP(FS39,Assumptions!45:45,Assumptions!47:47)*FS37","v":8.9156843758701729},{"$f":"LOOKUP(FT39,Assumptions!45:45,Assumptions!47:47)*FT37","v":8.9156843758701729},{"$f":"LOOKUP(FU39,Assumptions!45:45,Assumptions!47:47)*FU37","v":8.9156843758701729},{"$f":"LOOKUP(FV39,Assumptions!45:45,Assumptions!47:47)*FV37","v":8.9156843758701729},{"$f":"LOOKUP(FW39,Assumptions!45:45,Assumptions!47:47)*FW37","v":8.9156843758701729},{"$f":"LOOKUP(FX39,Assumptions!45:45,Assumptions!47:47)*FX37","v":8.9156843758701729},{"$f":"LOOKUP(FY39,Assumptions!45:45,Assumptions!47:47)*FY37","v":8.9156843758701729},{"$f":"LOOKUP(FZ39,Assumptions!45:45,Assumptions!47:47)*FZ37","v":8.9156843758701729},{"$f":"LOOKUP(GA39,Assumptions!45:45,Assumptions!47:47)*GA37","v":8.9156843758701729},{"$f":"LOOKUP(GB39,Assumptions!45:45,Assumptions!47:47)*GB37","v":8.9156843758701729},{"$f":"LOOKUP(GC39,Assumptions!45:45,Assumptions!47:47)*GC37","v":8.9156843758701729},{"$f":"LOOKUP(GD39,Assumptions!45:45,Assumptions!47:47)*GD37","v":8.9156843758701729},{"$f":"LOOKUP(GE39,Assumptions!45:45,Assumptions!47:47)*GE37","v":8.9156843758701729},{"$f":"LOOKUP(GF39,Assumptions!45:45,Assumptions!47:47)*GF37","v":8.9156843758701729},{"$f":"LOOKUP(GG39,Assumptions!45:45,Assumptions!47:47)*GG37","v":8.9156843758701729},{"$f":"LOOKUP(GH39,Assumptions!45:45,Assumptions!47:47)*GH37","v":8.9156843758701729},{"$f":"LOOKUP(GI39,Assumptions!45:45,Assumptions!47:47)*GI37","v":8.9156843758701729},{"$f":"LOOKUP(GJ39,Assumptions!45:45,Assumptions!47:47)*GJ37","v":8.9156843758701729},{"$f":"LOOKUP(GK39,Assumptions!45:45,Assumptions!47:47)*GK37","v":8.9156843758701729},{"$f":"LOOKUP(GL39,Assumptions!45:45,Assumptions!47:47)*GL37","v":8.9156843758701729},{"$f":"LOOKUP(GM39,Assumptions!45:45,Assumptions!47:47)*GM37","v":8.9156843758701729},{"$f":"LOOKUP(GN39,Assumptions!45:45,Assumptions!47:47)*GN37","v":8.9156843758701729},{"$f":"LOOKUP(GO39,Assumptions!45:45,Assumptions!47:47)*GO37","v":8.9156843758701729},{"$f":"LOOKUP(GP39,Assumptions!45:45,Assumptions!47:47)*GP37","v":8.9156843758701729},{"$f":"LOOKUP(GQ39,Assumptions!45:45,Assumptions!47:47)*GQ37","v":8.9156843758701729},{"$f":"LOOKUP(GR39,Assumptions!45:45,Assumptions!47:47)*GR37","v":8.9156843758701729},{"$f":"LOOKUP(GS39,Assumptions!45:45,Assumptions!47:47)*GS37","v":8.9156843758701729},{"$f":"LOOKUP(GT39,Assumptions!45:45,Assumptions!47:47)*GT37","v":8.9156843758701729},{"$f":"LOOKUP(GU39,Assumptions!45:45,Assumptions!47:47)*GU37","v":8.9156843758701729},{"$f":"LOOKUP(GV39,Assumptions!45:45,Assumptions!47:47)*GV37","v":8.9156843758701729},{"$f":"LOOKUP(GW39,Assumptions!45:45,Assumptions!47:47)*GW37","v":8.9156843758701729},{"$f":"LOOKUP(GX39,Assumptions!45:45,Assumptions!47:47)*GX37","v":8.9156843758701729},{"$f":"LOOKUP(GY39,Assumptions!45:45,Assumptions!47:47)*GY37","v":8.9156843758701729},{"$f":"LOOKUP(GZ39,Assumptions!45:45,Assumptions!47:47)*GZ37","v":8.9156843758701729},{"$f":"LOOKUP(HA39,Assumptions!45:45,Assumptions!47:47)*HA37","v":8.9156843758701729}]
[null,"Generation",null,null,"MWH",null,null,null,null,{"$f":"J16","v":0},{"$f":"K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,430560,430560,425880,425880,430560,430560,425880,421200,463679.99999999994,463679.99999999994,458640,453600,463679.99999999994,463679.99999999994,458640,453600,370944.00000000006,370944.00000000006,366912.00000000006,366912.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,{"$f":"BW16","v":366912.00000000006},362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,366912.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,366912.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,366912.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU16","v":0},0,0,0,0,0,0]
[null,"Variable O&M Cost",null,null,"USD (\"000\")",null,null,null,null,{"$f":"J45*J44/1000","v":0},{"$f":"K45*K44/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2163.4841990907926,2174.2214231305884,2161.2618055472904,2171.9880000000003,2206.7538830726094,2217.7058515932013,2204.4870416582371,2410.1906400000021,2666.4376919465053,2679.6710397558468,2663.6986500282769,2647.501718400003,2719.7664457854357,2733.2644605509649,2716.9726230288438,2700.4517527680032,2219.3294197609171,2230.3437998095887,2217.0496603915371,2228.0527261504549,2263.716008156136,2274.950675805781,2261.3906535993688,2247.6400028638668,2308.9903283192593,2320.4496893218975,2306.6184666713566,2501.0103304594304,2569.2765107843402,2582.0276543000018,{"$f":"BW45*BW44/1000","v":2566.6372756415826},2551.0305370686187,2620.6620410000269,2633.6682073860025,2617.970021154415,2630.9628272301029,2673.0752818200276,2686.3415715337233,2670.3294215775031,2654.0921707661919,2726.5367874564286,2740.0684029643976,2723.7360100090536,2707.1740141815162,2781.0675232055578,2794.8697710236866,2778.2107302092354,2761.3174944651478,2836.6888736696706,2850.7671664441614,2833.7749448134214,2847.8387759583893,2893.4226511430643,2907.7825097730451,2890.4504437096907,2872.874721241541,2951.2911041659272,2965.9381599685071,2948.2594525838849,2930.3322156663726,3010.3169262492456,3025.2569231678781,3007.2246416355638,2988.9388599797012,3070.5232647742318,3085.7620616312356,3067.3691344682757,3082.5922775923991,3131.9337300697171,3147.4773028638615,3128.7165171576416,3109.6919899228828,3194.5724046711125,3210.4268489211408,3191.2908475007966,3171.8858297213415,3258.4638527645357,3274.6353858995644,3255.1166644508126,3235.3235463157689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI45*EI44/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU45*GU44/1000","v":0},0,0,0,0,0,0]
[]
[null,"Fixed O&M Per unit",null,null,"USD / KW year",null,{"$f":"Assumptions!E48","v":7},null,null,{"$f":"$G$48*J37","v":7},{"$f":"$G$48*K37","v":7},{"$f":"$G$48*L37","v":7},{"$f":"$G$48*M37","v":7},{"$f":"$G$48*N37","v":7},{"$f":"$G$48*O37","v":7},{"$f":"$G$48*P37","v":7},{"$f":"$G$48*Q37","v":7},{"$f":"$G$48*R37","v":7},{"$f":"$G$48*S37","v":7},{"$f":"$G$48*T37","v":7},{"$f":"$G$48*U37","v":7},{"$f":"$G$48*V37","v":7},{"$f":"$G$48*W37","v":7},{"$f":"$G$48*X37","v":7},{"$f":"$G$48*Y37","v":7},{"$f":"$G$48*Z37","v":7},{"$f":"$G$48*AA37","v":7},{"$f":"$G$48*AB37","v":7},{"$f":"$G$48*AC37","v":7},{"$f":"$G$48*AD37","v":7},{"$f":"$G$48*AE37","v":7},{"$f":"$G$48*AF37","v":7},{"$f":"$G$48*AG37","v":7},{"$f":"$G$48*AH37","v":7},{"$f":"$G$48*AI37","v":7},{"$f":"$G$48*AJ37","v":7},{"$f":"$G$48*AK37","v":7},{"$f":"$G$48*AL37","v":7},{"$f":"$G$48*AM37","v":7},{"$f":"$G$48*AN37","v":7},{"$f":"$G$48*AO37","v":7},{"$f":"$G$48*AP37","v":7},{"$f":"$G$48*AQ37","v":7},{"$f":"$G$48*AR37","v":7},{"$f":"$G$48*AS37","v":7.0347405210124272},{"$f":"$G$48*AT37","v":7.0696534568534561},{"$f":"$G$48*AU37","v":7.1047396632060833},{"$f":"$G$48*AV37","v":7.1400000000000015},{"$f":"$G$48*AW37","v":7.1754353314326771},{"$f":"$G$48*AX37","v":7.2110465259905272},{"$f":"$G$48*AY37","v":7.2468344564702081},{"$f":"$G$48*AZ37","v":7.2828000000000062},{"$f":"$G$48*BA37","v":7.3189440380613346},{"$f":"$G$48*BB37","v":7.3552674565103402},{"$f":"$G$48*BC37","v":7.3917711455996136},{"$f":"$G$48*BD37","v":7.4284560000000077},{"$f":"$G$48*BE37","v":7.4653229188225634},{"$f":"$G$48*BF37","v":7.5023728056405501},{"$f":"$G$48*BG37","v":7.5396065685116085},{"$f":"$G$48*BH37","v":7.5770251200000089},{"$f":"$G$48*BI37","v":7.6146293771990159},{"$f":"$G$48*BJ37","v":7.6524202617533632},{"$f":"$G$48*BK37","v":7.6903986998818432},{"$f":"$G$48*BL37","v":7.7285656224000121},{"$f":"$G$48*BM37","v":7.7669219647429992},{"$f":"$G$48*BN37","v":7.8054686669884328},{"$f":"$G$48*BO37","v":7.8442066738794836},{"$f":"$G$48*BP37","v":7.8831369348480163},{"$f":"$G$48*BQ37","v":7.9222604040378615},{"$f":"$G$48*BR37","v":7.9615780403282042},{"$f":"$G$48*BS37","v":8.001090807357075},{"$f":"$G$48*BT37","v":8.0407996735449778},{"$f":"$G$48*BU37","v":8.0807056121186207},{"$f":"$G$48*BV37","v":8.1208096011347681},{"$f":"$G$48*BW37","v":8.1611126235042164},{"$f":"$G$48*BX37","v":8.2016156670158775},{"$f":"$G$48*BY37","v":8.2423197243609927},{"$f":"$G$48*BZ37","v":8.2832257931574649},{"$f":"$G$48*CA37","v":8.3243348759743014},{"$f":"$G$48*CB37","v":8.3656479803561954},{"$f":"$G$48*CC37","v":8.407166118848215},{"$f":"$G$48*CD37","v":8.4488903090206158},{"$f":"$G$48*CE37","v":8.4908215734937897},{"$f":"$G$48*CF37","v":8.5329609399633206},{"$f":"$G$48*CG37","v":8.5753094412251798},{"$f":"$G$48*CH37","v":8.6178681152010288},{"$f":"$G$48*CI37","v":8.6606380049636655},{"$f":"$G$48*CJ37","v":8.7036201587625897},{"$f":"$G$48*CK37","v":8.7468156300496851},{"$f":"$G$48*CL37","v":8.7902254775050519},{"$f":"$G$48*CM37","v":8.8338507650629428},{"$f":"$G$48*CN37","v":8.8776925619378453},{"$f":"$G$48*CO37","v":8.9217519426506815},{"$f":"$G$48*CP37","v":8.9660299870551565},{"$f":"$G$48*CQ37","v":9.010527780364205},{"$f":"$G$48*CR37","v":9.0552464131766044},{"$f":"$G$48*CS37","v":9.1001869815036986},{"$f":"$G$48*CT37","v":9.1453505867962619},{"$f":"$G$48*CU37","v":9.190738335971492},{"$f":"$G$48*CV37","v":9.2363513414401393},{"$f":"$G$48*CW37","v":9.2821907211337749},{"$f":"$G$48*CX37","v":9.3282575985321898},{"$f":"$G$48*CY37","v":9.374553102690923},{"$f":"$G$48*CZ37","v":9.4210783682689438},{"$f":"$G$48*DA37","v":9.4678345355564542},{"$f":"$G$48*DB37","v":9.5148227505028355},{"$f":"$G$48*DC37","v":9.5620441647447443},{"$f":"$G$48*DD37","v":9.6094999356343251},{"$f":"$G$48*DE37","v":9.6571912262675834},{"$f":"$G$48*DF37","v":9.7051192055128936},{"$f":"$G$48*DG37","v":9.7532850480396416},{"$f":"$G$48*DH37","v":9.8016899343470136},{"$f":"$G$48*DI37","v":9.850335050792939},{"$f":"$G$48*DJ37","v":9.8992215896231546},{"$f":"$G$48*DK37","v":9.9483507490004364},{"$f":"$G$48*DL37","v":9.9977237330339577},{"$f":"$G$48*DM37","v":10.047341751808801},{"$f":"$G$48*DN37","v":10.097206021415621},{"$f":"$G$48*DO37","v":10.14731776398045},{"$f":"$G$48*DP37","v":10.19767820769464},{"$f":"$G$48*DQ37","v":10.24828858684498},{"$f":"$G$48*DR37","v":10.299150141843938},{"$f":"$G$48*DS37","v":10.350264119260062},{"$f":"$G$48*DT37","v":10.401631771848535},{"$f":"$G$48*DU37","v":10.401631771848535},{"$f":"$G$48*DV37","v":10.401631771848535},{"$f":"$G$48*DW37","v":10.401631771848535},{"$f":"$G$48*DX37","v":10.401631771848535},{"$f":"$G$48*DY37","v":10.401631771848535},{"$f":"$G$48*DZ37","v":10.401631771848535},{"$f":"$G$48*EA37","v":10.401631771848535},{"$f":"$G$48*EB37","v":10.401631771848535},{"$f":"$G$48*EC37","v":10.401631771848535},{"$f":"$G$48*ED37","v":10.401631771848535},{"$f":"$G$48*EE37","v":10.401631771848535},{"$f":"$G$48*EF37","v":10.401631771848535},{"$f":"$G$48*EG37","v":10.401631771848535},{"$f":"$G$48*EH37","v":10.401631771848535},{"$f":"$G$48*EI37","v":10.401631771848535},{"$f":"$G$48*EJ37","v":10.401631771848535},{"$f":"$G$48*EK37","v":10.401631771848535},{"$f":"$G$48*EL37","v":10.401631771848535},{"$f":"$G$48*EM37","v":10.401631771848535},{"$f":"$G$48*EN37","v":10.401631771848535},{"$f":"$G$48*EO37","v":10.401631771848535},{"$f":"$G$48*EP37","v":10.401631771848535},{"$f":"$G$48*EQ37","v":10.401631771848535},{"$f":"$G$48*ER37","v":10.401631771848535},{"$f":"$G$48*ES37","v":10.401631771848535},{"$f":"$G$48*ET37","v":10.401631771848535},{"$f":"$G$48*EU37","v":10.401631771848535},{"$f":"$G$48*EV37","v":10.401631771848535},{"$f":"$G$48*EW37","v":10.401631771848535},{"$f":"$G$48*EX37","v":10.401631771848535},{"$f":"$G$48*EY37","v":10.401631771848535},{"$f":"$G$48*EZ37","v":10.401631771848535},{"$f":"$G$48*FA37","v":10.401631771848535},{"$f":"$G$48*FB37","v":10.401631771848535},{"$f":"$G$48*FC37","v":10.401631771848535},{"$f":"$G$48*FD37","v":10.401631771848535},{"$f":"$G$48*FE37","v":10.401631771848535},{"$f":"$G$48*FF37","v":10.401631771848535},{"$f":"$G$48*FG37","v":10.401631771848535},{"$f":"$G$48*FH37","v":10.401631771848535},{"$f":"$G$48*FI37","v":10.401631771848535},{"$f":"$G$48*FJ37","v":10.401631771848535},{"$f":"$G$48*FK37","v":10.401631771848535},{"$f":"$G$48*FL37","v":10.401631771848535},{"$f":"$G$48*FM37","v":10.401631771848535},{"$f":"$G$48*FN37","v":10.401631771848535},{"$f":"$G$48*FO37","v":10.401631771848535},{"$f":"$G$48*FP37","v":10.401631771848535},{"$f":"$G$48*FQ37","v":10.401631771848535},{"$f":"$G$48*FR37","v":10.401631771848535},{"$f":"$G$48*FS37","v":10.401631771848535},{"$f":"$G$48*FT37","v":10.401631771848535},{"$f":"$G$48*FU37","v":10.401631771848535},{"$f":"$G$48*FV37","v":10.401631771848535},{"$f":"$G$48*FW37","v":10.401631771848535},{"$f":"$G$48*FX37","v":10.401631771848535},{"$f":"$G$48*FY37","v":10.401631771848535},{"$f":"$G$48*FZ37","v":10.401631771848535},{"$f":"$G$48*GA37","v":10.401631771848535},{"$f":"$G$48*GB37","v":10.401631771848535},{"$f":"$G$48*GC37","v":10.401631771848535},{"$f":"$G$48*GD37","v":10.401631771848535},{"$f":"$G$48*GE37","v":10.401631771848535},{"$f":"$G$48*GF37","v":10.401631771848535},{"$f":"$G$48*GG37","v":10.401631771848535},{"$f":"$G$48*GH37","v":10.401631771848535},{"$f":"$G$48*GI37","v":10.401631771848535},{"$f":"$G$48*GJ37","v":10.401631771848535},{"$f":"$G$48*GK37","v":10.401631771848535},{"$f":"$G$48*GL37","v":10.401631771848535},{"$f":"$G$48*GM37","v":10.401631771848535},{"$f":"$G$48*GN37","v":10.401631771848535},{"$f":"$G$48*GO37","v":10.401631771848535},{"$f":"$G$48*GP37","v":10.401631771848535},{"$f":"$G$48*GQ37","v":10.401631771848535},{"$f":"$G$48*GR37","v":10.401631771848535},{"$f":"$G$48*GS37","v":10.401631771848535},{"$f":"$G$48*GT37","v":10.401631771848535},{"$f":"$G$48*GU37","v":10.401631771848535},{"$f":"$G$48*GV37","v":10.401631771848535},{"$f":"$G$48*GW37","v":10.401631771848535},{"$f":"$G$48*GX37","v":10.401631771848535},{"$f":"$G$48*GY37","v":10.401631771848535},{"$f":"$G$48*GZ37","v":10.401631771848535},{"$f":"$G$48*HA37","v":10.401631771848535}]
[null,"Capacity",null,null,"MW / Year",null,null,null,null,{"$f":"J13","v":0},{"$f":"K13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"BW13","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU13","v":0},0,0,0,0,0,0]
[null,"Fixed O&M",null,null,"USD (\"000\")",null,null,null,null,{"$f":"J48*J49*J4/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP48*AP49*AP4/12","v":0},0,0,527.60553907593203,530.22400926400917,532.8554747404562,535.50000000000011,538.15764985745079,540.82848944928958,543.51258423526565,546.21000000000049,548.92080285460008,551.64505923827551,554.38283591997106,557.13420000000053,559.89921891169229,562.67796042304121,565.47049263837062,568.27688400000068,571.09720328992614,573.93151963150228,576.77990249113827,579.64242168000089,582.51914735572495,585.41015002413246,588.31550054096124,591.23527011360125,594.16953030283958,597.11835302461532,600.08181055178068,603.05997551587336,606.05292090889657,{"$f":"BV48*BV49*BV4/12","v":609.06072008510762},612.08344676281627,615.12117502619083,618.17397932707445,621.2419344868099,624.32511569807264,627.42359852671461,630.53745891361609,633.66677317654614,636.81161801203427,639.97207049724909,643.14820809188848,646.34010864007712,649.54785037227487,652.77151190719428,656.01117225372639,659.2669108128789,662.53880737972065,665.82694214533842,669.13139569880116,672.45224902913674,675.78958352731536,679.1434809882453,682.51402361277735,685.90129400971966,689.30537519786185,692.72635060801042,696.16430408503311,699.61931988991421,703.09148270181925,706.58087762017078,710.08759016673412,{"$f":"DB48*DB49*DB4/12","v":713.61170628771254},717.15331235585597,720.71249517257422,724.2893419700689,727.88394041346703,731.4963786029731,735.12674507602605,738.7751288094704,742.44161922173646,746.12630617503271,749.82927997754678,753.55063138566004,757.29045160617159,761.04883229853374,764.82586557709794,768.6216440133735,772.43626063829527,776.26980894450469,780.12238288864012,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH48*EH49*EH4/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN48*FN49*FN4/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT48*GT49*GT4/12","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Total Operating Cost",null,"USD ('000s)",null,null,null,null,{"$f":"J50+J46+J42","v":0},{"$f":"K50+K46+K42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9687.6897381667259,9701.0454323945978,9614.6672802877474,9628.0380000000005,9741.5115329300606,9755.1343410424906,9668.5496258935018,10622.240640000002,11654.334494801104,11670.292098994121,11565.329485948248,11460.155918400002,11718.641664697127,11734.918420974005,11629.691115667214,11524.248636768003,9541.6074230508439,9555.4561194410926,9471.6279628826778,9485.4935478304578,9597.4159555118622,9611.5416258299156,9527.5045541403306,9443.2912729774689,9654.340658622099,9668.7488423465147,9584.4986772231387,10180.230305975305,10408.73743169324,10424.496374385111,{"$f":"BW50+BW46+BW42","v":10333.504722404399},10242.311712094812,10472.244020327103,10488.318141872815,10397.07913685249,10413.17042575682,10537.020740733646,10553.416344710271,10461.92503958954,10370.224241263442,10603.092995548319,10619.816511604477,10528.06786038133,10436.105526088711,10670.486695459287,10687.544681836567,10595.533537588957,10503.304436610488,10739.228269368474,10756.6274154733,10664.348528340739,10681.766256946636,10809.344674755845,10827.091803782767,10734.539818907553,10641.761071849553,10880.863408250963,10898.965479858423,10806.134935285705,10713.073093286544,10953.812516415983,10972.276629455593,10879.161953991421,10785.811355152277,11028.220606744304,11047.054002044704,10953.64951307125,10972.503022668427,11104.11685887919,11123.3269220856,11029.626823332675,10935.681269900431,11181.531036056775,11201.125300527314,11107.123679799332,11012.871695298441,11260.493496777912,11280.479646537862,11186.170473395319,11091.60592920441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI50+EI46+EI42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU50+GU46+GU42","v":0},0,0,0,0,0,0]
[]
["PPA Revenues:"]
[null,"Avaiable Hours",null,null,null,null,null,null,null,{"$f":"J25","v":0},{"$f":"K25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,{"$f":"BW25","v":1965.6000000000001},1944,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,{"$f":"EI25","v":1965.6000000000001},1944,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,1965.6000000000001,1944,1987.2,1987.2,{"$f":"GU25","v":1965.6000000000001},1944,1987.2,1987.2,1965.6000000000001,1965.6000000000001,1987.2]
[null,"Avaiable MWH",null,null,null,null,null,null,null,{"$f":"J55*J13","v":0},{"$f":"K55*K13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,596160,596160,589680,589680,596160,596160,589680,583200,596160,596160,589680,583200,596160,596160,589680,583200,596160,596160,589680,589680,596160,596160,589680,583200,596160,596160,589680,583200,596160,596160,{"$f":"BW55*BW13","v":589680},583200,596160,596160,589680,589680,596160,596160,589680,583200,596160,596160,589680,583200,596160,596160,589680,583200,596160,596160,589680,589680,596160,596160,589680,583200,596160,596160,589680,583200,596160,596160,589680,583200,596160,596160,589680,589680,596160,596160,589680,583200,596160,596160,589680,583200,596160,596160,589680,583200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI55*EI13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU55*GU13","v":0},0,0,0,0,0,0]
[null,null,"Capacity Revenues Before Penalty",null,null,null,{"$f":"Assumptions!E52","v":25},null,null,{"$f":"J56*$G$57/1000","v":0},{"$f":"K56*$G$57/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14904,14904,14742,14742,14904,14904,14742,14580,14904,14904,14742,14580,14904,14904,14742,14580,14904,14904,14742,14742,14904,14904,14742,14580,14904,14904,14742,14580,14904,14904,{"$f":"BW56*$G$57/1000","v":14742},14580,14904,14904,14742,14742,14904,14904,14742,14580,14904,14904,14742,14580,14904,14904,14742,14580,14904,14904,14742,14742,14904,14904,14742,14580,14904,14904,14742,14580,14904,14904,14742,14580,14904,14904,14742,14742,14904,14904,14742,14580,14904,14904,14742,14580,14904,14904,14742,14580,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI56*$G$57/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU56*$G$57/1000","v":0},0,0,0,0,0,0]
[null,"Capacity Penalty",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capacity Revenues",null,null,null,null,null,null,{"$f":"J57*(1-J58)","v":0},{"$f":"K57*(1-K58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14904,14904,14742,14742,14904,14904,14742,14580,14904,14904,14742,14580,14904,14904,14742,14580,14904,14904,14742,14742,14904,14904,14742,14580,14904,14904,14742,14580,14904,14904,{"$f":"BW57*(1-BW58)","v":14742},14580,14904,14904,14742,14742,14904,14904,14742,14580,14904,14904,14742,14580,14904,14904,14742,14580,14904,14904,14742,14742,14904,14904,14742,14580,14904,14904,14742,14580,14904,14904,14742,14580,14904,14904,14742,14742,14904,14904,14742,14580,14904,14904,14742,14580,14904,14904,14742,14580,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI57*(1-EI58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU57*(1-GU58)","v":0},0,0,0,0,0,0]
[]
[null,"Fuel Use with Contract Heat Rate",null,null,"MMBTU",null,null,null,null,{"$f":"J22","v":0},{"$f":"K22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2798640,2798640,2768220,2768220,2798640,2798640,2768220,2737800,3013919.9999999995,3013919.9999999995,2981160,2948400,3013919.9999999995,3013919.9999999995,2981160,2948400,2411136.0000000005,2411136.0000000005,2384928.0000000005,2384928.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,{"$f":"BW22","v":2384928.0000000005},2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2384928.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2384928.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2384928.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,2411136.0000000005,2411136.0000000005,2384928.0000000005,2358720.0000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU22","v":0},0,0,0,0,0,0]
[null,"Fuel Price",null,null,"USD/MMBTU",null,null,null,null,{"$f":"J40","v":2.5},{"$f":"K40","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,3,3,3,{"$f":"BW40","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"EI40","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"GU40","v":3},3,3,3,3,3,3]
[null,null,"Energy Revenue",null,null,null,null,null,null,{"$f":"J62*J61/1000","v":0},{"$f":"K62*K61/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6996.6,6996.6,6920.55,6920.55,6996.6,6996.6,6920.55,7665.8399999999992,8438.9759999999987,8438.9759999999987,8347.2479999999996,8255.5199999999986,8438.9759999999987,8438.9759999999987,8347.2479999999996,8255.5199999999986,6751.180800000001,6751.180800000001,6677.7984000000015,6677.7984000000015,6751.180800000001,6751.180800000001,6677.7984000000015,6604.4160000000011,6751.180800000001,6751.180800000001,6677.7984000000015,7076.1600000000017,7233.4080000000022,7233.4080000000022,{"$f":"BW62*BW61/1000","v":7154.7840000000015},7076.1600000000017,7233.4080000000022,7233.4080000000022,7154.7840000000015,7154.7840000000015,7233.4080000000022,7233.4080000000022,7154.7840000000015,7076.1600000000017,7233.4080000000022,7233.4080000000022,7154.7840000000015,7076.1600000000017,7233.4080000000022,7233.4080000000022,7154.7840000000015,7076.1600000000017,7233.4080000000022,7233.4080000000022,7154.7840000000015,7154.7840000000015,7233.4080000000022,7233.4080000000022,7154.7840000000015,7076.1600000000017,7233.4080000000022,7233.4080000000022,7154.7840000000015,7076.1600000000017,7233.4080000000022,7233.4080000000022,7154.7840000000015,7076.1600000000017,7233.4080000000022,7233.4080000000022,7154.7840000000015,7154.7840000000015,7233.4080000000022,7233.4080000000022,7154.7840000000015,7076.1600000000017,7233.4080000000022,7233.4080000000022,7154.7840000000015,7076.1600000000017,7233.4080000000022,7233.4080000000022,7154.7840000000015,7076.1600000000017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI62*EI61/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU62*GU61/1000","v":0},0,0,0,0,0,0]
[]
[null,"Variable O&M Charge",null,null,null,null,{"$f":"Assumptions!E53","v":5.5},null,null,{"$f":"$G$65*J37","v":5.5},5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,{"$f":"$G$65*AP37","v":5.5},5.5,5.5,5.5272961236526212,5.5547277160991442,5.5822954496619221,5.6100000000000012,5.6378420461256749,5.6658222704211285,5.693941358655163,5.7222000000000044,5.7505988870481914,5.7791387158295535,5.8078201858282679,5.8366440000000059,5.8656108647891569,5.8947214901461464,5.9239765895448357,5.9533768800000075,5.9829230820849411,6.012615919949071,6.042456121335734,6.0724444176000096,6.1025815437266422,6.1328682383480544,6.1633052437624514,6.1938933059520123,6.2246331746011769,6.255525603115017,6.2865713486377013,6.3177711720710539,6.3491258380932019,{"$f":"$G$65*BV37","v":6.3806361151773183},6.4123027756104563,6.4441265955124747,6.4761083548550662,6.5082488374808651,6.5405488311226661,6.5730091274227256,6.6056305219521683,6.6384138142304838,6.6713598077451204,6.7044693099711807,6.7377431323912127,6.7711820905150946,6.8047870039000236,6.8385586961706055,6.8724979950390388,6.9066057323253984,6.940882743978027,6.9753298700940212,7.0099479549398218,7.0447378469719082,7.0797003988575895,7.1148364674959028,7.1501469140386202,7.1856326039113485,7.2212944068347431,7.2571331968458237,7.2931498523193952,7.3293452559895771,7.3657202949714389,7.4022758607827415,7.4390128493657848,{"$f":"$G$65*DB37","v":7.4759321611093714},7.51303470087087,7.5503213779983982,7.5877931063531019,7.6254508043315594,7.6632953948882898,7.7013278055583685,7.7395489684801664,7.777959820418193,7.8165613027860577,7.855354361669538,7.8943399478497724,7.9335190168265601,7.9728925288417818,8.0124614489029309,8.0522267468067703,8.0921893971630947,8.1323503794186198,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,{"$f":"$G$65*EH37","v":8.1727106778809926},8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,{"$f":"$G$65*FN37","v":8.1727106778809926},8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,{"$f":"$G$65*GT37","v":8.1727106778809926},8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926,8.1727106778809926]
[null,null,"MWH - Generation ",null,null,null,null,null,null,{"$f":"J16","v":0},{"$f":"K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,430560,430560,425880,425880,430560,430560,425880,421200,463679.99999999994,463679.99999999994,458640,453600,463679.99999999994,463679.99999999994,458640,453600,370944.00000000006,370944.00000000006,366912.00000000006,366912.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,{"$f":"BW16","v":366912.00000000006},362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,366912.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,366912.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,366912.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU16","v":0},0,0,0,0,0,0]
[null,null,"Variable O&M Revenue",null,null,null,null,null,null,{"$f":"J65*J66/1000","v":0},{"$f":"K65*K66/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2379.8326189998729,2391.6435654436477,2377.3879861020196,2389.1868000000009,2427.4292713798704,2439.4764367525208,2424.9357458240611,2410.1906400000021,2666.4376919465053,2679.6710397558468,2663.6986500282769,2647.501718400003,2719.7664457854357,2733.2644605509649,2716.9726230288438,2700.4517527680032,2219.3294197609171,2230.3437998095887,2217.0496603915371,2228.0527261504549,2263.716008156136,2274.950675805781,2261.3906535993688,2247.6400028638668,2308.9903283192593,2320.4496893218975,2306.6184666713566,2292.5928029211441,2355.170134885645,2366.8586831083353,{"$f":"BW65*BW66/1000","v":2352.7508360047837},2338.4446589795671,2402.2735375833581,2414.1958567705024,2399.80585272488,2411.7159249609276,2450.3190083350255,2462.4797739059127,2447.8019697793779,2432.9178232023423,2499.3253885017266,2511.7293693840315,2496.758009174966,2481.5761796663896,2549.3118962717617,2561.9639567717131,2546.6931693584661,2531.2077032597185,2600.2981341971977,2613.2032359071482,2597.6270327456359,2610.5188779618575,2652.3040968811424,2665.4673006252915,2649.5795734005496,2633.4684944714131,2705.3501788187659,2718.7766466377984,2702.571164868561,2686.1378643608414,2759.4571823951419,2773.1521795705553,2756.6225881659334,2739.8606216480594,2814.6463260430455,2828.6152231619667,2811.7550399292527,2825.7095877930328,2870.9392525639073,2885.1875276252067,2867.9901407278385,2850.5509907626424,2928.3580376151867,2942.8912781777121,2925.349943542396,2907.5620105778962,2986.9251983674908,3001.7491037412678,2983.8569424132452,2965.7132507894553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI65*EI66/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU65*GU66/1000","v":0},0,0,0,0,0,0]
[]
[null,"Fixed O&M Charge"]
[null,null,"Capacity",null,null,null,{"$f":"Assumptions!E54","v":6},null,null,{"$f":"$G$70*J37","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"$G$70*AP37","v":6},6,6,6.0297775894392229,6.0597029630172479,6.0897768541766428,6.120000000000001,6.1503731412280089,6.1808970222775947,6.2115723912601783,6.2424000000000053,6.2733806040525728,6.3045149627231485,6.3358038390853828,6.3672480000000062,6.3988482161336258,6.4306052619776146,6.4625199158670927,6.4945929600000074,6.5268251804562993,6.5592173672171681,6.591770314184437,6.6244848192000108,6.6573616840654282,6.6904017145615136,6.7236057204681288,6.7569745155840142,6.7905089177467381,6.8242097488527467,6.8580778348774931,6.8921140058956949,6.9263190961016745,{"$f":"$G$70*BV37","v":6.960693943829801},6.9952393915750424,7.0299562860136096,7.0648454780237078,7.0999078227063981,7.1351441794065451,7.1705554117338828,7.2061423875841832,7.2419059791605278,7.2778470629946765,7.3139665199685613,7.3502652353358684,7.3867440987437387,7.4234040042545715,7.460245850367933,7.497270540042587,7.5344789807186157,7.571872084339665,7.6094507673752956,7.6472159508434423,7.6851685603329916,7.723309526026461,7.7616397827228027,7.8001602698603127,7.8388719315396527,7.8777757165469922,7.9168725783772622,7.9561634752575223,7.9956493701704474,8.035331230877933,8.0752100299448095,8.115286744762674,{"$f":"$G$70*DB37","v":8.1555623575738601},8.1960378554954954,8.2367142305437078,8.2775924796579297,8.3186736047253369,8.3599586126054071,8.4014485151545841,8.4431443292510906,8.4850470768198463,8.5271577848575166,8.5694774854576785,8.6120072158361154,8.6547480183562477,8.6977009405546717,8.7408670351668345,8.7842473601528397,8.8278429787233748,8.8716549593657668,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,{"$f":"$G$70*EH37","v":8.9156843758701729},8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,{"$f":"$G$70*FN37","v":8.9156843758701729},8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,{"$f":"$G$70*GT37","v":8.9156843758701729},8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729,8.9156843758701729]
[null,null,"Fixed O&M Revenue",null,null,null,null,null,null,{"$f":"J70*J49*J4/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP70*AP49*AP4/12","v":0},0,0,452.23331920794175,454.47772222629357,456.73326406324821,459.00000000000006,461.27798559210061,463.56727667081958,465.86792934451336,468.18000000000046,470.50354530394299,472.83862220423612,475.18528793140371,477.54360000000048,479.91361621002193,482.29539464832106,484.68899369003196,487.09447200000051,489.51188853422246,491.9413025412876,494.3827735638327,496.83636144000076,499.30212630490706,501.7801285921135,504.27042903510966,506.77308866880111,509.28816883100535,511.81573116395595,514.35583761581199,516.9085504421771,519.47393220762558,{"$f":"BV70*BV49*BV4/12","v":522.0520457872351},524.64295436812813,527.24672145102068,529.8634108517781,532.49308670297989,535.13581345549085,537.79165588004116,540.46067906881376,543.14294843703954,545.83852972460079,548.54748899764206,551.26989265019017,554.00580740578039,556.75530031909284,559.51843877759495,562.295290503194,565.08592355389612,567.89040632547483,570.70880755314715,573.54119631325818,576.38764202497441,579.24821445198461,582.12298370421024,585.01202023952351,587.9153948654739,590.83317874102443,593.76544337829466,596.71226064431414,599.67370276278359,602.64984231584492,605.64075224586077,608.64650585720051,{"$f":"DB70*DB49*DB4/12","v":611.66717681803948},614.70283916216215,617.75356729077805,620.81943597434474,623.90052035440021,626.99689594540553,630.10863863659381,633.23582469383177,636.37853076148849,639.53683386431373,642.71081140932586,645.90054118770865,649.10610137671858,652.32757054160038,655.56502763751257,658.818552011463,662.08822340425309,665.37412195243246,668.67632819026301,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH70*EH49*EH4/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN70*FN49*FN4/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT70*GT49*GT4/12","v":0},0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,null,null,{"$f":"J59+J63+J67+J71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP59+AP63+AP67+AP71","v":0},0,0,24732.665938207814,24746.721287669938,24496.671250165269,24510.736799999999,24789.30725697197,24803.643713423338,24553.353675168571,25124.210640000001,26479.917237250447,26495.48566196008,26228.131937959679,25960.5653184,26542.656061995458,26558.535855199287,26290.909616718876,26023.066224768001,24364.022108295143,24377.465902350879,24131.230833955371,24144.687487590454,24418.198934461048,24431.911604397894,24185.45948263448,23938.829091532669,24473.459297150264,24487.446220485854,24240.772704287167,24465.661353363324,25012.052067093271,{"$f":"BV59+BV63+BV67+BV71","v":25026.318728895571},24774.177790372913,24521.851380430591,25069.544948435141,25084.096943473483,24831.725666180369,24846.291580840971,25128.187687403843,25143.030722342955,24890.424499503981,24637.625312199987,25188.00328115192,25203.143176789818,24950.297309494057,24697.254618443989,25249.015186774959,25264.457880325612,25011.36757568394,24758.076510812869,25311.247330510458,25326.998877932128,25073.659247197622,25089.42586166607,25374.72411712067,25390.79069549077,25137.196752141575,24883.393937849713,25439.470439463083,25455.858349400583,25202.005007184405,24947.938616606705,25505.511688252343,{"$f":"DB59+DB63+DB67+DB71","v":25522.227356388597},25268.109427328094,25013.774188938842,25572.873762017392,25589.92374351637,25335.535935874657,25352.602226429626,25641.583077257743,25658.974058386699,25404.31097459215,25149.421802171972,25711.666578802899,25729.405379554431,25474.461514083996,25219.287038215411,25783.151750378958,25801.245327145527,25546.015064365674,25290.549578979724,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH59+EH63+EH67+EH71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN59+FN63+FN67+FN71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT59+GT63+GT67+GT71","v":0},0,0,0,0,0,0,0]
[]
[null,"Free Cashflow:"]
[null,null,"EBITA",null,null,null,null,null,{"$f":"SUM(J75:HA75)","v":1164780.9726312144},{"$f":"J72-J52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP72-AP52","v":0},0,0,15044.976200041088,15045.67585527534,14882.003969877522,14882.698799999998,15047.795724041909,15048.509372380848,14884.80404927507,14501.97,14825.582742449344,14825.193562965958,14662.80245201143,14500.409399999999,14824.014397298331,14823.617434225282,14661.218501051662,14498.817587999998,14822.414685244299,14822.009782909787,14659.602871072693,14659.193939759996,14820.782978949186,14820.369978567978,14657.954928494149,14495.5378185552,14819.118638528165,14818.697378139339,14656.274027064028,14285.43104738802,14603.314635400031,{"$f":"BV72-BV52","v":14601.822354510459},14440.673067968513,14279.539668335779,14597.300928108038,14595.778801600669,14434.64652932788,14433.121155084151,14591.166946670197,14589.614377632684,14428.499459914441,14267.401070936545,14584.910285603601,14583.326665185341,14422.229449112727,14261.149092355277,14578.528491315672,14576.913198489045,14415.834038094983,14254.772074202381,14572.019061141984,14570.371462458828,14409.310718856883,14407.659604719434,14565.379442364825,14563.698891708003,14402.656933234022,14241.63286600016,14558.607031212119,14556.89286954216,14395.8700718987,14234.865523320161,14551.699171836361,{"$f":"DB72-DB52","v":14549.950726933004},14388.947473336673,14227.962833786565,14544.653155273088,14542.869741471666,14381.886422803407,14380.0992037612,14537.466218378553,14535.647136301099,14374.684151259475,14213.74053227154,14530.135542746124,14528.280079027118,14367.337834284664,14206.415342916969,14522.658253601046,14520.765680607665,14359.844590970355,14198.943649775314,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH72-EH52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN72-FN52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT72-GT52","v":0},0,0,0,0,0,0,0]
[null,null,"CAPEX",null,null,null,null,null,{"$f":"SUM(J76:HA76)","v":500007.14285714249},{"$f":"J33","v":5000},5000,5000,5000,5000,15000,15000,15000,15000,15000,15000,20000,20000,15000,25000,12000,35000,14285.714285714284,15150,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,{"$f":"AP33","v":14285.714285714284},14285.714285714284,14285.714285714284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT33","v":0},0,0,0,0,0,0,0]
[null,null,"Free Cash Flow",null,null,null,null,null,null,{"$f":"J75-J76","v":-5000},{"$f":"K75-K76","v":-5000},-5000,-5000,-5000,-15000,-15000,-15000,-15000,-15000,-15000,-20000,-20000,-15000,-25000,-12000,-35000,-14285.714285714284,-15150,-14285.714285714284,-14285.714285714284,-14285.714285714284,-14285.714285714284,-14285.714285714284,-14285.714285714284,-14285.714285714284,-14285.714285714284,-14285.714285714284,-14285.714285714284,-14285.714285714284,-14285.714285714284,-14285.714285714284,-14285.714285714284,-14285.714285714284,-14285.714285714284,15044.976200041088,15045.67585527534,14882.003969877522,14882.698799999998,15047.795724041909,15048.509372380848,14884.80404927507,14501.97,14825.582742449344,14825.193562965958,14662.80245201143,14500.409399999999,14824.014397298331,14823.617434225282,14661.218501051662,14498.817587999998,14822.414685244299,14822.009782909787,14659.602871072693,14659.193939759996,14820.782978949186,14820.369978567978,14657.954928494149,14495.5378185552,14819.118638528165,14818.697378139339,14656.274027064028,14285.43104738802,14603.314635400031,14601.822354510459,{"$f":"BW75-BW76","v":14440.673067968513},14279.539668335779,14597.300928108038,14595.778801600669,14434.64652932788,14433.121155084151,14591.166946670197,14589.614377632684,14428.499459914441,14267.401070936545,14584.910285603601,14583.326665185341,14422.229449112727,14261.149092355277,14578.528491315672,14576.913198489045,14415.834038094983,14254.772074202381,14572.019061141984,14570.371462458828,14409.310718856883,14407.659604719434,14565.379442364825,14563.698891708003,14402.656933234022,14241.63286600016,14558.607031212119,14556.89286954216,14395.8700718987,14234.865523320161,14551.699171836361,14549.950726933004,14388.947473336673,14227.962833786565,14544.653155273088,14542.869741471666,14381.886422803407,14380.0992037612,14537.466218378553,14535.647136301099,14374.684151259475,14213.74053227154,14530.135542746124,14528.280079027118,14367.337834284664,14206.415342916969,14522.658253601046,14520.765680607665,14359.844590970355,14198.943649775314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI75-EI76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU75-GU76","v":0},0,0,0,0,0,0]
[null,null,"Project IRR",null,null,{"$f":"XIRR(J77:HA77,J6:HA6)","v":8.7809231877326976E-2}]
[]
[null,null,"Revenue with False",null,null,null,null,null,null,{"$f":"IF(J7,J72)*1","v":0},{"$f":"IF(K7,K72)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24732.665938207814,24746.721287669938,24496.671250165269,24510.736799999999,24789.30725697197,24803.643713423338,24553.353675168571,25124.210640000001,26479.917237250447,26495.48566196008,26228.131937959679,25960.5653184,26542.656061995458,26558.535855199287,26290.909616718876,26023.066224768001,24364.022108295143,24377.465902350879,24131.230833955371,24144.687487590454,24418.198934461048,24431.911604397894,24185.45948263448,23938.829091532669,24473.459297150264,24487.446220485854,24240.772704287167,24465.661353363324,25012.052067093271,25026.318728895571,{"$f":"IF(BW7,BW72)*1","v":24774.177790372913},24521.851380430591,25069.544948435141,25084.096943473483,24831.725666180369,24846.291580840971,25128.187687403843,25143.030722342955,24890.424499503981,24637.625312199987,25188.00328115192,25203.143176789818,24950.297309494057,24697.254618443989,25249.015186774959,25264.457880325612,25011.36757568394,24758.076510812869,25311.247330510458,25326.998877932128,25073.659247197622,25089.42586166607,25374.72411712067,25390.79069549077,25137.196752141575,24883.393937849713,25439.470439463083,25455.858349400583,25202.005007184405,24947.938616606705,25505.511688252343,25522.227356388597,25268.109427328094,25013.774188938842,25572.873762017392,25589.92374351637,25335.535935874657,25352.602226429626,25641.583077257743,25658.974058386699,25404.31097459215,25149.421802171972,25711.666578802899,25729.405379554431,25474.461514083996,25219.287038215411,25783.151750378958,25801.245327145527,25546.015064365674,25290.549578979724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI7,EI72)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GU7,GU72)*1","v":0},0,0,0,0,0,0]
[null,null,"Generation with False",null,null,null,null,null,null,{"$f":"IF(J7,J45)*1","v":0},{"$f":"IF(K7,K45)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,430560,430560,425880,425880,430560,430560,425880,421200,463679.99999999994,463679.99999999994,458640,453600,463679.99999999994,463679.99999999994,458640,453600,370944.00000000006,370944.00000000006,366912.00000000006,366912.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,{"$f":"IF(BW7,BW45)*1","v":366912.00000000006},362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,366912.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,366912.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,366912.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,370944.00000000006,370944.00000000006,366912.00000000006,362880.00000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI7,EI45)*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,{"$f":"IF(GU7,GU45)*1","v":0},0,0,0,0,0,0]
[null,null,"Average Revenue/MWH",null,null,{"$f":"AVERAGE(J82:HA82)*1000","v":65.934669926408716},null,null,null,{"$f":"IF(J81,J80/J81)","v":false},{"$f":"IF(K81,K80/K81)","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,5.7443018251132974E-2,5.7475662596780795E-2,5.7520125974840963E-2,5.7553153000845306E-2,5.7574570923847941E-2,5.7607868156408719E-2,5.7653220802030079E-2,5.9649123076923077E-2,5.7108172095519431E-2,5.7141747890700659E-2,5.7186752001481947E-2,5.7232286857142857E-2,5.7243478394572681E-2,5.7277725705657541E-2,5.732362989865445E-2,5.7370075451428575E-2,6.5681132753987501E-2,6.5717374866154657E-2,6.5768442661879048E-2,6.5805118087144732E-2,6.5827183980495835E-2,6.5864150934906315E-2,6.5916240086545216E-2,6.5968995512380585E-2,6.59761562315343E-2,6.6013862525033024E-2,6.6066993459704682E-2,6.7420803994056769E-2,6.7428107927593559E-2,6.7466568346962255E-2,{"$f":"IF(BW81,BW80/BW81)","v":6.7520761900327353E-2},6.7575648645366471E-2,6.7583098657574017E-2,6.7622328285330074E-2,6.7677605709762459E-2,6.7717304369551742E-2,6.7741189202154065E-2,6.7781203422465255E-2,6.7837586395386298E-2,6.7894690564925003E-2,6.7902441557625717E-2,6.7943256062343138E-2,6.8000766694722589E-2,6.805901294765207E-2,6.8066918960206807E-2,6.8108549755018566E-2,6.8167210600045616E-2,6.8226621778033694E-2,6.8234685910839518E-2,6.827714932154752E-2,6.8336983383475103E-2,6.8379954489539901E-2,6.8405808200484891E-2,6.8449120879407049E-2,6.8510151622573179E-2,6.8571963012151974E-2,6.8580352935923156E-2,6.8624531868423752E-2,6.8686783226453219E-2,6.8749830843823578E-2,6.875838856607018E-2,6.8803451077220801E-2,6.8866947462410857E-2,6.8931256032128629E-2,6.8939984908820168E-2,6.8985948670193795E-2,6.9050714983087638E-2,6.9097228290242951E-2,6.9125213178425154E-2,6.9172096215026249E-2,6.9238157854177973E-2,6.9305064490112339E-2,6.9314146013422229E-2,6.9361966710755341E-2,6.9429349582690106E-2,6.9497594351343159E-2,6.9506857505119243E-2,6.9555634616399034E-2,6.9624365145772471E-2,6.9693974809798609E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI81,EI80/EI81)","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,{"$f":"IF(GU81,GU80/GU81)","v":false},false,false,false,false,false,false]
[null,null,"Compound Factor Nominal",null,null,{"$f":"Assumptions!E56","v":7.0000000000000007E-2},null,null,1,{"$f":"I83*(1+$F$83/12*J4*J7)","v":1},{"$f":"J83*(1+$F$83/12*K4*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0175000000000001,1.0353062500000001,1.0534241093750001,1.0718590312890626,1.0906165643366212,1.1097023542125122,1.1291221454112312,1.1488817829559279,1.1689872141576567,1.1894444904054158,1.2102597689875105,1.231439314944792,1.2529895029563258,1.2749168192580616,1.2972278635950778,1.3199293512079917,1.3430281148541316,1.3665311068640791,1.3904454012342005,1.414778195755799,1.4395368141815257,1.4647287084297025,1.4903614608272224,1.5164427863916989,1.5429805351535537,1.569982694518741,1.597457391672819,1.6254128960270935,1.6538576217075678,1.6828001300874504,{"$f":"BV83*(1+$F$83/12*BW4*BW7)","v":1.712249132363981},1.7422134921803507,1.772702228293507,1.8037245172886436,1.8352896963411949,1.8674072660271659,1.9000868931826413,1.9333384138133376,1.9671718360550712,2.001597343186035,2.0366252966917906,2.0722662393838971,2.1085308985731155,2.1454301892981453,2.182975217610863,2.2211772839190531,2.2600478863876368,2.2995987243994205,2.3398417020764106,2.3807889318627478,2.422452738170346,2.4648456610883271,2.507980460157373,2.5518701182101271,2.5965278452788043,2.6419670825711834,2.6882015065161795,2.7352450328802127,2.7831118209556167,2.8318162778223401,2.8813730626842311,2.9317970912812052,2.9831035403786266,3.0353078523352526,3.0884257397511199,3.1424731901967649,3.1974664710252085,3.25342213426815,3.3103570216178428,3.3682882694961553,3.4272333142123381,3.4872098972110543,3.5482360704122482,3.6103302016444627,3.6735109801732411,3.7377974223262731,3.8032088772169832,3.8697650325682806,3.9374859206382258,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,{"$f":"EH83*(1+$F$83/12*EI4*EI7)","v":4.0063919242493951},4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,{"$f":"GT83*(1+$F$83/12*GU4*GU7)","v":4.0063919242493951},4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951,4.0063919242493951]
[null,null,"Compound Factor Real",null,null,{"$f":"F87","v":4.9019607843137303E-2},null,null,1,{"$f":"I84*(1+$F$84/12*J4*J7)","v":1},{"$f":"J84*(1+$F$84/12*K4*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0122549019607843,1.024659986543637,1.0372170942218677,1.0499280880236062,1.062794853808209,1.0758193005460548,1.0890033606017662,1.1023489900209054,1.1158581688201812,1.1295329012812128,1.1433752162478943,1.1573871674274028,1.1715708336948953,1.1859283194019405,1.2004617546887291,1.2151732958001105,1.2300651254055039,1.2451394529227282,1.2603985148458008,1.2758445750767542,1.2914799252615183,1.3073068851299192,1.3233278028398447,1.3395450553256272,1.3559610486506961,1.3725782183645525,1.3893990298641181,1.4064259787595117,1.4236615912443096,1.4411084244703427,{"$f":"BV84*(1+$F$84/12*BW4*BW7)","v":1.458769066927087},1.4766461388257031,1.4947422924877827,1.5130602127388584,1.5316026173067365,1.5503722572247112,1.5693719172397198,1.5886044162255006,1.6080726076008132,1.6277793797527838,1.6477276564654404,1.6679203973534973,1.6883605983014567,1.709051291908092,1.7299955479363773,1.751196473768931,1.7726572148690403,1.7943809552473373,1.8163709179341918,1.838630365457895,1.8611626003287025,1.883970965528809,1.9070588450083288,1.9304296641873524,1.9540868904641582,1.9780340337296503,2.0022746468881016,2.0268123263842792,2.0516507127370276,2.076793491079393,2.1022443917053657,2.1280071906233236,2.1540857101162563,2.1804838193088574,2.2072054347415637,2.234254520951632,2.2616350910613332,2.2893512073733593,2.317406981973523,2.3458065773408454,2.3745542069651204,2.403654135972046,2.4331106817560171,2.4629282146206739,2.4931111584272996,2.5236639912511634,2.5545912460459079,2.585897511316078,2.6175874317978924,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,{"$f":"EH84*(1+$F$84/12*EI4*EI7)","v":2.6496657091483566},2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,{"$f":"GT84*(1+$F$84/12*GU4*GU7)","v":2.6496657091483566},2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566,2.6496657091483566]
[]
[null,null,"PV of Revenue at Nominal Rate",null,null,{"$f":"Assumptions!E56","v":7.0000000000000007E-2},{"$f":"SUMPRODUCT(J80:HA80/J83:HA83)","v":1076196.3553465477}]
[null,null,"PV of Generation at Real Rate",null,null,{"$f":"Assumptions!E58","v":4.9019607843137303E-2},{"$f":"SUMPRODUCT(J81:HA81/J84:HA84)","v":19788255.108402424}]
[null,null,null,null,null,null,{"$f":"G86/G87*1000","v":54.385611538309753}]
[]
["Sources and Uses Summary:"]
[null,"Uses of Funds:"]
[null,null,"CAPEX",null,null,null,null,null,{"$f":"I76","v":500007.14285714249}]
[null,null,"IDC"]
[null,null,"Upfront Fee"]
[null,null,"Commitment Fee"]
[null,null,"DSRA"]
[null,null,null,"Total Uses",null,null,null,null,{"$f":"SUM(I92:I96)","v":500007.14285714249}]
[]
[]
[null,"Sources of Funds:"]
[null,null,"Debts",null,null,null,{"$f":"Assumptions!E61","v":0.76},null,{"$f":"I97*G101","v":380005.42857142829}]
[null,null,"Equity",null,null,null,{"$f":"1-G101","v":0.24},null,{"$f":"I97-I101","v":120001.7142857142}]
[null,null,null,"Total Sources",null,null,null,null,{"$f":"SUM(I101:I102)","v":500007.14285714249}]
[null,null,null,null,null,null,null,null,{"$f":"I97=I103","v":true}]
[]
["Pre-COD Funding"]
[null,null,"CAPEX",null,null,null,null,null,null,{"$f":"J76","v":5000},{"$f":"K76","v":5000},5000,5000,5000,15000,15000,15000,15000,15000,15000,20000,20000,15000,25000,12000,35000,14285.714285714284,15150,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU76","v":0},0,0,0,0,0,0]
[null,null,"IDC"]
[null,null,"Upfront Fee"]
[null,null,"Commitment Fee"]
[null,null,"DSRA"]
[null,null,null,"Total Funding Needs",null,null,null,null,null,{"$f":"SUM(J107:J111)","v":5000},{"$f":"SUM(K107:K111)","v":5000},5000,5000,5000,15000,15000,15000,15000,15000,15000,20000,20000,15000,25000,12000,35000,14285.714285714284,15150,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW107:BW111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI107:EI111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU107:GU111)","v":0},0,0,0,0,0,0]
[]
[null,null,"Pro-rata percent",null,null,null,null,null,{"$f":"SUM(J114:HA114)","v":1},{"$f":"J112/SUM(112:112)","v":9.9998571448979365E-3},{"$f":"K112/SUM(112:112)","v":9.9998571448979365E-3},{"$f":"L112/SUM(112:112)","v":9.9998571448979365E-3},{"$f":"M112/SUM(112:112)","v":9.9998571448979365E-3},{"$f":"N112/SUM(112:112)","v":9.9998571448979365E-3},{"$f":"O112/SUM(112:112)","v":2.9999571434693811E-2},{"$f":"P112/SUM(112:112)","v":2.9999571434693811E-2},{"$f":"Q112/SUM(112:112)","v":2.9999571434693811E-2},{"$f":"R112/SUM(112:112)","v":2.9999571434693811E-2},{"$f":"S112/SUM(112:112)","v":2.9999571434693811E-2},{"$f":"T112/SUM(112:112)","v":2.9999571434693811E-2},{"$f":"U112/SUM(112:112)","v":3.9999428579591746E-2},{"$f":"V112/SUM(112:112)","v":3.9999428579591746E-2},{"$f":"W112/SUM(112:112)","v":2.9999571434693811E-2},{"$f":"X112/SUM(112:112)","v":4.9999285724489688E-2},{"$f":"Y112/SUM(112:112)","v":2.3999657147755048E-2},{"$f":"Z112/SUM(112:112)","v":6.9999000014285565E-2},{"$f":"AA112/SUM(112:112)","v":2.8571020413994105E-2},{"$f":"AB112/SUM(112:112)","v":3.0299567149040751E-2},{"$f":"AC112/SUM(112:112)","v":2.8571020413994105E-2},{"$f":"AD112/SUM(112:112)","v":2.8571020413994105E-2},{"$f":"AE112/SUM(112:112)","v":2.8571020413994105E-2},{"$f":"AF112/SUM(112:112)","v":2.8571020413994105E-2},{"$f":"AG112/SUM(112:112)","v":2.8571020413994105E-2},{"$f":"AH112/SUM(112:112)","v":2.8571020413994105E-2},{"$f":"AI112/SUM(112:112)","v":2.8571020413994105E-2},{"$f":"AJ112/SUM(112:112)","v":2.8571020413994105E-2},{"$f":"AK112/SUM(112:112)","v":2.8571020413994105E-2},{"$f":"AL112/SUM(112:112)","v":2.8571020413994105E-2},{"$f":"AM112/SUM(112:112)","v":2.8571020413994105E-2},{"$f":"AN112/SUM(112:112)","v":2.8571020413994105E-2},{"$f":"AO112/SUM(112:112)","v":2.8571020413994105E-2},{"$f":"AP112/SUM(112:112)","v":2.8571020413994105E-2},{"$f":"AQ112/SUM(112:112)","v":2.8571020413994105E-2},{"$f":"AR112/SUM(112:112)","v":2.8571020413994105E-2},{"$f":"AS112/SUM(112:112)","v":0},{"$f":"AT112/SUM(112:112)","v":0},{"$f":"AU112/SUM(112:112)","v":0},{"$f":"AV112/SUM(112:112)","v":0},{"$f":"AW112/SUM(112:112)","v":0},{"$f":"AX112/SUM(112:112)","v":0},{"$f":"AY112/SUM(112:112)","v":0},{"$f":"AZ112/SUM(112:112)","v":0},{"$f":"BA112/SUM(112:112)","v":0},{"$f":"BB112/SUM(112:112)","v":0},{"$f":"BC112/SUM(112:112)","v":0},{"$f":"BD112/SUM(112:112)","v":0},{"$f":"BE112/SUM(112:112)","v":0},{"$f":"BF112/SUM(112:112)","v":0},{"$f":"BG112/SUM(112:112)","v":0},{"$f":"BH112/SUM(112:112)","v":0},{"$f":"BI112/SUM(112:112)","v":0},{"$f":"BJ112/SUM(112:112)","v":0},{"$f":"BK112/SUM(112:112)","v":0},{"$f":"BL112/SUM(112:112)","v":0},{"$f":"BM112/SUM(112:112)","v":0},{"$f":"BN112/SUM(112:112)","v":0},{"$f":"BO112/SUM(112:112)","v":0},{"$f":"BP112/SUM(112:112)","v":0},{"$f":"BQ112/SUM(112:112)","v":0},{"$f":"BR112/SUM(112:112)","v":0},{"$f":"BS112/SUM(112:112)","v":0},{"$f":"BT112/SUM(112:112)","v":0},{"$f":"BU112/SUM(112:112)","v":0},{"$f":"BV112/SUM(112:112)","v":0},{"$f":"BW112/SUM(112:112)","v":0},{"$f":"BX112/SUM(112:112)","v":0},{"$f":"BY112/SUM(112:112)","v":0},{"$f":"BZ112/SUM(112:112)","v":0},{"$f":"CA112/SUM(112:112)","v":0},{"$f":"CB112/SUM(112:112)","v":0},{"$f":"CC112/SUM(112:112)","v":0},{"$f":"CD112/SUM(112:112)","v":0},{"$f":"CE112/SUM(112:112)","v":0},{"$f":"CF112/SUM(112:112)","v":0},{"$f":"CG112/SUM(112:112)","v":0},{"$f":"CH112/SUM(112:112)","v":0},{"$f":"CI112/SUM(112:112)","v":0},{"$f":"CJ112/SUM(112:112)","v":0},{"$f":"CK112/SUM(112:112)","v":0},{"$f":"CL112/SUM(112:112)","v":0},{"$f":"CM112/SUM(112:112)","v":0},{"$f":"CN112/SUM(112:112)","v":0},{"$f":"CO112/SUM(112:112)","v":0},{"$f":"CP112/SUM(112:112)","v":0},{"$f":"CQ112/SUM(112:112)","v":0},{"$f":"CR112/SUM(112:112)","v":0},{"$f":"CS112/SUM(112:112)","v":0},{"$f":"CT112/SUM(112:112)","v":0},{"$f":"CU112/SUM(112:112)","v":0},{"$f":"CV112/SUM(112:112)","v":0},{"$f":"CW112/SUM(112:112)","v":0},{"$f":"CX112/SUM(112:112)","v":0},{"$f":"CY112/SUM(112:112)","v":0},{"$f":"CZ112/SUM(112:112)","v":0},{"$f":"DA112/SUM(112:112)","v":0},{"$f":"DB112/SUM(112:112)","v":0},{"$f":"DC112/SUM(112:112)","v":0},{"$f":"DD112/SUM(112:112)","v":0},{"$f":"DE112/SUM(112:112)","v":0},{"$f":"DF112/SUM(112:112)","v":0},{"$f":"DG112/SUM(112:112)","v":0},{"$f":"DH112/SUM(112:112)","v":0},{"$f":"DI112/SUM(112:112)","v":0},{"$f":"DJ112/SUM(112:112)","v":0},{"$f":"DK112/SUM(112:112)","v":0},{"$f":"DL112/SUM(112:112)","v":0},{"$f":"DM112/SUM(112:112)","v":0},{"$f":"DN112/SUM(112:112)","v":0},{"$f":"DO112/SUM(112:112)","v":0},{"$f":"DP112/SUM(112:112)","v":0},{"$f":"DQ112/SUM(112:112)","v":0},{"$f":"DR112/SUM(112:112)","v":0},{"$f":"DS112/SUM(112:112)","v":0},{"$f":"DT112/SUM(112:112)","v":0},{"$f":"DU112/SUM(112:112)","v":0},{"$f":"DV112/SUM(112:112)","v":0},{"$f":"DW112/SUM(112:112)","v":0},{"$f":"DX112/SUM(112:112)","v":0},{"$f":"DY112/SUM(112:112)","v":0},{"$f":"DZ112/SUM(112:112)","v":0},{"$f":"EA112/SUM(112:112)","v":0},{"$f":"EB112/SUM(112:112)","v":0},{"$f":"EC112/SUM(112:112)","v":0},{"$f":"ED112/SUM(112:112)","v":0},{"$f":"EE112/SUM(112:112)","v":0},{"$f":"EF112/SUM(112:112)","v":0},{"$f":"EG112/SUM(112:112)","v":0},{"$f":"EH112/SUM(112:112)","v":0},{"$f":"EI112/SUM(112:112)","v":0},{"$f":"EJ112/SUM(112:112)","v":0},{"$f":"EK112/SUM(112:112)","v":0},{"$f":"EL112/SUM(112:112)","v":0},{"$f":"EM112/SUM(112:112)","v":0},{"$f":"EN112/SUM(112:112)","v":0},{"$f":"EO112/SUM(112:112)","v":0},{"$f":"EP112/SUM(112:112)","v":0},{"$f":"EQ112/SUM(112:112)","v":0},{"$f":"ER112/SUM(112:112)","v":0},{"$f":"ES112/SUM(112:112)","v":0},{"$f":"ET112/SUM(112:112)","v":0},{"$f":"EU112/SUM(112:112)","v":0},{"$f":"EV112/SUM(112:112)","v":0},{"$f":"EW112/SUM(112:112)","v":0},{"$f":"EX112/SUM(112:112)","v":0},{"$f":"EY112/SUM(112:112)","v":0},{"$f":"EZ112/SUM(112:112)","v":0},{"$f":"FA112/SUM(112:112)","v":0},{"$f":"FB112/SUM(112:112)","v":0},{"$f":"FC112/SUM(112:112)","v":0},{"$f":"FD112/SUM(112:112)","v":0},{"$f":"FE112/SUM(112:112)","v":0},{"$f":"FF112/SUM(112:112)","v":0},{"$f":"FG112/SUM(112:112)","v":0},{"$f":"FH112/SUM(112:112)","v":0},{"$f":"FI112/SUM(112:112)","v":0},{"$f":"FJ112/SUM(112:112)","v":0},{"$f":"FK112/SUM(112:112)","v":0},{"$f":"FL112/SUM(112:112)","v":0},{"$f":"FM112/SUM(112:112)","v":0},{"$f":"FN112/SUM(112:112)","v":0},{"$f":"FO112/SUM(112:112)","v":0},{"$f":"FP112/SUM(112:112)","v":0},{"$f":"FQ112/SUM(112:112)","v":0},{"$f":"FR112/SUM(112:112)","v":0},{"$f":"FS112/SUM(112:112)","v":0},{"$f":"FT112/SUM(112:112)","v":0},{"$f":"FU112/SUM(112:112)","v":0},{"$f":"FV112/SUM(112:112)","v":0},{"$f":"FW112/SUM(112:112)","v":0},{"$f":"FX112/SUM(112:112)","v":0},{"$f":"FY112/SUM(112:112)","v":0},{"$f":"FZ112/SUM(112:112)","v":0},{"$f":"GA112/SUM(112:112)","v":0},{"$f":"GB112/SUM(112:112)","v":0},{"$f":"GC112/SUM(112:112)","v":0},{"$f":"GD112/SUM(112:112)","v":0},{"$f":"GE112/SUM(112:112)","v":0},{"$f":"GF112/SUM(112:112)","v":0},{"$f":"GG112/SUM(112:112)","v":0},{"$f":"GH112/SUM(112:112)","v":0},{"$f":"GI112/SUM(112:112)","v":0},{"$f":"GJ112/SUM(112:112)","v":0},{"$f":"GK112/SUM(112:112)","v":0},{"$f":"GL112/SUM(112:112)","v":0},{"$f":"GM112/SUM(112:112)","v":0},{"$f":"GN112/SUM(112:112)","v":0},{"$f":"GO112/SUM(112:112)","v":0},{"$f":"GP112/SUM(112:112)","v":0},{"$f":"GQ112/SUM(112:112)","v":0},{"$f":"GR112/SUM(112:112)","v":0},{"$f":"GS112/SUM(112:112)","v":0},{"$f":"GT112/SUM(112:112)","v":0},{"$f":"GU112/SUM(112:112)","v":0},{"$f":"GV112/SUM(112:112)","v":0},{"$f":"GW112/SUM(112:112)","v":0},{"$f":"GX112/SUM(112:112)","v":0},{"$f":"GY112/SUM(112:112)","v":0},{"$f":"GZ112/SUM(112:112)","v":0},{"$f":"HA112/SUM(112:112)","v":0}]
[null,null,"Debt Drawdawn",null,null,null,{"$f":"I101","v":380005.42857142829},null,null,{"$f":"$G$115*J114","v":3799.9999999999995},{"$f":"$G$115*K114","v":3799.9999999999995},3799.9999999999995,3799.9999999999995,3799.9999999999995,11400,11400,11400,11400,11400,11400,15199.999999999998,15199.999999999998,11400,19000,9120,26600,10857.142857142857,11514,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$115*BW114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$115*EI114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$115*GU114","v":0},0,0,0,0,0,0]
[null,null,"Equity Funding ",null,null,null,null,null,null,{"$f":"J112-J115","v":1200.0000000000005},{"$f":"K112-K115","v":1200.0000000000005},1200.0000000000005,1200.0000000000005,1200.0000000000005,3600,3600,3600,3600,3600,3600,4800.0000000000018,4800.0000000000018,3600,6000,2880,8400,3428.5714285714275,3636,3428.5714285714275,3428.5714285714275,3428.5714285714275,3428.5714285714275,3428.5714285714275,3428.5714285714275,3428.5714285714275,3428.5714285714275,3428.5714285714275,3428.5714285714275,3428.5714285714275,3428.5714285714275,3428.5714285714275,3428.5714285714275,3428.5714285714275,3428.5714285714275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW112-BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI112-EI115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU112-GU115","v":0},0,0,0,0,0,0]
[null,null,null,"Total Funding",null,null,null,null,null,{"$f":"SUM(J115:J116)","v":5000},{"$f":"SUM(K115:K116)","v":5000},5000,5000,5000,15000,15000,15000,15000,15000,15000,20000,20000,15000,25000,12000,35000,14285.714285714284,15150,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,14285.714285714284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW115:BW116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI115:EI116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU115:GU116)","v":0},0,0,0,0,0,0]
[]
["Debt Repayment "]
[null,"Debts Repaymetn Flag",null,null,null,null,{"$f":"Assumptions!E9","v":"2023-03-01"},{"$f":"Assumptions!E72","v":"2043-03-01"},{"$f":"SUM(J120:HA120)","v":80},{"$f":"AND(J5>=$G$120,J5<$H$120)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AP5>=$G$120,AP5<$H$120)*1","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BV5>=$G$120,BV5<$H$120)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(DB5>=$G$120,DB5<$H$120)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EH5>=$G$120,EH5<$H$120)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(FN5>=$G$120,FN5<$H$120)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GT5>=$G$120,GT5<$H$120)*1","v":0},0,0,0,0,0,0,0]
[null,"Flat Debt Repayment",null,null,null,null,{"$f":"I101","v":380005.42857142829},{"$f":"I120","v":80},{"$f":"SUM(J121:HA121)","v":380005.42857142782},{"$f":"$G$121/$H$121*J120","v":0},{"$f":"$G$121/$H$121*K120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,{"$f":"$G$121/$H$121*BW120","v":4750.0678571428534},4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$121/$H$121*EI120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$121/$H$121*GU120","v":0},0,0,0,0,0,0]
[]
[null,"Debt Balance"]
[null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"I127","v":0},{"$f":"J127","v":3799.9999999999995},7599.9999999999991,11399.999999999998,15199.999999999998,18999.999999999996,30399.999999999996,41800,53200,64600,76000,87400,102600,117800,129200,148200,157320,183920,194777.14285714287,206291.14285714287,217148.28571428574,228005.42857142861,238862.57142857148,249719.71428571435,260576.85714285722,271434.00000000006,282291.1428571429,293148.28571428574,304005.42857142858,314862.57142857142,325719.71428571426,336576.8571428571,347433.99999999994,358291.14285714278,369148.28571428562,380005.42857142846,375255.36071428563,370505.29285714281,365755.22499999998,361005.15714285715,356255.08928571432,351505.02142857149,346754.95357142866,342004.88571428583,337254.817857143,332504.75000000017,327754.68214285735,323004.61428571452,318254.54642857169,313504.47857142886,308754.41071428603,304004.3428571432,299254.27500000037,294504.20714285754,289754.13928571471,285004.07142857189,280254.00357142906,275503.93571428623,270753.8678571434,266003.80000000057,261253.73214285771,256503.66428571485,251753.596428572,247003.52857142914,242253.46071428628,{"$f":"BV127","v":237503.39285714342},232753.32500000056,228003.25714285771,223253.18928571485,218503.12142857199,213753.05357142913,209002.98571428627,204252.91785714342,199502.85000000056,194752.7821428577,190002.71428571484,185252.64642857198,180502.57857142913,175752.51071428627,171002.44285714341,166252.37500000055,161502.30714285769,156752.23928571484,152002.17142857198,147252.10357142912,142502.03571428626,137751.96785714341,133001.90000000055,128251.83214285769,123501.76428571483,118751.69642857197,114001.62857142912,109251.56071428626,104501.4928571434,99751.425000000541,95001.357142857683,90251.289285714825,85501.221428571967,80751.153571429109,76001.085714286251,71251.017857143393,66500.950000000536,61750.882142857685,57000.814285714834,52250.746428571983,47500.678571429133,42750.610714286282,38000.542857143431,33250.475000000581,28500.407142857726,23750.339285714872,19000.271428572018,14250.203571429163,9500.1357142863089,4750.0678571434555,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,{"$f":"EH127","v":6.0208549257367849E-10},6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,{"$f":"GT127","v":6.0208549257367849E-10},6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10]
[null,"Add: Debt Drawndown",null,null,null,null,null,null,null,{"$f":"J115","v":3799.9999999999995},{"$f":"K115","v":3799.9999999999995},3799.9999999999995,3799.9999999999995,3799.9999999999995,11400,11400,11400,11400,11400,11400,15199.999999999998,15199.999999999998,11400,19000,9120,26600,10857.142857142857,11514,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,10857.142857142857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU115","v":0},0,0,0,0,0,0]
[null,"Less: Debt Repayment ",null,null,null,null,null,null,null,{"$f":"J121","v":0},{"$f":"K121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,{"$f":"BW121","v":4750.0678571428534},4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU121","v":0},0,0,0,0,0,0]
[null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"J124+J125-J126","v":3799.9999999999995},{"$f":"K124+K125-K126","v":7599.9999999999991},11399.999999999998,15199.999999999998,18999.999999999996,30399.999999999996,41800,53200,64600,76000,87400,102600,117800,129200,148200,157320,183920,194777.14285714287,206291.14285714287,217148.28571428574,228005.42857142861,238862.57142857148,249719.71428571435,260576.85714285722,271434.00000000006,282291.1428571429,293148.28571428574,304005.42857142858,314862.57142857142,325719.71428571426,336576.8571428571,347433.99999999994,358291.14285714278,369148.28571428562,380005.42857142846,375255.36071428563,370505.29285714281,365755.22499999998,361005.15714285715,356255.08928571432,351505.02142857149,346754.95357142866,342004.88571428583,337254.817857143,332504.75000000017,327754.68214285735,323004.61428571452,318254.54642857169,313504.47857142886,308754.41071428603,304004.3428571432,299254.27500000037,294504.20714285754,289754.13928571471,285004.07142857189,280254.00357142906,275503.93571428623,270753.8678571434,266003.80000000057,261253.73214285771,256503.66428571485,251753.596428572,247003.52857142914,242253.46071428628,237503.39285714342,{"$f":"BW124+BW125-BW126","v":232753.32500000056},228003.25714285771,223253.18928571485,218503.12142857199,213753.05357142913,209002.98571428627,204252.91785714342,199502.85000000056,194752.7821428577,190002.71428571484,185252.64642857198,180502.57857142913,175752.51071428627,171002.44285714341,166252.37500000055,161502.30714285769,156752.23928571484,152002.17142857198,147252.10357142912,142502.03571428626,137751.96785714341,133001.90000000055,128251.83214285769,123501.76428571483,118751.69642857197,114001.62857142912,109251.56071428626,104501.4928571434,99751.425000000541,95001.357142857683,90251.289285714825,85501.221428571967,80751.153571429109,76001.085714286251,71251.017857143393,66500.950000000536,61750.882142857685,57000.814285714834,52250.746428571983,47500.678571429133,42750.610714286282,38000.542857143431,33250.475000000581,28500.407142857726,23750.339285714872,19000.271428572018,14250.203571429163,9500.1357142863089,4750.0678571434555,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,{"$f":"EI124+EI125-EI126","v":6.0208549257367849E-10},6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,{"$f":"GU124+GU125-GU126","v":6.0208549257367849E-10},6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10,6.0208549257367849E-10]
[null,"Closing Balance Test",null,null,null,null,{"$f":"LOOKUP(H120,5:5,127:127)","v":6.0208549257367849E-10},null,{"$f":"ROUND(G128,0)=0","v":true}]
[]
[null,"Interest Rate",null,null,null,null,{"$f":"Assumptions!E79","v":0.06},null,null,{"$f":"$G$130/12*J4","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$G$130/12*AP4","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"$G$130/12*BV4","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"$G$130/12*DB4","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"$G$130/12*EH4","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"$G$130/12*FN4","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"$G$130/12*GT4","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,"Interest Cost",null,null,null,null,null,null,null,{"$f":"J130*J124","v":0},{"$f":"K130*K124","v":18.999999999999996},37.999999999999993,56.999999999999993,75.999999999999986,94.999999999999986,151.99999999999997,209,266,323,380,437,513,589,646,741,786.6,919.6,973.88571428571436,1031.4557142857143,1085.7414285714287,1140.027142857143,1194.3128571428574,1248.5985714285719,1302.8842857142861,1357.1700000000003,1411.4557142857145,1465.7414285714287,1520.027142857143,1574.3128571428572,1628.5985714285714,1682.8842857142856,1737.1699999999998,1791.4557142857138,1845.7414285714281,5700.0814285714268,5628.830410714284,5557.579392857142,5486.3283749999991,5415.0773571428572,5343.8263392857143,5272.5753214285724,5201.3243035714295,5130.0732857142875,5058.8222678571447,4987.5712500000027,4916.3202321428598,4845.0692142857179,4773.818196428575,4702.567178571433,4631.3161607142902,4560.0651428571482,4488.8141250000053,4417.5631071428634,4346.3120892857205,4275.0610714285785,4203.8100535714357,4132.5590357142937,4061.3080178571508,3990.0570000000084,3918.8059821428656,3847.5549642857227,3776.3039464285798,3705.052928571437,3633.8019107142941,{"$f":"BW130*BW124","v":3562.5508928571512},3491.2998750000083,3420.0488571428655,3348.7978392857226,3277.5468214285797,3206.2958035714369,3135.044785714294,3063.7937678571511,2992.5427500000083,2921.2917321428654,2850.0407142857225,2778.7896964285796,2707.5386785714368,2636.2876607142939,2565.036642857151,2493.7856250000082,2422.5346071428653,2351.2835892857224,2280.0325714285796,2208.7815535714367,2137.5305357142938,2066.2795178571509,1995.0285000000081,1923.7774821428652,1852.5264642857223,1781.2754464285795,1710.0244285714366,1638.7734107142937,1567.5223928571509,1496.271375000008,1425.0203571428651,1353.7693392857223,1282.5183214285794,1211.2673035714365,1140.0162857142936,1068.7652678571508,997.51425000000802,926.26323214286526,855.01221428572251,783.76119642857975,712.510178571437,641.25916071429424,570.00814285715148,498.75712500000867,427.50610714286586,356.25508928572305,285.00407142858023,213.75305357143745,142.50203571429464,71.251017857151837,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,{"$f":"EI130*EI124","v":9.0312823886051771E-12},9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,{"$f":"GU130*GU124","v":9.0312823886051771E-12},9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12,9.0312823886051771E-12]
[null,"IDC",null,null,null,null,null,null,null,{"$f":"J131*J3","v":0},18.999999999999996,37.999999999999993,56.999999999999993,75.999999999999986,94.999999999999986,151.99999999999997,209,266,323,380,437,513,589,646,741,786.6,919.6,973.88571428571436,1031.4557142857143,1085.7414285714287,1140.027142857143,1194.3128571428574,1248.5985714285719,1302.8842857142861,1357.1700000000003,1411.4557142857145,1465.7414285714287,1520.027142857143,1574.3128571428572,1628.5985714285714,1682.8842857142856,{"$f":"AP131*AP3","v":1737.1699999999998},1791.4557142857138,1845.7414285714281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV131*BV3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB131*DB3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH131*EH3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN131*FN3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT131*GT3","v":0},0,0,0,0,0,0,0]
[null,"Interest Expenses",null,null,null,null,null,null,null,{"$f":"J131*J7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP131*AP7","v":0},0,0,5700.0814285714268,5628.830410714284,5557.579392857142,5486.3283749999991,5415.0773571428572,5343.8263392857143,5272.5753214285724,5201.3243035714295,5130.0732857142875,5058.8222678571447,4987.5712500000027,4916.3202321428598,4845.0692142857179,4773.818196428575,4702.567178571433,4631.3161607142902,4560.0651428571482,4488.8141250000053,4417.5631071428634,4346.3120892857205,4275.0610714285785,4203.8100535714357,4132.5590357142937,4061.3080178571508,3990.0570000000084,3918.8059821428656,3847.5549642857227,3776.3039464285798,3705.052928571437,{"$f":"BV131*BV7","v":3633.8019107142941},3562.5508928571512,3491.2998750000083,3420.0488571428655,3348.7978392857226,3277.5468214285797,3206.2958035714369,3135.044785714294,3063.7937678571511,2992.5427500000083,2921.2917321428654,2850.0407142857225,2778.7896964285796,2707.5386785714368,2636.2876607142939,2565.036642857151,2493.7856250000082,2422.5346071428653,2351.2835892857224,2280.0325714285796,2208.7815535714367,2137.5305357142938,2066.2795178571509,1995.0285000000081,1923.7774821428652,1852.5264642857223,1781.2754464285795,1710.0244285714366,1638.7734107142937,1567.5223928571509,1496.271375000008,1425.0203571428651,{"$f":"DB131*DB7","v":1353.7693392857223},1282.5183214285794,1211.2673035714365,1140.0162857142936,1068.7652678571508,997.51425000000802,926.26323214286526,855.01221428572251,783.76119642857975,712.510178571437,641.25916071429424,570.00814285715148,498.75712500000867,427.50610714286586,356.25508928572305,285.00407142858023,213.75305357143745,142.50203571429464,71.251017857151837,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH131*EH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN131*FN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT131*GT7","v":0},0,0,0,0,0,0,0]
[null,"Upfront Fee"]
[null,"Committement Fee"]
[]
[]
["Cash Flow Water Fall:"]
[null,"EBITDA",null,null,null,null,null,null,null,{"$f":"J75","v":0},{"$f":"K75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15044.976200041088,15045.67585527534,14882.003969877522,14882.698799999998,15047.795724041909,15048.509372380848,14884.80404927507,14501.97,14825.582742449344,14825.193562965958,14662.80245201143,14500.409399999999,14824.014397298331,14823.617434225282,14661.218501051662,14498.817587999998,14822.414685244299,14822.009782909787,14659.602871072693,14659.193939759996,14820.782978949186,14820.369978567978,14657.954928494149,14495.5378185552,14819.118638528165,14818.697378139339,14656.274027064028,14285.43104738802,14603.314635400031,14601.822354510459,{"$f":"BW75","v":14440.673067968513},14279.539668335779,14597.300928108038,14595.778801600669,14434.64652932788,14433.121155084151,14591.166946670197,14589.614377632684,14428.499459914441,14267.401070936545,14584.910285603601,14583.326665185341,14422.229449112727,14261.149092355277,14578.528491315672,14576.913198489045,14415.834038094983,14254.772074202381,14572.019061141984,14570.371462458828,14409.310718856883,14407.659604719434,14565.379442364825,14563.698891708003,14402.656933234022,14241.63286600016,14558.607031212119,14556.89286954216,14395.8700718987,14234.865523320161,14551.699171836361,14549.950726933004,14388.947473336673,14227.962833786565,14544.653155273088,14542.869741471666,14381.886422803407,14380.0992037612,14537.466218378553,14535.647136301099,14374.684151259475,14213.74053227154,14530.135542746124,14528.280079027118,14367.337834284664,14206.415342916969,14522.658253601046,14520.765680607665,14359.844590970355,14198.943649775314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU75","v":0},0,0,0,0,0,0]
[null,"Less Taxes"]
[null,"Less Working Capital"]
[null,"CFADS",null,null,null,null,null,null,null,{"$f":"J139-J140-J141","v":0},{"$f":"K139-K140-K141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15044.976200041088,15045.67585527534,14882.003969877522,14882.698799999998,15047.795724041909,15048.509372380848,14884.80404927507,14501.97,14825.582742449344,14825.193562965958,14662.80245201143,14500.409399999999,14824.014397298331,14823.617434225282,14661.218501051662,14498.817587999998,14822.414685244299,14822.009782909787,14659.602871072693,14659.193939759996,14820.782978949186,14820.369978567978,14657.954928494149,14495.5378185552,14819.118638528165,14818.697378139339,14656.274027064028,14285.43104738802,14603.314635400031,14601.822354510459,{"$f":"BW139-BW140-BW141","v":14440.673067968513},14279.539668335779,14597.300928108038,14595.778801600669,14434.64652932788,14433.121155084151,14591.166946670197,14589.614377632684,14428.499459914441,14267.401070936545,14584.910285603601,14583.326665185341,14422.229449112727,14261.149092355277,14578.528491315672,14576.913198489045,14415.834038094983,14254.772074202381,14572.019061141984,14570.371462458828,14409.310718856883,14407.659604719434,14565.379442364825,14563.698891708003,14402.656933234022,14241.63286600016,14558.607031212119,14556.89286954216,14395.8700718987,14234.865523320161,14551.699171836361,14549.950726933004,14388.947473336673,14227.962833786565,14544.653155273088,14542.869741471666,14381.886422803407,14380.0992037612,14537.466218378553,14535.647136301099,14374.684151259475,14213.74053227154,14530.135542746124,14528.280079027118,14367.337834284664,14206.415342916969,14522.658253601046,14520.765680607665,14359.844590970355,14198.943649775314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI139-EI140-EI141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU139-GU140-GU141","v":0},0,0,0,0,0,0]
[null,"Less Interest",null,null,null,null,null,null,null,{"$f":"J133","v":0},{"$f":"K133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5700.0814285714268,5628.830410714284,5557.579392857142,5486.3283749999991,5415.0773571428572,5343.8263392857143,5272.5753214285724,5201.3243035714295,5130.0732857142875,5058.8222678571447,4987.5712500000027,4916.3202321428598,4845.0692142857179,4773.818196428575,4702.567178571433,4631.3161607142902,4560.0651428571482,4488.8141250000053,4417.5631071428634,4346.3120892857205,4275.0610714285785,4203.8100535714357,4132.5590357142937,4061.3080178571508,3990.0570000000084,3918.8059821428656,3847.5549642857227,3776.3039464285798,3705.052928571437,3633.8019107142941,{"$f":"BW133","v":3562.5508928571512},3491.2998750000083,3420.0488571428655,3348.7978392857226,3277.5468214285797,3206.2958035714369,3135.044785714294,3063.7937678571511,2992.5427500000083,2921.2917321428654,2850.0407142857225,2778.7896964285796,2707.5386785714368,2636.2876607142939,2565.036642857151,2493.7856250000082,2422.5346071428653,2351.2835892857224,2280.0325714285796,2208.7815535714367,2137.5305357142938,2066.2795178571509,1995.0285000000081,1923.7774821428652,1852.5264642857223,1781.2754464285795,1710.0244285714366,1638.7734107142937,1567.5223928571509,1496.271375000008,1425.0203571428651,1353.7693392857223,1282.5183214285794,1211.2673035714365,1140.0162857142936,1068.7652678571508,997.51425000000802,926.26323214286526,855.01221428572251,783.76119642857975,712.510178571437,641.25916071429424,570.00814285715148,498.75712500000867,427.50610714286586,356.25508928572305,285.00407142858023,213.75305357143745,142.50203571429464,71.251017857151837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU133","v":0},0,0,0,0,0,0]
[null,"Less Repayment",null,null,null,null,null,null,null,{"$f":"J126","v":0},{"$f":"K126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,{"$f":"BW126","v":4750.0678571428534},4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,4750.0678571428534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU126","v":0},0,0,0,0,0,0]
[null,"Net Cash Flow  - Dividends",null,null,null,null,null,null,null,{"$f":"J142-J143-J144","v":0},{"$f":"K142-K143-K144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4594.8269143268089,4666.7775874182016,4574.3567198775263,4646.3025678571457,4882.6505097561976,4954.6151759522809,4862.1608707036439,4550.5778392857164,4945.4415995922036,5016.3034379659593,4925.1633448685743,4834.0213107142854,5228.8773258697593,5299.7313806538523,5208.5834653373759,5117.4335701428545,5512.2816852442966,5583.1278007669289,5491.9719067869764,5562.8139933314224,5795.6540503777551,5866.4920678536882,5775.3280356370024,5684.1619435551956,6078.9937813853039,6149.8235388536204,6058.6512056354522,5759.0592438165868,6148.193849685741,6217.9525866533122,{"$f":"BW142-BW143-BW144","v":6128.0543179685092},6038.1719361929181,6427.1842138223192,6496.9131051720933,6407.0318507564471,6476.757494369861,6706.05430381305,6775.7527526326803,6685.8888527715799,6596.0414816508264,6984.8017141750252,7054.4691116139084,6964.622913398437,6874.7935744981305,7263.423991315668,7333.0597163461834,7243.2315738092648,7153.4206277738058,7541.9186325705514,7611.5220517445387,7521.7123259997361,7591.3122297194304,7820.283085221964,7889.8535524222852,7800.062611805447,7710.2895624287275,8098.5147454978296,8168.0516016850133,8078.2798218986964,7988.5262911772998,8376.6109575506416,8446.1135305044299,8356.36129476524,8266.6276730722748,8654.569012415941,8724.0366164716615,8634.3043156605454,8703.7681144754824,8932.3861469499789,9001.8180827296637,8912.1061155451825,8822.4135144143911,9210.0595427461194,9279.4550968842559,9189.7638699989438,9100.0923964883914,9487.5863250296134,9556.9447698933727,9467.2746981132077,9377.6247747753077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI142-EI143-EI144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU142-GU143-GU144","v":0},0,0,0,0,0,0]
[]
["Outputs:"]
[null,"Equity IRR"]
[null,null,"Equity Cash Flow",null,null,null,null,null,null,{"$f":"J145-J116","v":-1200.0000000000005},{"$f":"K145-K116","v":-1200.0000000000005},-1200.0000000000005,-1200.0000000000005,-1200.0000000000005,-3600,-3600,-3600,-3600,-3600,-3600,-4800.0000000000018,-4800.0000000000018,-3600,-6000,-2880,-8400,-3428.5714285714275,-3636,-3428.5714285714275,-3428.5714285714275,-3428.5714285714275,-3428.5714285714275,-3428.5714285714275,-3428.5714285714275,-3428.5714285714275,-3428.5714285714275,-3428.5714285714275,-3428.5714285714275,-3428.5714285714275,-3428.5714285714275,-3428.5714285714275,-3428.5714285714275,-3428.5714285714275,-3428.5714285714275,4594.8269143268089,4666.7775874182016,4574.3567198775263,4646.3025678571457,4882.6505097561976,4954.6151759522809,4862.1608707036439,4550.5778392857164,4945.4415995922036,5016.3034379659593,4925.1633448685743,4834.0213107142854,5228.8773258697593,5299.7313806538523,5208.5834653373759,5117.4335701428545,5512.2816852442966,5583.1278007669289,5491.9719067869764,5562.8139933314224,5795.6540503777551,5866.4920678536882,5775.3280356370024,5684.1619435551956,6078.9937813853039,6149.8235388536204,6058.6512056354522,5759.0592438165868,6148.193849685741,6217.9525866533122,{"$f":"BW145-BW116","v":6128.0543179685092},6038.1719361929181,6427.1842138223192,6496.9131051720933,6407.0318507564471,6476.757494369861,6706.05430381305,6775.7527526326803,6685.8888527715799,6596.0414816508264,6984.8017141750252,7054.4691116139084,6964.622913398437,6874.7935744981305,7263.423991315668,7333.0597163461834,7243.2315738092648,7153.4206277738058,7541.9186325705514,7611.5220517445387,7521.7123259997361,7591.3122297194304,7820.283085221964,7889.8535524222852,7800.062611805447,7710.2895624287275,8098.5147454978296,8168.0516016850133,8078.2798218986964,7988.5262911772998,8376.6109575506416,8446.1135305044299,8356.36129476524,8266.6276730722748,8654.569012415941,8724.0366164716615,8634.3043156605454,8703.7681144754824,8932.3861469499789,9001.8180827296637,8912.1061155451825,8822.4135144143911,9210.0595427461194,9279.4550968842559,9189.7638699989438,9100.0923964883914,9487.5863250296134,9556.9447698933727,9467.2746981132077,9377.6247747753077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI145-EI116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU145-GU116","v":0},0,0,0,0,0,0]
[null,null,"IRR",null,null,{"$f":"XIRR(J149:HA149,J6:HA6)","v":0.15887460112571722}]
[]
[null,"DSCR"]
[null,null,"CFADS",null,null,null,null,null,null,{"$f":"J142","v":0},{"$f":"K142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15044.976200041088,15045.67585527534,14882.003969877522,14882.698799999998,15047.795724041909,15048.509372380848,14884.80404927507,14501.97,14825.582742449344,14825.193562965958,14662.80245201143,14500.409399999999,14824.014397298331,14823.617434225282,14661.218501051662,14498.817587999998,14822.414685244299,14822.009782909787,14659.602871072693,14659.193939759996,14820.782978949186,14820.369978567978,14657.954928494149,14495.5378185552,14819.118638528165,14818.697378139339,14656.274027064028,14285.43104738802,14603.314635400031,14601.822354510459,{"$f":"BW142","v":14440.673067968513},14279.539668335779,14597.300928108038,14595.778801600669,14434.64652932788,14433.121155084151,14591.166946670197,14589.614377632684,14428.499459914441,14267.401070936545,14584.910285603601,14583.326665185341,14422.229449112727,14261.149092355277,14578.528491315672,14576.913198489045,14415.834038094983,14254.772074202381,14572.019061141984,14570.371462458828,14409.310718856883,14407.659604719434,14565.379442364825,14563.698891708003,14402.656933234022,14241.63286600016,14558.607031212119,14556.89286954216,14395.8700718987,14234.865523320161,14551.699171836361,14549.950726933004,14388.947473336673,14227.962833786565,14544.653155273088,14542.869741471666,14381.886422803407,14380.0992037612,14537.466218378553,14535.647136301099,14374.684151259475,14213.74053227154,14530.135542746124,14528.280079027118,14367.337834284664,14206.415342916969,14522.658253601046,14520.765680607665,14359.844590970355,14198.943649775314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU142","v":0},0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,null,null,{"$f":"J143+J144","v":0},{"$f":"K143+K144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10450.14928571428,10378.898267857137,10307.647249999995,10236.396232142852,10165.145214285711,10093.894196428568,10022.643178571427,9951.3921607142838,9880.1411428571409,9808.8901249999981,9737.6391071428552,9666.3880892857123,9595.1370714285713,9523.8860535714284,9452.6350357142874,9381.3840178571445,9310.1330000000016,9238.8819821428588,9167.6309642857159,9096.379946428573,9025.128928571432,8953.8779107142891,8882.6268928571481,8811.3758750000052,8740.1248571428623,8668.8738392857194,8597.6228214285766,8526.3718035714337,8455.1207857142908,8383.869767857148,{"$f":"BW143+BW144","v":8312.6187500000051},8241.3677321428622,8170.1167142857194,8098.8656964285765,8027.6146785714336,7956.3636607142907,7885.1126428571479,7813.861625000005,7742.6106071428621,7671.3595892857193,7600.1085714285764,7528.8575535714335,7457.6065357142907,7386.3555178571478,7315.1045000000049,7243.853482142862,7172.6024642857192,7101.3514464285763,7030.1004285714334,6958.8494107142906,6887.5983928571477,6816.3473750000048,6745.096357142862,6673.8453392857191,6602.5943214285762,6531.3433035714334,6460.0922857142905,6388.8412678571476,6317.5902500000047,6246.3392321428619,6175.088214285719,6103.8371964285761,6032.5861785714333,5961.3351607142904,5890.0841428571475,5818.8331250000047,5747.5821071428618,5676.3310892857189,5605.080071428576,5533.8290535714332,5462.5780357142903,5391.3270178571474,5320.0760000000046,5248.8249821428617,5177.5739642857188,5106.3229464285769,5035.071928571434,4963.8209107142911,4892.5698928571483,4821.3188750000054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI143+EI144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU143+GU144","v":0},0,0,0,0,0,0]
[null,null,"DSCR",null,null,{"$f":"MIN(J155:HA155)","v":1.4396900741511987},null,null,null,{"$f":"IF(J154>0.1,J153/J154)","v":false},{"$f":"IF(K154>0.1,K153/K154)","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,1.4396900741511987,1.4496409413580003,1.4437828157029267,1.4539002264554295,1.4803325881556819,1.4908526956529153,1.4851176265657169,1.4572805257590298,1.5005436185663719,1.5114037749470624,1.5057861860228337,1.5000855817150924,1.5449507690140021,1.556467323405919,1.551019207412337,1.5454881241831688,1.5920733554766937,1.6043077302598017,1.599061189110035,1.6115415171851413,1.6421685602773028,1.655190089294583,1.6501824409940216,1.6450935726941953,1.6955271098235225,1.7094143544901723,1.7046891136623215,1.6754407826086466,1.727156241230011,1.7416566286003476,{"$f":"IF(BW154>0.1,BW153/BW154)","v":1.7371990105968116},1.7326662433279039,1.7866698161831855,1.8022003757930063,1.7981239891669314,1.8140348745432284,1.8504703239576206,1.8671452193309956,1.86351867503237,1.8598269191895596,1.9190397279893208,1.936990647175614,1.9338951954685504,1.9307423069303564,1.9929350963223644,2.0123147485552031,2.0098470687418164,2.0073322918514918,2.072803825379081,2.093790309648798,2.0920660434847944,2.1136921010747964,2.1594027232747401,2.1822050334278065,2.1813632993459122,2.1805059394462742,2.2536221445948552,2.2784871714968467,2.2786963861574736,2.27891329533775,2.3565168086460409,2.3837383368361045,2.3852037994000272,2.3867074154041967,2.469345564937516,2.4992759594685325,2.5022498425781832,2.53334398180264,2.5936232905007128,2.6266888614710742,2.6314835334667821,2.6364085289563786,2.7311894684861855,2.7679109378678248,2.774916965626919,2.7821223788544565,2.88430005760046,2.9253202204102351,2.9350310584085566,2.945033095280448,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI154>0.1,EI153/EI154)","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(GU154>0.1,GU153/GU154)","v":false},false,false,false,false,false,false]

{"sheet":"Annual Model","index":5,"n_rows":136,"n_cols":36,"rows_kept":136,"cut":false,"hidden":false,"merged":[]}
["TOC","Annual Model",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,null,null,2020,{"$f":"G2+1","v":2021},{"$f":"H2+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[]
[]
["Plant Operations:"]
[null,"Capacity",null,null,"MW",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!13:13)/12","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!13:13)/12","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!13:13)/12","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!13:13)/12","v":75},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!13:13)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!13:13)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!13:13)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!13:13)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!13:13)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!13:13)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!13:13)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!13:13)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!13:13)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!13:13)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!13:13)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!13:13)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!13:13)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!13:13)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!13:13)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!13:13)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!13:13)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!13:13)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!13:13)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!13:13)/12","v":25},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!13:13)/12","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!13:13)/12","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!13:13)/12","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!13:13)/12","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!13:13)/12","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!13:13)/12","v":0}]
[null,"Hours in Period",null,null,"Hours",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!14:14)","v":7344},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!14:14)","v":8760},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!14:14)","v":8760},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!14:14)","v":7272},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!14:14)","v":8784},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!14:14)","v":8760},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!14:14)","v":8760},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!14:14)","v":8760},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!14:14)","v":8784},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!14:14)","v":8760},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!14:14)","v":8760},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!14:14)","v":8760},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!14:14)","v":8784},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!14:14)","v":8760},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!14:14)","v":8760},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!14:14)","v":8760},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!14:14)","v":8784},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!14:14)","v":8760},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!14:14)","v":8760},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!14:14)","v":8760},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!14:14)","v":8784},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!14:14)","v":8760},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!14:14)","v":8760},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!14:14)","v":8760},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!14:14)","v":8784},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!14:14)","v":8760},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!14:14)","v":8760},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!14:14)","v":8760},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!14:14)","v":8784},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!14:14)","v":8760}]
[null,"Capacity Factor",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!15:15)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!15:15)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!15:15)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!15:15)","v":1.9500000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!15:15)","v":2.6},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!15:15)","v":2.75},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!15:15)","v":2.8},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!15:15)","v":2.38},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!15:15)","v":2.2400000000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!15:15)","v":2.2400000000000002}]
[null,"Generation",null,null,"MWH",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!16:16)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!16:16)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!16:16)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!16:16)","v":1287000},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!16:16)","v":1712880},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!16:16)","v":1807200},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!16:16)","v":1839600},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!16:16)","v":1562400},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!16:16)","v":1475712.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!16:16)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!16:16)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!16:16)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!16:16)","v":1475712.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!16:16)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!16:16)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!16:16)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!16:16)","v":1475712.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!16:16)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!16:16)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!16:16)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!16:16)","v":1475712.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!16:16)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!16:16)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!16:16)","v":362880.00000000006},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!16:16)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!16:16)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!16:16)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!16:16)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!16:16)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!16:16)","v":0}]
[]
[null,"Actual Heat Rate",null,null,"MMBTU / MWh",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!18:18)","v":65},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!18:18)","v":78},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!18:18)","v":78},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!18:18)","v":26},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!18:18)","v":26}]
[null,"Gas used",null,null,"MMBTU",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!19:19)","v":8365500},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!19:19)","v":11133720},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!19:19)","v":11746800},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!19:19)","v":11957400},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!19:19)","v":10155600},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!19:19)","v":9592128.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!19:19)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!19:19)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!19:19)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!19:19)","v":9592128.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!19:19)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!19:19)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!19:19)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!19:19)","v":9592128.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!19:19)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!19:19)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!19:19)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!19:19)","v":9592128.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!19:19)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!19:19)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!19:19)","v":2358720.0000000005},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!19:19)","v":0}]
[null,null,null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!20:20)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!20:20)","v":0}]
[null,"Target Heat Rate",null,null,"MMBTU / MWh",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!21:21)/12","v":5.416666666666667},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!21:21)/12","v":6.5},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!21:21)/12","v":6.5},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!21:21)/12","v":2.1666666666666665},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!21:21)/12","v":2.1666666666666665}]
[null,"Gas Used for Energy Charged",null,null,"MMBTU",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!22:22)","v":8365500},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!22:22)","v":11133720},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!22:22)","v":11746800},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!22:22)","v":11957400},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!22:22)","v":10155600},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!22:22)","v":9592128.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!22:22)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!22:22)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!22:22)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!22:22)","v":9592128.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!22:22)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!22:22)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!22:22)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!22:22)","v":9592128.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!22:22)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!22:22)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!22:22)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!22:22)","v":9592128.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!22:22)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!22:22)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!22:22)","v":2358720.0000000005},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!22:22)","v":0}]
[]
[null,"Actual Availability",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!24:24)/12","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!24:24)/12","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!24:24)/12","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!24:24)/12","v":0.22500000000000001},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!24:24)/12","v":0.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!24:24)/12","v":0.3}]
[null,"Actual Available Hours",null,null,"Hours",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!25:25)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!25:25)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!25:25)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!25:25)","v":5940},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!25:25)","v":7905.6},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!25:25)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!25:25)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!25:25)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!25:25)","v":7905.6},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!25:25)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!25:25)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!25:25)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!25:25)","v":7905.6},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!25:25)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!25:25)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!25:25)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!25:25)","v":7905.6},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!25:25)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!25:25)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!25:25)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!25:25)","v":7905.6},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!25:25)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!25:25)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!25:25)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!25:25)","v":7905.6},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!25:25)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!25:25)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!25:25)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!25:25)","v":7905.6},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!25:25)","v":7884}]
[null,"Target Avaiable Hours",null,null,"Hours",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!26:26)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!26:26)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!26:26)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!26:26)","v":6270},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!26:26)","v":8344.7999999999993},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!26:26)","v":8322},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!26:26)","v":8322},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!26:26)","v":8322},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!26:26)","v":8344.7999999999993},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!26:26)","v":8322},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!26:26)","v":8322},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!26:26)","v":8322},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!26:26)","v":8344.7999999999993},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!26:26)","v":8322},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!26:26)","v":8322},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!26:26)","v":8322},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!26:26)","v":8344.7999999999993},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!26:26)","v":8322},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!26:26)","v":8322},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!26:26)","v":8322},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!26:26)","v":8344.7999999999993},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!26:26)","v":8322},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!26:26)","v":8322},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!26:26)","v":2052},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!26:26)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!26:26)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!26:26)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!26:26)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!26:26)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!26:26)","v":0}]
[]
[null,"Capacity Penalty",null,null,"%",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!28:28)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!28:28)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!28:28)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!28:28)","v":0.15789473684210495},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!28:28)","v":0.21052631578947317},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!28:28)","v":0.21052631578947337},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!28:28)","v":0.21052631578947337},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!28:28)","v":0.21052631578947337},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!28:28)","v":0.21052631578947317},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!28:28)","v":0.21052631578947337},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!28:28)","v":0.21052631578947337},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!28:28)","v":0.21052631578947337},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!28:28)","v":0.21052631578947317},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!28:28)","v":0.21052631578947337},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!28:28)","v":0.21052631578947337},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!28:28)","v":0.21052631578947337},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!28:28)","v":0.21052631578947317},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!28:28)","v":0.21052631578947337},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!28:28)","v":0.21052631578947337},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!28:28)","v":0.21052631578947337},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!28:28)","v":0.21052631578947317},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!28:28)","v":0.21052631578947337},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!28:28)","v":0.21052631578947337},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!28:28)","v":5.2631578947368418E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!28:28)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!28:28)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!28:28)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!28:28)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!28:28)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!28:28)","v":0}]
[]
["Free Cash Flow:"]
[null,"Total Cost",null,null,"USD (\"000\")",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!31:31)","v":5000000},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!31:31)","v":6000000},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!31:31)","v":6000000},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!31:31)","v":500000},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!31:31)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!31:31)","v":0}]
[null,null,"S-Curve",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!32:32)","v":0.2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!32:32)","v":0.42858571428571435},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!32:32)","v":0.34285714285714292},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!32:32)","v":2.8571428571428571E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!32:32)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!32:32)","v":0}]
[null,null,"CAPEX",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!33:33)","v":100000},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!33:33)","v":214292.85714285716},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!33:33)","v":171428.57142857145},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!33:33)","v":14285.714285714284},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!33:33)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!33:33)","v":0}]
[]
[null,"Annual Inflation Rate",null,null,"% per annum",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!35:35)/12","v":1.6666666666666666E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!35:35)/12","v":1.9999999999999997E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!35:35)/12","v":1.9999999999999997E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!35:35)/12","v":6.6666666666666671E-3}]
[null,"Periodical Inflation Rate",null,null,"% per period",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!36:36)","v":1.6515813019202241E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!36:36)","v":1.9818975623042689E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!36:36)","v":1.9818975623042689E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!36:36)","v":1.6540376021531689E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!36:36)","v":1.9851726292815286E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!36:36)","v":1.9851726292815286E-2}]
[null,"Inflation Index",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!37:37)","v":10},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!37:37)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!37:37)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!37:37)","v":4.0298762344388521},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!37:37)","v":4.1104737591276308},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!37:37)","v":4.1926832343101852},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!37:37)","v":4.2765368989963903},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!37:37)","v":4.3620676369763185},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!37:37)","v":4.4493089897158473},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!37:37)","v":4.5382951695101648},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!37:37)","v":4.6290610729003694},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!37:37)","v":4.7216422943583769},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!37:37)","v":4.8160751402455446},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!37:37)","v":4.9123966430504566},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!37:37)","v":5.0106445759114671},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!37:37)","v":5.1108574674296978},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!37:37)","v":5.2130746167782931},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!37:37)","v":5.3173361091138611},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!37:37)","v":5.4236828312961389},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!37:37)","v":5.5321564879220642},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!37:37)","v":5.642799617680506},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!37:37)","v":5.7556556100341183},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!37:37)","v":5.8707687222348035},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!37:37)","v":5.9437895839134489},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!37:37)","v":5.9437895839134489},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!37:37)","v":5.9437895839134489},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!37:37)","v":5.9437895839134489},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!37:37)","v":5.9437895839134489},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!37:37)","v":5.9437895839134489},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!37:37)","v":5.9437895839134489}]
[]
[null,"Gas Price - Per year"]
[null,"Gas Price",null,null,"USD / MMBTU",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!40:40)/12","v":2.0833333333333335},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!40:40)/12","v":2.5},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!40:40)/12","v":2.5},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!40:40)/12","v":0.83333333333333337},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!40:40)/12","v":0.83333333333333337},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!40:40)/12","v":0.93333333333333324},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!40:40)/12","v":0.93333333333333324},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!40:40)/12","v":0.93333333333333324},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!40:40)/12","v":0.93333333333333324},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!40:40)/12","v":0.93333333333333324},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!40:40)/12","v":1},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!40:40)/12","v":1},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!40:40)/12","v":1},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!40:40)/12","v":1},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!40:40)/12","v":1},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!40:40)/12","v":1},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!40:40)/12","v":1},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!40:40)/12","v":1},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!40:40)/12","v":1},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!40:40)/12","v":1},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!40:40)/12","v":1},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!40:40)/12","v":1},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!40:40)/12","v":1},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!40:40)/12","v":1},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!40:40)/12","v":1},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!40:40)/12","v":1},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!40:40)/12","v":1},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!40:40)/12","v":1},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!40:40)/12","v":1},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!40:40)/12","v":1}]
[null,"Gas Usage",null,null,"MMBTU",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!41:41)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!41:41)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!41:41)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!41:41)","v":8365500},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!41:41)","v":11133720},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!41:41)","v":11746800},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!41:41)","v":11957400},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!41:41)","v":10155600},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!41:41)","v":9592128.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!41:41)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!41:41)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!41:41)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!41:41)","v":9592128.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!41:41)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!41:41)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!41:41)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!41:41)","v":9592128.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!41:41)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!41:41)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!41:41)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!41:41)","v":9592128.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!41:41)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!41:41)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!41:41)","v":2358720.0000000005},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!41:41)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!41:41)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!41:41)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!41:41)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!41:41)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!41:41)","v":0}]
[null,"Gas Cost",null,null,"USD (\"000\")",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!42:42)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!42:42)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!42:42)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!42:42)","v":20913.75},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!42:42)","v":27834.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!42:42)","v":32891.039999999994},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!42:42)","v":33480.720000000001},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!42:42)","v":28435.68},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!42:42)","v":26857.958400000003},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!42:42)","v":26784.576000000008},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!42:42)","v":28697.760000000009},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!42:42)","v":28697.760000000009},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!42:42)","v":28776.384000000005},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!42:42)","v":28697.760000000009},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!42:42)","v":28697.760000000009},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!42:42)","v":28697.760000000009},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!42:42)","v":28776.384000000005},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!42:42)","v":28697.760000000009},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!42:42)","v":28697.760000000009},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!42:42)","v":28697.760000000009},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!42:42)","v":28776.384000000005},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!42:42)","v":28697.760000000009},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!42:42)","v":28697.760000000009},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!42:42)","v":7076.1600000000017},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!42:42)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!42:42)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!42:42)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!42:42)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!42:42)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!42:42)","v":0}]
[]
[null,"Variable O&M Per Unit",null,null,"USD / MWH",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!44:44)","v":50},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!44:44)","v":60},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!44:44)","v":60},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!44:44)","v":20.149381172194261},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!44:44)","v":20.552368795638152},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!44:44)","v":23.059757788706015},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!44:44)","v":23.520952944480143},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!44:44)","v":23.991372003369754},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!44:44)","v":24.471199443437158},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!44:44)","v":24.960623432305908},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!44:44)","v":27.774366437402215},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!44:44)","v":28.329853766150261},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!44:44)","v":28.896450841473271},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!44:44)","v":29.47437985830274},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!44:44)","v":30.063867455468802},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!44:44)","v":30.66514480457819},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!44:44)","v":31.278447700669762},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!44:44)","v":31.904016654683165},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!44:44)","v":32.542096987776837},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!44:44)","v":33.192938927532381},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!44:44)","v":33.856797706083036},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!44:44)","v":34.53393366020471},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!44:44)","v":35.224612333408814},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!44:44)","v":35.662737503480692},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!44:44)","v":35.662737503480692},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!44:44)","v":35.662737503480692},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!44:44)","v":35.662737503480692},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!44:44)","v":35.662737503480692},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!44:44)","v":35.662737503480692},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!44:44)","v":35.662737503480692}]
[null,"Generation",null,null,"MWH",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!45:45)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!45:45)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!45:45)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!45:45)","v":1287000},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!45:45)","v":1712880},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!45:45)","v":1807200},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!45:45)","v":1839600},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!45:45)","v":1562400},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!45:45)","v":1475712.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!45:45)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!45:45)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!45:45)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!45:45)","v":1475712.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!45:45)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!45:45)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!45:45)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!45:45)","v":1475712.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!45:45)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!45:45)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!45:45)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!45:45)","v":1475712.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!45:45)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!45:45)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!45:45)","v":362880.00000000006},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!45:45)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!45:45)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!45:45)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!45:45)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!45:45)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!45:45)","v":0}]
[null,"Variable O&M Cost",null,null,"USD (\"000\")",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!46:46)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!46:46)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!46:46)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!46:46)","v":6498.9674277686718},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!46:46)","v":8800.9347763240476},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!46:46)","v":10419.998021730631},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!46:46)","v":10817.505247765248},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!46:46)","v":9367.1746327300461},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!46:46)","v":9028.1100637117397},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!46:46)","v":9183.6984871763798},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!46:46)","v":10218.951771185355},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!46:46)","v":10423.330806609063},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!46:46)","v":10660.709102161356},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!46:46)","v":10844.433371196072},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!46:46)","v":11061.322038619996},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!46:46)","v":11282.548479392402},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!46:46)","v":11539.49438058419},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!46:46)","v":11738.363437959861},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!46:46)","v":11973.130706719061},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!46:46)","v":12212.593320853444},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!46:46)","v":12490.719827683619},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!46:46)","v":12705.982091015932},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!46:46)","v":12960.101732836254},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!46:46)","v":3235.3235463157689},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!46:46)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!46:46)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!46:46)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!46:46)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!46:46)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!46:46)","v":0}]
[]
[null,"Fixed O&M Per unit",null,null,"USD / KW year",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!48:48)","v":70},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!48:48)","v":84},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!48:48)","v":84},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!48:48)","v":28.209133641071965},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!48:48)","v":28.773316313893414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!48:48)","v":29.348782640171294},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!48:48)","v":29.935758292974729},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!48:48)","v":30.534473458834231},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!48:48)","v":31.145162928010926},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!48:48)","v":31.768066186571154},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!48:48)","v":32.403427510302585},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!48:48)","v":33.051496060508633},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!48:48)","v":33.712525981718812},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!48:48)","v":34.386776501353197},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!48:48)","v":35.074512031380266},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!48:48)","v":35.776002272007894},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!48:48)","v":36.491522317448059},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!48:48)","v":37.221352763797029},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!48:48)","v":37.965779819072978},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!48:48)","v":38.725095415454447},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!48:48)","v":39.499597323763538},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!48:48)","v":40.289589270238835},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!48:48)","v":41.095381055643621},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!48:48)","v":41.606527087394142},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!48:48)","v":41.606527087394142},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!48:48)","v":41.606527087394142},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!48:48)","v":41.606527087394142},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!48:48)","v":41.606527087394142},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!48:48)","v":41.606527087394142},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!48:48)","v":41.606527087394142}]
[null,"Capacity",null,null,"MW / Year",null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!49:49)/12","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!49:49)/12","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!49:49)/12","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!49:49)/12","v":75},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!49:49)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!49:49)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!49:49)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!49:49)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!49:49)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!49:49)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!49:49)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!49:49)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!49:49)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!49:49)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!49:49)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!49:49)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!49:49)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!49:49)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!49:49)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!49:49)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!49:49)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!49:49)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!49:49)/12","v":100},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!49:49)/12","v":25},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!49:49)/12","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!49:49)/12","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!49:49)/12","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!49:49)/12","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!49:49)/12","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!49:49)/12","v":0}]
[null,"Fixed O&M",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!50:50)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!50:50)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!50:50)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!50:50)","v":1590.6850230803973},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!50:50)","v":2157.9987235420058},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!50:50)","v":2201.1586980128468},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!50:50)","v":2245.1818719731045},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!50:50)","v":2290.0855094125673},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!50:50)","v":2335.8872196008197},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!50:50)","v":2382.6049639928369},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!50:50)","v":2430.2570632726938},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!50:50)","v":2478.862204538148},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!50:50)","v":2528.4394486289111},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!50:50)","v":2579.0082376014893},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!50:50)","v":2630.5884023535205},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!50:50)","v":2683.2001704005916},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!50:50)","v":2736.8641738086039},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!50:50)","v":2791.6014572847766},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!50:50)","v":2847.4334864304733},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!50:50)","v":2904.382156159083},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!50:50)","v":2962.4697992822657},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!50:50)","v":3021.7191952679123},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!50:50)","v":3082.1535791732713},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!50:50)","v":780.12238288864012},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!50:50)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!50:50)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!50:50)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!50:50)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!50:50)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!50:50)","v":0}]
[null,null,null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!51:51)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!51:51)","v":0}]
[null,"Total Operating Cost",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!52:52)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!52:52)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!52:52)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!52:52)","v":29003.402450849073},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!52:52)","v":38793.233499866052},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!52:52)","v":45512.196719743471},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!52:52)","v":46543.407119738346},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!52:52)","v":40092.940142142616},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!52:52)","v":38221.955683312568},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!52:52)","v":38350.879451169225},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!52:52)","v":41346.96883445805},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!52:52)","v":41599.95301114722},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!52:52)","v":41965.532550790274},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!52:52)","v":42121.201608797564},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!52:52)","v":42389.670440973525},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!52:52)","v":42663.508649793002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!52:52)","v":43052.742554392797},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!52:52)","v":43227.724895244646},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!52:52)","v":43518.324193149543},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!52:52)","v":43814.735477012531},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!52:52)","v":44229.573626965896},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!52:52)","v":44425.461286283855},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!52:52)","v":44740.015312009535},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!52:52)","v":11091.60592920441},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!52:52)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!52:52)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!52:52)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!52:52)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!52:52)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!52:52)","v":0}]
[null,null,null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!53:53)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!53:53)","v":0}]
["PPA Revenues:",null,null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!54:54)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!54:54)","v":0}]
[null,"Avaiable Hours",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!55:55)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!55:55)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!55:55)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!55:55)","v":5940},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!55:55)","v":7905.6},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!55:55)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!55:55)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!55:55)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!55:55)","v":7905.6},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!55:55)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!55:55)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!55:55)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!55:55)","v":7905.6},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!55:55)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!55:55)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!55:55)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!55:55)","v":7905.6},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!55:55)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!55:55)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!55:55)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!55:55)","v":7905.6},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!55:55)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!55:55)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!55:55)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!55:55)","v":7905.6},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!55:55)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!55:55)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!55:55)","v":7884},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!55:55)","v":7905.6},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!55:55)","v":7884}]
[null,"Avaiable MWH",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!56:56)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!56:56)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!56:56)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!56:56)","v":1782000},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!56:56)","v":2371680},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!56:56)","v":2365200},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!56:56)","v":2365200},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!56:56)","v":2365200},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!56:56)","v":2371680},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!56:56)","v":2365200},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!56:56)","v":2365200},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!56:56)","v":2365200},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!56:56)","v":2371680},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!56:56)","v":2365200},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!56:56)","v":2365200},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!56:56)","v":2365200},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!56:56)","v":2371680},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!56:56)","v":2365200},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!56:56)","v":2365200},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!56:56)","v":2365200},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!56:56)","v":2371680},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!56:56)","v":2365200},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!56:56)","v":2365200},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!56:56)","v":583200},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!56:56)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!56:56)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!56:56)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!56:56)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!56:56)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!56:56)","v":0}]
[null,"Capacity Revenues",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!59:59)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!59:59)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!59:59)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!59:59)","v":44550},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!59:59)","v":59292},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!59:59)","v":59130},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!59:59)","v":59130},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!59:59)","v":59130},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!59:59)","v":59292},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!59:59)","v":59130},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!59:59)","v":59130},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!59:59)","v":59130},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!59:59)","v":59292},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!59:59)","v":59130},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!59:59)","v":59130},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!59:59)","v":59130},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!59:59)","v":59292},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!59:59)","v":59130},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!59:59)","v":59130},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!59:59)","v":59130},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!59:59)","v":59292},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!59:59)","v":59130},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!59:59)","v":59130},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!59:59)","v":14580},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!59:59)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!59:59)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!59:59)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!59:59)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!59:59)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!59:59)","v":0}]
[]
[null,"Fuel Use with Contract Heat Rate",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!61:61)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!61:61)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!61:61)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!61:61)","v":8365500},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!61:61)","v":11133720},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!61:61)","v":11746800},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!61:61)","v":11957400},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!61:61)","v":10155600},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!61:61)","v":9592128.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!61:61)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!61:61)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!61:61)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!61:61)","v":9592128.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!61:61)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!61:61)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!61:61)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!61:61)","v":9592128.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!61:61)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!61:61)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!61:61)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!61:61)","v":9592128.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!61:61)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!61:61)","v":9565920.0000000019},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!61:61)","v":2358720.0000000005},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!61:61)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!61:61)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!61:61)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!61:61)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!61:61)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!61:61)","v":0}]
[null,"Fuel Price",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!62:62)","v":25},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!62:62)","v":30},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!62:62)","v":30},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!62:62)","v":10},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!62:62)","v":10},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!62:62)","v":11.2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!62:62)","v":11.2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!62:62)","v":11.2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!62:62)","v":11.2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!62:62)","v":11.2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!62:62)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!62:62)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!62:62)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!62:62)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!62:62)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!62:62)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!62:62)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!62:62)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!62:62)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!62:62)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!62:62)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!62:62)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!62:62)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!62:62)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!62:62)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!62:62)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!62:62)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!62:62)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!62:62)","v":12},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!62:62)","v":12}]
[null,"Energy Revenue",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!63:63)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!63:63)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!63:63)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!63:63)","v":20913.75},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!63:63)","v":27834.3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!63:63)","v":32891.039999999994},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!63:63)","v":33480.720000000001},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!63:63)","v":28435.68},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!63:63)","v":26857.958400000003},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!63:63)","v":26784.576000000008},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!63:63)","v":28697.760000000009},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!63:63)","v":28697.760000000009},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!63:63)","v":28776.384000000005},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!63:63)","v":28697.760000000009},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!63:63)","v":28697.760000000009},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!63:63)","v":28697.760000000009},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!63:63)","v":28776.384000000005},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!63:63)","v":28697.760000000009},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!63:63)","v":28697.760000000009},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!63:63)","v":28697.760000000009},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!63:63)","v":28776.384000000005},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!63:63)","v":28697.760000000009},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!63:63)","v":28697.760000000009},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!63:63)","v":7076.1600000000017},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!63:63)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!63:63)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!63:63)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!63:63)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!63:63)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!63:63)","v":0}]
[null,null,null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!64:64)","v":0}]
[]
[null,"Variable O&M Charge",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!65:65)","v":55},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!65:65)","v":66},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!65:65)","v":66},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!65:65)","v":22.16431928941369},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!65:65)","v":22.607605675201967},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!65:65)","v":23.059757788706015},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!65:65)","v":23.520952944480143},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!65:65)","v":23.991372003369754},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!65:65)","v":24.471199443437158},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!65:65)","v":24.960623432305908},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!65:65)","v":25.459835900952029},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!65:65)","v":25.969032618971074},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!65:65)","v":26.488413271350495},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!65:65)","v":27.018181536777512},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!65:65)","v":27.558545167513071},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!65:65)","v":28.109716070863342},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!65:65)","v":28.671910392280616},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!65:65)","v":29.245348600126235},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!65:65)","v":29.830255572128763},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!65:65)","v":30.426860683571352},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!65:65)","v":31.035397897242788},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!65:65)","v":31.656105855187654},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!65:65)","v":32.289227972291414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!65:65)","v":32.69084271152397},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!65:65)","v":32.69084271152397},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!65:65)","v":32.69084271152397},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!65:65)","v":32.69084271152397},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!65:65)","v":32.69084271152397},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!65:65)","v":32.69084271152397},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!65:65)","v":32.69084271152397}]
[null,null,"MWH - Generation ",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!66:66)","v":1287000},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!66:66)","v":1712880},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!66:66)","v":1807200},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!66:66)","v":1839600},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!66:66)","v":1562400},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!66:66)","v":1475712.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!66:66)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!66:66)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!66:66)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!66:66)","v":1475712.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!66:66)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!66:66)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!66:66)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!66:66)","v":1475712.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!66:66)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!66:66)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!66:66)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!66:66)","v":1475712.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!66:66)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!66:66)","v":1471680.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!66:66)","v":362880.00000000006},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!66:66)","v":0}]
[null,null,"Variable O&M Revenue",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!67:67)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!67:67)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!67:67)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!67:67)","v":7148.8641705455402},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!67:67)","v":9681.0282539564523},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!67:67)","v":10419.998021730631},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!67:67)","v":10817.505247765248},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!67:67)","v":9367.1746327300461},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!67:67)","v":9028.1100637117397},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!67:67)","v":9183.6984871763798},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!67:67)","v":9367.3724569199076},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!67:67)","v":9554.719906058308},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!67:67)","v":9772.3166769812451},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!67:67)","v":9940.7305902630669},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!67:67)","v":10139.545202068331},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!67:67)","v":10342.3361061097},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!67:67)","v":10577.869848868842},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!67:67)","v":10760.166484796538},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!67:67)","v":10975.369814492473},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!67:67)","v":11194.877210782324},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!67:67)","v":11449.826508709986},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!67:67)","v":11647.150250097939},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!67:67)","v":11880.0932550999},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!67:67)","v":2965.7132507894553},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!67:67)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!67:67)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!67:67)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!67:67)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!67:67)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!67:67)","v":0}]
[null,null,null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!68:68)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!68:68)","v":0}]
[null,"Fixed O&M Charge",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!69:69)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!69:69)","v":0}]
[null,null,"Capacity",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!70:70)","v":60},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!70:70)","v":72},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!70:70)","v":72},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!70:70)","v":24.179257406633113},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!70:70)","v":24.662842554765781},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!70:70)","v":25.156099405861109},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!70:70)","v":25.659221393978342},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!70:70)","v":26.172405821857911},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!70:70)","v":26.69585393829508},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!70:70)","v":27.22977101706099},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!70:70)","v":27.774366437402215},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!70:70)","v":28.329853766150261},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!70:70)","v":28.896450841473271},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!70:70)","v":29.47437985830274},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!70:70)","v":30.063867455468802},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!70:70)","v":30.66514480457819},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!70:70)","v":31.278447700669762},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!70:70)","v":31.904016654683165},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!70:70)","v":32.542096987776837},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!70:70)","v":33.192938927532381},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!70:70)","v":33.856797706083036},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!70:70)","v":34.53393366020471},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!70:70)","v":35.224612333408814},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!70:70)","v":35.662737503480692},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!70:70)","v":35.662737503480692},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!70:70)","v":35.662737503480692},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!70:70)","v":35.662737503480692},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!70:70)","v":35.662737503480692},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!70:70)","v":35.662737503480692},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!70:70)","v":35.662737503480692}]
[null,null,"Fixed O&M Revenue",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!71:71)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!71:71)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!71:71)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!71:71)","v":1363.4443054974836},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!71:71)","v":1849.7131916074336},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!71:71)","v":1886.7074554395833},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!71:71)","v":1924.4416045483754},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!71:71)","v":1962.9304366393433},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!71:71)","v":2002.189045372131},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!71:71)","v":2042.2328262795745},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!71:71)","v":2083.0774828051658},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!71:71)","v":2124.7390324612693},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!71:71)","v":2167.2338131104952},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!71:71)","v":2210.5784893727055},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!71:71)","v":2254.7900591601601},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!71:71)","v":2299.8858603433641},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!71:71)","v":2345.8835775502321},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!71:71)","v":2392.8012491012373},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!71:71)","v":2440.657274083263},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!71:71)","v":2489.4704195649283},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!71:71)","v":2539.259827956228},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!71:71)","v":2590.0450245153534},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!71:71)","v":2641.8459250056612},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!71:71)","v":668.67632819026301},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!71:71)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!71:71)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!71:71)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!71:71)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!71:71)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!71:71)","v":0}]
[null,null,"Total Revenue",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!72:72)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!72:72)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!72:72)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!72:72)","v":73976.058476043021},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!72:72)","v":98657.041445563882},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!72:72)","v":104327.7454771702},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!72:72)","v":105352.66685231362},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!72:72)","v":98895.785069369391},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!72:72)","v":97180.25750908388},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!72:72)","v":97140.507313455964},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!72:72)","v":99278.209939725071},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!72:72)","v":99507.218938519582},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!72:72)","v":100007.93449009175},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!72:72)","v":99979.069079635781},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!72:72)","v":100222.0952612285},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!72:72)","v":100469.98196645308},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!72:72)","v":100992.13742641908},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!72:72)","v":100980.72773389779},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!72:72)","v":101243.78708857573},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!72:72)","v":101512.10763034725},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!72:72)","v":102057.47033666621},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!72:72)","v":102064.95527461328},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!72:72)","v":102349.69918010558},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!72:72)","v":25290.549578979724},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!72:72)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!72:72)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!72:72)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!72:72)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!72:72)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!72:72)","v":0}]
[null,null,null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!73:73)","v":0}]
[null,"Free Cashflow:",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!74:74)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!74:74)","v":0}]
[null,null,"EBITA",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!75:75)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!75:75)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!75:75)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!75:75)","v":44972.656025193952},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!75:75)","v":59863.80794569783},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!75:75)","v":58815.548757426732},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!75:75)","v":58809.259732575279},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!75:75)","v":58802.844927226775},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!75:75)","v":58958.301825771312},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!75:75)","v":58789.627862286732},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!75:75)","v":57931.241105267021},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!75:75)","v":57907.265927372369},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!75:75)","v":58042.401939301475},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!75:75)","v":57857.86747083821},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!75:75)","v":57832.424820254979},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!75:75)","v":57806.473316660078},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!75:75)","v":57939.394872026285},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!75:75)","v":57753.002838653141},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!75:75)","v":57725.462895426201},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!75:75)","v":57697.372153334727},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!75:75)","v":57827.896709700326},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!75:75)","v":57639.49398832945},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!75:75)","v":57609.683868096035},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!75:75)","v":14198.943649775314},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!75:75)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!75:75)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!75:75)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!75:75)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!75:75)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!75:75)","v":0}]
[null,null,"CAPEX",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!76:76)","v":100000},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!76:76)","v":214292.85714285716},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!76:76)","v":171428.57142857145},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!76:76)","v":14285.714285714284},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!76:76)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!76:76)","v":0}]
[null,null,"Free Cash Flow",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!77:77)","v":-100000},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!77:77)","v":-214292.85714285716},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!77:77)","v":-171428.57142857145},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!77:77)","v":30686.941739479666},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!77:77)","v":59863.80794569783},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!77:77)","v":58815.548757426732},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!77:77)","v":58809.259732575279},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!77:77)","v":58802.844927226775},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!77:77)","v":58958.301825771312},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!77:77)","v":58789.627862286732},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!77:77)","v":57931.241105267021},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!77:77)","v":57907.265927372369},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!77:77)","v":58042.401939301475},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!77:77)","v":57857.86747083821},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!77:77)","v":57832.424820254979},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!77:77)","v":57806.473316660078},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!77:77)","v":57939.394872026285},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!77:77)","v":57753.002838653141},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!77:77)","v":57725.462895426201},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!77:77)","v":57697.372153334727},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!77:77)","v":57827.896709700326},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!77:77)","v":57639.49398832945},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!77:77)","v":57609.683868096035},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!77:77)","v":14198.943649775314},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!77:77)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!77:77)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!77:77)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!77:77)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!77:77)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!77:77)","v":0}]
[null,null,"Project IRR",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!78:78)","v":0}]
[]
["Sources and Uses Summary:",null,null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!90:90)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!90:90)","v":0}]
[null,"Uses of Funds:",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!91:91)","v":0}]
[null,null,"CAPEX",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!92:92)","v":0}]
[null,null,"IDC",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!93:93)","v":0}]
[null,null,"Upfront Fee",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!94:94)","v":0}]
[null,null,"Commitment Fee",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!95:95)","v":0}]
[null,null,"DSRA",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!96:96)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!96:96)","v":0}]
[null,null,"Total Uses",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!97:97)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!97:97)","v":0}]
[null,null,null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!98:98)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!98:98)","v":0}]
[null,null,null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!99:99)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!99:99)","v":0}]
[null,"Sources of Funds:",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!100:100)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!100:100)","v":0}]
[null,null,"Debts",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!101:101)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!101:101)","v":0}]
[null,null,"Equity",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!102:102)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!102:102)","v":0}]
[null,null,"Total Sources",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!103:103)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!103:103)","v":0}]
[]
["Pre-COD Funding"]
[null,null,"CAPEX",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!107:107)","v":100000},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!107:107)","v":214292.85714285716},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!107:107)","v":171428.57142857145},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!107:107)","v":14285.714285714284},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!107:107)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!107:107)","v":0}]
[null,null,"IDC",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!108:108)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!108:108)","v":0}]
[null,null,"Upfront Fee",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!109:109)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!109:109)","v":0}]
[null,null,"Commitment Fee",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!110:110)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!110:110)","v":0}]
[null,null,"DSRA",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!111:111)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!111:111)","v":0}]
[null,null,"Total Funding Needs",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!112:112)","v":100000},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!112:112)","v":214292.85714285716},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!112:112)","v":171428.57142857145},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!112:112)","v":14285.714285714284},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!112:112)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!112:112)","v":0}]
[]
[null,null,"Pro-rata percent",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!114:114)","v":0.19999714289795872},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!114:114)","v":0.42857959172011861},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!114:114)","v":0.34285224496792938},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!114:114)","v":2.8571020413994105E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!114:114)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!114:114)","v":0}]
[null,null,"Debt Drawdawn",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!115:115)","v":76000},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!115:115)","v":162862.57142857145},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!115:115)","v":130285.71428571428},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!115:115)","v":10857.142857142857},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!115:115)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!115:115)","v":0}]
[null,null,"Equity Funding ",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!116:116)","v":24000},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!116:116)","v":51430.28571428571},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!116:116)","v":41142.85714285713},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!116:116)","v":3428.5714285714275},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!116:116)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!116:116)","v":0}]
[null,null,"Total Funding",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!117:117)","v":100000},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!117:117)","v":214292.85714285716},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!117:117)","v":171428.57142857145},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!117:117)","v":14285.714285714284},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!117:117)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!117:117)","v":0}]
[]
["Debt Repayment "]
[null,"Debts Repaymetn Flag",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!120:120)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!120:120)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!120:120)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!120:120)","v":3},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!120:120)","v":4},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!120:120)","v":4},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!120:120)","v":4},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!120:120)","v":4},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!120:120)","v":4},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!120:120)","v":4},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!120:120)","v":4},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!120:120)","v":4},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!120:120)","v":4},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!120:120)","v":4},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!120:120)","v":4},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!120:120)","v":4},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!120:120)","v":4},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!120:120)","v":4},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!120:120)","v":4},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!120:120)","v":4},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!120:120)","v":4},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!120:120)","v":4},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!120:120)","v":4},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!120:120)","v":1},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!120:120)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!120:120)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!120:120)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!120:120)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!120:120)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!120:120)","v":0}]
[null,"Flat Debt Repayment",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!121:121)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!121:121)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!121:121)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!121:121)","v":14250.203571428559},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!121:121)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!121:121)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!121:121)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!121:121)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!121:121)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!121:121)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!121:121)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!121:121)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!121:121)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!121:121)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!121:121)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!121:121)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!121:121)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!121:121)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!121:121)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!121:121)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!121:121)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!121:121)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!121:121)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!121:121)","v":4750.0678571428534},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!121:121)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!121:121)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!121:121)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!121:121)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!121:121)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!121:121)","v":0}]
[null,null,null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!122:122)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!122:122)","v":0}]
[null,"Debt Balance",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!123:123)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!123:123)","v":0}]
[null,"Opening Balance",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!124:124)","v":247000},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!124:124)","v":1848662.0000000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!124:124)","v":3582922.2857142859},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!124:124)","v":1494914.3678571426},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!124:124)","v":1434520.4928571431},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!124:124)","v":1358519.4071428578},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!124:124)","v":1282518.3214285725},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!124:124)","v":1206517.2357142873},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!124:124)","v":1130516.150000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!124:124)","v":1054515.0642857165},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!124:124)","v":978513.9785714309},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!124:124)","v":902512.89285714517},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!124:124)","v":826511.80714285944},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!124:124)","v":750510.72142857371},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!124:124)","v":674509.63571428799},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!124:124)","v":598508.55000000226},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!124:124)","v":522507.46428571653},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!124:124)","v":446506.37857143075},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!124:124)","v":370505.29285714502},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!124:124)","v":294504.20714285929},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!124:124)","v":218503.12142857365},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!124:124)","v":142502.03571428804},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!124:124)","v":66500.950000002354},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!124:124)","v":4750.0678571452618},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!124:124)","v":2.408341970294714E-9},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!124:124)","v":2.408341970294714E-9},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!124:124)","v":2.408341970294714E-9},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!124:124)","v":2.408341970294714E-9},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!124:124)","v":2.408341970294714E-9},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!124:124)","v":2.408341970294714E-9}]
[null,"Add: Debt Drawndown",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!125:125)","v":76000},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!125:125)","v":162862.57142857145},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!125:125)","v":130285.71428571428},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!125:125)","v":10857.142857142857},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!125:125)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!125:125)","v":0}]
[null,"Less: Debt Repayment ",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!126:126)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!126:126)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!126:126)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!126:126)","v":14250.203571428559},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!126:126)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!126:126)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!126:126)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!126:126)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!126:126)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!126:126)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!126:126)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!126:126)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!126:126)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!126:126)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!126:126)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!126:126)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!126:126)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!126:126)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!126:126)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!126:126)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!126:126)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!126:126)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!126:126)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!126:126)","v":4750.0678571428534},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!126:126)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!126:126)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!126:126)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!126:126)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!126:126)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!126:126)","v":0}]
[null,"Closing Balance",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!127:127)","v":323000},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!127:127)","v":2011524.5714285718},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!127:127)","v":3713208},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!127:127)","v":1491521.307142857},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!127:127)","v":1415520.2214285717},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!127:127)","v":1339519.1357142865},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!127:127)","v":1263518.0500000012},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!127:127)","v":1187516.9642857159},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!127:127)","v":1111515.8785714307},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!127:127)","v":1035514.7928571451},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!127:127)","v":959513.70714285935},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!127:127)","v":883512.62142857362},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!127:127)","v":807511.53571428789},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!127:127)","v":731510.45000000217},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!127:127)","v":655509.36428571644},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!127:127)","v":579508.27857143071},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!127:127)","v":503507.19285714498},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!127:127)","v":427506.10714285925},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!127:127)","v":351505.02142857353},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!127:127)","v":275503.93571428786},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!127:127)","v":199502.85000000222},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!127:127)","v":123501.76428571661},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!127:127)","v":47500.678571430952},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!127:127)","v":2.408341970294714E-9},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!127:127)","v":2.408341970294714E-9},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!127:127)","v":2.408341970294714E-9},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!127:127)","v":2.408341970294714E-9},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!127:127)","v":2.408341970294714E-9},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!127:127)","v":2.408341970294714E-9},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!127:127)","v":2.408341970294714E-9}]
[null,"Closing Balance Test",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!128:128)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!128:128)","v":0}]
[null,null,null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!129:129)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!129:129)","v":0}]
[null,"Interest Rate",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!130:130)","v":4.9999999999999996E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!130:130)","v":5.9999999999999991E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!130:130)","v":5.9999999999999991E-2},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!130:130)","v":0.05},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!130:130)","v":0.06},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!130:130)","v":0.06}]
[null,"Interest Cost",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!131:131)","v":1235},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!131:131)","v":9243.31},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!131:131)","v":17914.611428571428},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!131:131)","v":18732.232660714282},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!131:131)","v":21517.807392857143},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!131:131)","v":20377.791107142861},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!131:131)","v":19237.774821428586},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!131:131)","v":18097.758535714303},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!131:131)","v":16957.742250000028},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!131:131)","v":15817.725964285746},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!131:131)","v":14677.709678571462},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!131:131)","v":13537.693392857176},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!131:131)","v":12397.67710714289},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!131:131)","v":11257.660821428604},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!131:131)","v":10117.644535714318},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!131:131)","v":8977.6282500000325},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!131:131)","v":7837.6119642857466},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!131:131)","v":6697.5956785714607},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!131:131)","v":5557.5793928571748},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!131:131)","v":4417.5631071428888},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!131:131)","v":3277.5468214286043},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!131:131)","v":2137.5305357143202},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!131:131)","v":997.51425000003542},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!131:131)","v":71.251017857178951},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!131:131)","v":3.6125129554420709E-11},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!131:131)","v":3.6125129554420709E-11},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!131:131)","v":3.6125129554420709E-11},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!131:131)","v":3.6125129554420709E-11},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!131:131)","v":3.6125129554420709E-11},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!131:131)","v":3.6125129554420709E-11}]
[null,"IDC",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!132:132)","v":1235},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!132:132)","v":9243.31},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!132:132)","v":17914.611428571428},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!132:132)","v":1845.7414285714281},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!132:132)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!132:132)","v":0}]
[null,"Interest Expenses",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!133:133)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!133:133)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!133:133)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!133:133)","v":16886.491232142853},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!133:133)","v":21517.807392857143},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!133:133)","v":20377.791107142861},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!133:133)","v":19237.774821428586},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!133:133)","v":18097.758535714303},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!133:133)","v":16957.742250000028},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!133:133)","v":15817.725964285746},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!133:133)","v":14677.709678571462},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!133:133)","v":13537.693392857176},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!133:133)","v":12397.67710714289},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!133:133)","v":11257.660821428604},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!133:133)","v":10117.644535714318},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!133:133)","v":8977.6282500000325},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!133:133)","v":7837.6119642857466},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!133:133)","v":6697.5956785714607},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!133:133)","v":5557.5793928571748},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!133:133)","v":4417.5631071428888},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!133:133)","v":3277.5468214286043},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!133:133)","v":2137.5305357143202},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!133:133)","v":997.51425000003542},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!133:133)","v":71.251017857151837},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!133:133)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!133:133)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!133:133)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!133:133)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!133:133)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!133:133)","v":0}]
[null,"Upfront Fee",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!134:134)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!134:134)","v":0}]
[null,"Committement Fee",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!135:135)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!135:135)","v":0}]
[]
[]
["Cash Flow Water Fall:"]
[null,"EBITDA",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!139:139)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!139:139)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!139:139)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!139:139)","v":44972.656025193952},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!139:139)","v":59863.80794569783},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!139:139)","v":58815.548757426732},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!139:139)","v":58809.259732575279},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!139:139)","v":58802.844927226775},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!139:139)","v":58958.301825771312},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!139:139)","v":58789.627862286732},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!139:139)","v":57931.241105267021},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!139:139)","v":57907.265927372369},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!139:139)","v":58042.401939301475},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!139:139)","v":57857.86747083821},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!139:139)","v":57832.424820254979},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!139:139)","v":57806.473316660078},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!139:139)","v":57939.394872026285},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!139:139)","v":57753.002838653141},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!139:139)","v":57725.462895426201},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!139:139)","v":57697.372153334727},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!139:139)","v":57827.896709700326},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!139:139)","v":57639.49398832945},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!139:139)","v":57609.683868096035},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!139:139)","v":14198.943649775314},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!139:139)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!139:139)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!139:139)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!139:139)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!139:139)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!139:139)","v":0}]
[null,"Less Taxes",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!140:140)","v":0}]
[null,"Less Working Capital",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!141:141)","v":0}]
[null,"CFADS",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!142:142)","v":44972.656025193952},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!142:142)","v":59863.80794569783},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!142:142)","v":58815.548757426732},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!142:142)","v":58809.259732575279},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!142:142)","v":58802.844927226775},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!142:142)","v":58958.301825771312},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!142:142)","v":58789.627862286732},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!142:142)","v":57931.241105267021},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!142:142)","v":57907.265927372369},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!142:142)","v":58042.401939301475},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!142:142)","v":57857.86747083821},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!142:142)","v":57832.424820254979},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!142:142)","v":57806.473316660078},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!142:142)","v":57939.394872026285},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!142:142)","v":57753.002838653141},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!142:142)","v":57725.462895426201},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!142:142)","v":57697.372153334727},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!142:142)","v":57827.896709700326},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!142:142)","v":57639.49398832945},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!142:142)","v":57609.683868096035},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!142:142)","v":14198.943649775314},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!142:142)","v":0}]
[null,"Less Interest",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!143:143)","v":16886.491232142853},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!143:143)","v":21517.807392857143},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!143:143)","v":20377.791107142861},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!143:143)","v":19237.774821428586},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!143:143)","v":18097.758535714303},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!143:143)","v":16957.742250000028},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!143:143)","v":15817.725964285746},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!143:143)","v":14677.709678571462},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!143:143)","v":13537.693392857176},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!143:143)","v":12397.67710714289},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!143:143)","v":11257.660821428604},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!143:143)","v":10117.644535714318},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!143:143)","v":8977.6282500000325},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!143:143)","v":7837.6119642857466},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!143:143)","v":6697.5956785714607},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!143:143)","v":5557.5793928571748},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!143:143)","v":4417.5631071428888},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!143:143)","v":3277.5468214286043},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!143:143)","v":2137.5305357143202},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!143:143)","v":997.51425000003542},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!143:143)","v":71.251017857151837},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!143:143)","v":0}]
[null,"Less Repayment",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!144:144)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!144:144)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!144:144)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!144:144)","v":14250.203571428559},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!144:144)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!144:144)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!144:144)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!144:144)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!144:144)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!144:144)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!144:144)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!144:144)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!144:144)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!144:144)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!144:144)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!144:144)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!144:144)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!144:144)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!144:144)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!144:144)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!144:144)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!144:144)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!144:144)","v":19000.271428571414},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!144:144)","v":4750.0678571428534},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!144:144)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!144:144)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!144:144)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!144:144)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!144:144)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!144:144)","v":0}]
[null,"Net Cash Flow  - Dividends",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!145:145)","v":13835.961221622536},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!145:145)","v":19345.729124269266},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!145:145)","v":19437.486221712454},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!145:145)","v":20571.213482575273},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!145:145)","v":21704.814962941058},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!145:145)","v":23000.288147199866},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!145:145)","v":23971.630469429572},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!145:145)","v":24253.259998124147},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!145:145)","v":25369.301105943778},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!145:145)","v":26644.453403587169},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!145:145)","v":27599.935220838197},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!145:145)","v":28714.508855969249},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!145:145)","v":29828.57363808863},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!145:145)","v":31101.511479169127},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!145:145)","v":32055.135731510269},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!145:145)","v":33167.61207399761},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!145:145)","v":34279.537617620423},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!145:145)","v":35550.078459700308},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!145:145)","v":36501.69202404371},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!145:145)","v":37611.898189524582},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!145:145)","v":9377.6247747753077},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!145:145)","v":0}]
[]
["Outputs:"]
[null,"Equity IRR",null,null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!148:148)","v":0}]
[null,null,"Equity Cash Flow",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!149:149)","v":-24000},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!149:149)","v":-51430.28571428571},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!149:149)","v":-41142.85714285713},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!149:149)","v":10407.389793051108},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!149:149)","v":19345.729124269266},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!149:149)","v":19437.486221712454},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!149:149)","v":20571.213482575273},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!149:149)","v":21704.814962941058},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!149:149)","v":23000.288147199866},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!149:149)","v":23971.630469429572},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!149:149)","v":24253.259998124147},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!149:149)","v":25369.301105943778},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!149:149)","v":26644.453403587169},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!149:149)","v":27599.935220838197},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!149:149)","v":28714.508855969249},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!149:149)","v":29828.57363808863},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!149:149)","v":31101.511479169127},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!149:149)","v":32055.135731510269},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!149:149)","v":33167.61207399761},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!149:149)","v":34279.537617620423},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!149:149)","v":35550.078459700308},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!149:149)","v":36501.69202404371},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!149:149)","v":37611.898189524582},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!149:149)","v":9377.6247747753077},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!149:149)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!149:149)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!149:149)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!149:149)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!149:149)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!149:149)","v":0}]
[null,null,"IRR",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!150:150)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!150:150)","v":0}]
[]
[null,"DSCR"]
[null,null,"CFADS",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!153:153)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!153:153)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!153:153)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!153:153)","v":44972.656025193952},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!153:153)","v":59863.80794569783},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!153:153)","v":58815.548757426732},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!153:153)","v":58809.259732575279},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!153:153)","v":58802.844927226775},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!153:153)","v":58958.301825771312},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!153:153)","v":58789.627862286732},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!153:153)","v":57931.241105267021},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!153:153)","v":57907.265927372369},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!153:153)","v":58042.401939301475},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!153:153)","v":57857.86747083821},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!153:153)","v":57832.424820254979},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!153:153)","v":57806.473316660078},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!153:153)","v":57939.394872026285},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!153:153)","v":57753.002838653141},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!153:153)","v":57725.462895426201},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!153:153)","v":57697.372153334727},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!153:153)","v":57827.896709700326},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!153:153)","v":57639.49398832945},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!153:153)","v":57609.683868096035},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!153:153)","v":14198.943649775314},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!153:153)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!153:153)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!153:153)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!153:153)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!153:153)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!153:153)","v":0}]
[null,null,"Debt Service",null,null,null,{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!G$2,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!H$2,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!I$2,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!J$2,'Financial Model'!154:154)","v":31136.694803571412},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!K$2,'Financial Model'!154:154)","v":40518.078821428557},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!L$2,'Financial Model'!154:154)","v":39378.062535714278},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!M$2,'Financial Model'!154:154)","v":38238.046249999999},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!N$2,'Financial Model'!154:154)","v":37098.029964285721},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!O$2,'Financial Model'!154:154)","v":35958.013678571442},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!P$2,'Financial Model'!154:154)","v":34817.997392857164},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Q$2,'Financial Model'!154:154)","v":33677.981107142878},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!R$2,'Financial Model'!154:154)","v":32537.964821428592},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!S$2,'Financial Model'!154:154)","v":31397.948535714306},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!T$2,'Financial Model'!154:154)","v":30257.93225000002},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!U$2,'Financial Model'!154:154)","v":29117.915964285734},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!V$2,'Financial Model'!154:154)","v":27977.899678571448},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!W$2,'Financial Model'!154:154)","v":26837.883392857162},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!X$2,'Financial Model'!154:154)","v":25697.867107142876},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Y$2,'Financial Model'!154:154)","v":24557.85082142859},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!Z$2,'Financial Model'!154:154)","v":23417.834535714304},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AA$2,'Financial Model'!154:154)","v":22277.818250000018},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AB$2,'Financial Model'!154:154)","v":21137.801964285733},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AC$2,'Financial Model'!154:154)","v":19997.78567857145},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AD$2,'Financial Model'!154:154)","v":4821.3188750000054},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AE$2,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AF$2,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AG$2,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AH$2,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AI$2,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$10:$10,'Annual Model'!AJ$2,'Financial Model'!154:154)","v":0}]
[null,null,"DSCR",null,null,null,{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!G$2,'Financial Model'!155:155)","v":0},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!H$2,'Financial Model'!155:155)","v":0},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!I$2,'Financial Model'!155:155)","v":0},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!J$2,'Financial Model'!155:155)","v":5.7870140576675553},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!K$2,'Financial Model'!155:155)","v":5.9135834361333437},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!L$2,'Financial Model'!155:155)","v":6.0178191612513601},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!M$2,'Financial Model'!155:155)","v":6.1979254240154269},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!N$2,'Financial Model'!155:155)","v":6.4069837920316726},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!O$2,'Financial Model'!155:155)","v":6.5926346632601032},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!P$2,'Financial Model'!155:155)","v":6.7850713605846629},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!Q$2,'Financial Model'!155:155)","v":6.9386781237550741},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!R$2,'Financial Model'!155:155)","v":7.2010290556863517},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!S$2,'Financial Model'!155:155)","v":7.4409611375105467},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!T$2,'Financial Model'!155:155)","v":7.7206678775638418},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!U$2,'Financial Model'!155:155)","v":8.0224292054708766},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!V$2,'Financial Model'!155:155)","v":8.372352279587469},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!W$2,'Financial Model'!155:155)","v":8.7034769954947322},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!X$2,'Financial Model'!155:155)","v":9.0897189975869264},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!Y$2,'Financial Model'!155:155)","v":9.5121663602863684},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!Z$2,'Financial Model'!155:155)","v":10.004215348786872},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!AA$2,'Financial Model'!155:155)","v":10.488204214394948},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!AB$2,'Financial Model'!155:155)","v":11.056139750835385},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!AC$2,'Financial Model'!155:155)","v":11.6896844316997},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!AD$2,'Financial Model'!155:155)","v":0},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!AE$2,'Financial Model'!155:155)","v":0},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!AF$2,'Financial Model'!155:155)","v":0},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!AG$2,'Financial Model'!155:155)","v":0},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!AH$2,'Financial Model'!155:155)","v":0},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!AI$2,'Financial Model'!155:155)","v":0},{"$f":"SUMIF('Financial Model'!$8:$8,'Annual Model'!AJ$2,'Financial Model'!155:155)","v":0}]