{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Points","Summary","Loads and Storage","Solar Carrying Charge","Diesel Carrying Charge","Battery Carrying Charge","Scenarios","Diesel Prices","Diesel Costs","Solar","Diesel Proposal","Battery Database"],"not_rendered":{"charts":10,"images":8,"macros":1,"external_links":1,"defined_names":46,"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":"Points","index":0,"n_rows":37,"n_cols":4,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Solar Concepts"]
[null,null,"Variable Cost of Diesel vs Total Cost of Solar"]
[null,null,"Drivers: Solar Cost, Diesel Fuel Price, Carrying Charge Rate"]
[null,null,"Implication: May be better to produce more solar and have lower capacity factor"]
[null,null,"Economics depend on load shape"]
[]
[null,"Solar Mechanics"]
[null,"Diesel Production = Load - Solar ---> Like production cost"]
[null,"Compare Solar to Diesel Variable Cost"]
[null,"Maybe worth having lower solar capacity factor and more capacity"]
[null,"Dependence on carrying charges"]
[null,"Could be producing too much solar relative to load"]
[null,"Use Solver to find the optimal production"]
[null,"Solver with Macro"]
[null,"Other Issues"]
[null,null,"Reset button on diesel prices"]
[null,null,"Discuss scenario analysis for carrying charge scenarios"]
[]
[null,"Battery Analysis"]
[null,null,"Allow for Surplus Solar Power"]
[null,null,"Make Table from Surplus Solar Power"]
[null,null,"Begin in Hour when Starting Storage (Lookup)"]
[null,null,"Adjust downward for efficiency"]
[null,null,null,"Leaking water -- don't count leaks as reduction in storage"]
[null,null,"Storage Analysis is Like Cash Flow Waterfall with MIN and MAX"]
[]
[]
[null,"Battery Concepts"]
[null,null,"Issue of storage capacity constraint vs energy constraints"]
[null,null,"If constraint is from charging with solar power don't need much storage"]
[null,null,"Example of Australia Merchant Prices"]
[null,null,"If no constraint on charging (e.g. connected to large system) "]
[]
[null,"Which battery to select"]
[null,null,"Demonstration with Power BI - Problems with transpose"]
[null,null,"Advantages of Power BI"]

{"sheet":"Summary","index":1,"n_rows":52,"n_cols":17,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
["Cost of Capital Assumptions",null,null,null,null,"% Savings - Solar and Diesel",null,null,"%",{"$f":"H50","v":0.1430981167158332}]
[null,"Operating Periods in Carrying Charge",null,{"$f":"Scenarios!E5","v":1},null,"% Added Savings with Battery",null,null,"%",{"$f":"O50","v":0.29809839004047428}]
[null,"Inflation Rate","% p.a.",{"$f":"Scenarios!E6","v":2.5000000000000001E-2},null,"Solar Wasted (no Battery)",null,null,"MWH",{"$f":"'Loads and Storage'!F32","v":138.89999999806111}]
[null,"Equity Return","% p.a.",{"$f":"Scenarios!E7","v":7.0000000000000007E-2},null,"Load Shape"]
[null,"Risk Free Rate","% p.a.",{"$f":"Scenarios!E8","v":0.01},null,"Solar Shape"]
[null,"Credit Spread","% p.a.",{"$f":"Scenarios!E9","v":1.4E-2},null,"Solar Size",null,null,"MW",{"$f":"F33","v":52.749999999307555}]
[null,"Debt to Capital","%",{"$f":"Scenarios!E10","v":0.85},null,"Solar Cost",null,null,"USD/kW",950]
[null,"Income Tax Rate","%",{"$f":"Scenarios!E11","v":0.25},null,"Diesel Fuel Cost",null,null,"USD/MMBTU",{"$f":"Sensitivity","v":11.678521600253802}]
[null,"Tax Depreciation VDB","Num",{"$f":"Scenarios!E12","v":2},null,"Diesel Variable Cost",null,null,"USD/MWH",{"$f":"D47","v":119.80095520241112}]
[null,null,null,null,null,"Solar Total Cost",null,null,"USD/MWH",{"$f":"F46","v":77.365973356714548}]
[null,null,null,null,null,"Battery Size",null,null,"MW",30,true]
[]
["Cost Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Starting",{"$f":"'Loads and Storage'!H4","v":9}]
[null,null,null,"Diesel",null,"Combined Diesel and Solar",null,null,null,null,"Combined Diesel and Battery"]
[null,null,null,"Only",null,"Solar","Net Diesel","Total",null,null,"Battery","Solar","Total","Add: Diesel Cap","With Diesel"]
[null,"Cost/kW","USD/kW",{"$f":"'Diesel Costs'!M12","v":843.70167865707435},null,{"$f":"J8","v":950},{"$f":"D17","v":843.70167865707435},null,null,null,{"$f":"'Battery Database'!O121","v":1160},null,null,{"$f":"D17","v":843.70167865707435}]
[null,"Fixed O&M","USD/kW-yr",{"$f":"'Diesel Costs'!K12","v":6.9},null,{"$f":"Solar!D28","v":15},{"$f":"D18","v":6.9},null,null,null,{"$f":"'Battery Database'!Q121/100*K17","v":31.320000000000004},null,null,{"$f":"D18","v":6.9}]
[null,"Variable O&M","USD/MWH",{"$f":"'Diesel Costs'!J12","v":8.8550000000000004},null,null,{"$f":"D19","v":8.8550000000000004},null,null,null,0,null,null,{"$f":"D19","v":8.8550000000000004}]
[null,"Heat Rate","MMBTU/MWH",{"$f":"'Diesel Costs'!F12","v":9.5},null,null,9.5,null,null,null,null,null,null,{"$f":"D20","v":9.5}]
[null,"Fuel Cost","USD/MMBTU",{"$f":"J9","v":11.678521600253802},null,null,11.678521600253802,null,null,null,null,null,null,11.678521600253802]
[null,"Fuel Expense","USD/MWH",{"$f":"D20*D21","v":110.94595520241111},null,null,110.94595520241111,null,null,null,null,null,null,110.94595520241111]
[null,"Lifetime","Years",{"$f":"Scenarios!F21","v":25},null,{"$f":"Scenarios!F20","v":30},25,null,null,null,{"$f":"'Battery Database'!$H$121","v":20},null,null,{"$f":"D23","v":25}]
[null,"Construction Period","Months",{"$f":"Scenarios!F25","v":3},null,{"$f":"Scenarios!F26","v":6},3,null,null,null,3,null,null,{"$f":"D24","v":3}]
[null,"Replacement Year","Years",0,null,0,0,null,null,null,10,null,null,0]
[null,"Replacement Cost %","%",0,null,0,0,null,null,null,{"$f":"('Battery Database'!$U$121+'Battery Database'!$X$121)/'Battery Database'!$N$121","v":0.68965517241379315},null,null,0]
[null,"Degradation","% p.a.",null,null,5.0000000000000001E-3,0,null,null,null,0,null,null,0]
[]
[null,"Carrying Charge Rate","%",{"$f":"'Diesel Carrying Charge'!F1","v":4.496600754760377E-2},null,{"$f":"'Solar Carrying Charge'!F1","v":4.1180752623645928E-2},{"$f":"D29","v":4.496600754760377E-2},null,null,null,{"$f":"'Battery Carrying Charge'!F1","v":6.7208383082591722E-2},null,null,{"$f":"'Diesel Carrying Charge'!F1","v":4.496600754760377E-2}]
[null,null,null,null,null,{"$f":"F29*F17","v":39.12171499246363}]
["Load Parameters"]
[null,"Total Load","MW",10,null,10,{"$f":"D32","v":10},null,null,null,{"$f":"J12","v":30},null,null,{"$f":"N33","v":10}]
[null,"Total Capacity","MW",10,null,{"$f":"'Loads and Storage'!D9","v":52.749999999307555},10,null,null,null,{"$f":"IF(K12,K32)","v":30},null,null,{"$f":"D33","v":10}]
[null,"Load Factor","%",{"$f":"'Loads and Storage'!E7","v":1},null,{"$f":"'Loads and Storage'!C8","v":0.20833333333333329},1]
[null,"Capacity Factor","%",{"$f":"D34","v":1},null,{"$f":"'Loads and Storage'!E16","v":7.9857819906042779E-2}]
[]
[null,"Total Energy (Discharge)","MWH p.d.",{"$f":"D35*D33*24","v":240},null,{"$f":"F35*F33*24","v":101.09999999972302},{"$f":"D37-F37","v":138.90000000027698},{"$f":"F37+G37","v":240},null,null,{"$f":"'Loads and Storage'!F32","v":138.89999999806111},{"$f":"F37","v":101.09999999972302},{"$f":"K37+L37","v":239.99999999778413},{"$f":"D37-K37-L37","v":2.215870154032018E-9},{"$f":"N37+M37","v":240}]
[null,"Total Energy","MWH p.a.",{"$f":"D33*D35*8760","v":87600},null,{"$f":"F33*F35*8760","v":36901.499999898901},{"$f":"D38-F38","v":50698.500000101099},{"$f":"F38+G38","v":87600},null,null,{"$f":"K37*365","v":50698.499999292304},{"$f":"F38","v":36901.499999898901},{"$f":"L38+K38","v":87599.999999191205},{"$f":"D38-K38-L38","v":8.0879544839262962E-7},{"$f":"N38+M38","v":87600}]
[]
[null,"Fuel Cost","USD",{"$f":"D22*D38","v":9718865.6757312138},null,{"$f":"F22*F38","v":0},{"$f":"G22*G38","v":5624793.5098406561},{"$f":"G40+F40","v":5624793.5098406561},null,null,null,null,null,{"$f":"N22*N38","v":8.9732583585282693E-5},{"$f":"N40","v":8.9732583585282693E-5}]
[null,"Variable O&M Cost","USD",{"$f":"D38*D19","v":775698},null,{"$f":"F38*F19","v":0},{"$f":"G38*G19","v":448935.21750089526},{"$f":"G41+F41","v":448935.21750089526},null,null,null,null,null,{"$f":"N38*N19","v":7.1618836955167357E-6},{"$f":"N41","v":7.1618836955167357E-6}]
[null,"Fixed O&M Cost","USD",{"$f":"D18*D32*1000","v":69000},null,{"$f":"F18*F33*1000","v":791249.99998961331},{"$f":"G18*G32*1000","v":69000},{"$f":"G42+F42","v":860249.99998961331},null,null,{"$f":"K18*K33*1000","v":939600.00000000012},{"$f":"F42","v":791249.99998961331},{"$f":"K42+L42","v":1730849.9999896134},{"$f":"N18*N32*1000","v":69000},{"$f":"N42+M42","v":1799849.9999896134}]
[null,"Capacity Cost","USD",{"$f":"D29*D17*1000*D33","v":379378.96050419979},null,{"$f":"F29*F17*1000*F33","v":2063670.465825367},{"$f":"G29*G17*1000*G33","v":379378.96050419979},{"$f":"G43+F43","v":2443049.4263295666},null,null,{"$f":"K29*K17*K33*1000","v":2338851.7312741918},{"$f":"F43","v":2063670.465825367},{"$f":"K43+L43","v":4402522.197099559},{"$f":"N29*N17*1000*N33","v":379378.96050419979},{"$f":"M43+N43","v":4781901.1576037584}]
[null,"Total Cost","USD",{"$f":"D43+D42+D41+D40","v":10942942.636235414},null,{"$f":"F43+F42+F41+F40","v":2854920.4658149802},{"$f":"G43+G42+G41+G40","v":6522107.6878457516},{"$f":"G44+F44","v":9377028.1536607314},null,null,{"$f":"SUM(K40:K43)","v":3278451.7312741918},{"$f":"SUM(L40:L43)","v":2854920.4658149802},{"$f":"K44+L44","v":6133372.197089172},{"$f":"SUM(N40:N43)","v":448378.96060109424},{"$f":"M44+N44","v":6581751.1576902661}]
[]
[null,"Total Cost/MWH","USD/MWH",{"$f":"D44/D38","v":124.91943648670564},null,{"$f":"F44/F38","v":77.365973356714548},{"$f":"G44/G38","v":128.64498333940344},{"$f":"H44/H38","v":107.04370038425492},null,null,{"$f":"IF(K38,K44/K38)","v":64.665655420179206},{"$f":"L44/L38","v":77.365973356714548},{"$f":"M44/M38","v":70.015664350979449},null,{"$f":"O44/O38","v":75.134145635733631}]
[null,"Variable Cost/MWH","USD/MWH",{"$f":"(D40+D41)/D38","v":119.80095520241112},null,{"$f":"(F40+F41)/F38","v":0},{"$f":"(G40+G41)/G38","v":119.8009552024111},{"$f":"(H40+H41)/H38","v":69.334802823533693},null,null,{"$f":"IF(K38,(K40+K41)/K38)","v":0},{"$f":"(L40+L41)/L38","v":0},{"$f":"(M40+M41)/M38","v":0},null,{"$f":"(O40+O41)/O38","v":1.1061012246666602E-9}]
[]
[]
[null,null,null,null,null,null,"Percent Saving",{"$f":"(D44-H44)/D44","v":0.1430981167158332},null,null,null,"Added Savings",{"$f":"(H44-M44)/H44","v":0.34591513466932028},null,{"$f":"(H44-O44)/H44","v":0.29809839004047428}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"M37-D37","v":-2.215870154032018E-9}]

{"sheet":"Loads and Storage","index":2,"n_rows":2007,"n_cols":31,"rows_kept":2007,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End Storage",{"$f":"C28","v":0}]
[null,null,1,null,null,null,1,null,"Solar Max",{"$f":"Summary!J2","v":0.1430981167158332},null,"Combined Max",null,{"$f":"Summary!J2+Summary!J3","v":0.4411965067563075},null,null,null,"Diesel",{"$f":"F37","v":2.2158417323225876E-9}]
[null,null,"Average","Max","Load Fac","Sum"]
[null,"Hour of Day",null,null,null,null,null,9,{"$f":"IF(H4=24,1,H4+1)","v":10},{"$f":"IF(I4=24,1,I4+1)","v":11},12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8]
[]
["Base Load and Solar"]
[null,"Load (LOOKUP)",{"$f":"AVERAGE(H7:AE7)","v":10},{"$f":"MAX(H7:AE7)","v":10},{"$f":"C7/D7","v":1},null,null,{"$f":"LOOKUP(H4,41:41,47:47)","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,"Solar Pattern",{"$f":"AVERAGE(H8:AE8)","v":0.20833333333333329},null,null,null,null,{"$f":"LOOKUP(H4,41:41,54:54)","v":0.4},0.4,0.6,1,0.8,0.6,0.4,0.4,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1]
[null,"Potential Solar Production",{"$f":"AVERAGE(H9:AE9)","v":10.989583333189074},52.749999999307555,{"$f":"IF(D9,C9/D9)","v":0.20833333333333334},null,null,{"$f":"$D$9*H8","v":21.099999999723025},{"$f":"$D$9*I8","v":21.099999999723025},31.64999999958453,52.749999999307555,42.19999999944605,31.64999999958453,21.099999999723025,21.099999999723025,5.2749999999307562,5.2749999999307562,0,0,0,0,0,0,0,0,0,0,0,0,5.2749999999307562,5.2749999999307562]
[]
[null,"Surplus Solar Energy (Max)","Sum",{"$f":"SUM(H11:AE11)","v":162.64999999681476},null,null,null,{"$f":"MAX(H9-H7,0)","v":11.099999999723025},11.099999999723025,21.64999999958453,42.749999999307555,32.19999999944605,21.64999999958453,11.099999999723025,11.099999999723025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Diesel Energy Production (Max)","Sum",{"$f":"SUM(H12:AE12)","v":138.90000000027698},null,null,null,{"$f":"MAX(H7-H9,0)","v":0},0,0,0,0,0,0,0,4.7250000000692438,4.7250000000692438,10,10,10,10,10,10,10,10,10,10,10,10,4.7250000000692438,4.7250000000692438]
[]
["Load and Solar without Storage"]
[null,"Load",{"$f":"AVERAGE(H15:AE15)","v":10},{"$f":"MAX(H15:AE15)","v":10},{"$f":"C15/D15","v":1},{"$f":"SUM(H15:AE15)","v":240},null,{"$f":"H7","v":10},{"$f":"I7","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,"Less: Solar for Load",{"$f":"AVERAGE(H16:AE16)","v":4.2124999999884594},{"$f":"D9","v":52.749999999307555},{"$f":"IF(D16,C16/D16)","v":7.9857819906042779E-2},{"$f":"SUM(H16:AE16)","v":101.09999999972302},null,{"$f":"H9-H11","v":10},{"$f":"I9-I11","v":10},10,10,10,10,10,10,5.2749999999307562,5.2749999999307562,0,0,0,0,0,0,0,0,0,0,0,0,5.2749999999307562,5.2749999999307562]
[null,"Net Load for Diesel",{"$f":"AVERAGE(H17:AE17)","v":5.7875000000115406},null,null,{"$f":"SUM(H17:AE17)","v":138.90000000027698},null,{"$f":"H15-H16","v":0},{"$f":"I15-I16","v":0},0,0,0,0,0,0,4.7250000000692438,4.7250000000692438,10,10,10,10,10,10,10,10,10,10,10,10,4.7250000000692438,4.7250000000692438]
[]
["Energy Storage Balance"]
[null,"Surplus Solar Energy",{"$f":"AVERAGE(H20:AE20)","v":6.7770833332006148},{"$f":"MAX(H20:AE20)","v":42.749999999307555},{"$f":"IF(D20,C20/D20)","v":0.15852826510667573},{"$f":"SUM(H20:AE20)","v":162.64999999681476},null,{"$f":"H11","v":11.099999999723025},{"$f":"I11","v":11.099999999723025},21.64999999958453,42.749999999307555,32.19999999944605,21.64999999958453,11.099999999723025,11.099999999723025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Battery Capacity",null,25.6,null,null,null,{"$f":"$D$21","v":25.6},{"$f":"$D$21","v":25.6},25.6,25.6,25.6,25.6,25.6,25.6,25.6,25.6,25.6,25.6,25.6,25.6,25.6,25.6,25.6,25.6,25.6,25.6,25.6,25.6,25.6,25.6]
[]
[null,"Opening Storage Balance",null,null,null,null,null,{"$f":"G26","v":0},{"$f":"H26","v":11.099999999723025},22.19999999944605,43.84999999903058,69.449999999030581,95.049999999030575,116.69999999861511,127.79999999833814,138.89999999806116,134.1749999979919,129.44999999792265,119.44999999792265,109.44999999792265,99.449999997922646,89.449999997922646,79.449999997922646,69.449999997922646,59.449999997922646,49.449999997922646,39.449999997922646,29.449999997922646,19.449999997922646,9.4499999979226459,4.7249999978534021]
[null,"Add: Solar Charged w/o loss (MIN,MAX)","Efficiency",{"$f":"'Battery Database'!$R$121/100","v":0.64},null,null,null,{"$f":"MIN(H21,MAX(H20,0))","v":11.099999999723025},{"$f":"MIN(I21,MAX(I20,0))","v":11.099999999723025},21.64999999958453,25.6,25.6,21.64999999958453,11.099999999723025,11.099999999723025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Discharged w/o loss (MIN)","Efficiency",{"$f":"'Battery Database'!$R$121/100","v":0.64},null,null,null,{"$f":"MIN(H23,H12)","v":0},{"$f":"MIN(I23,I12)","v":0},0,0,0,0,0,0,4.7250000000692438,4.7250000000692438,10,10,10,10,10,10,10,10,10,10,10,10,4.7250000000692438,4.7249999978534021]
[null,"Closing Storage Balance",null,null,null,null,0,{"$f":"H23+H24-H25","v":11.099999999723025},{"$f":"I23+I24-I25","v":22.19999999944605},{"$f":"J23+J24-J25","v":43.84999999903058},{"$f":"K23+K24-K25","v":69.449999999030581},{"$f":"L23+L24-L25","v":95.049999999030575},{"$f":"M23+M24-M25","v":116.69999999861511},127.79999999833814,138.89999999806116,134.1749999979919,129.44999999792265,119.44999999792265,109.44999999792265,99.449999997922646,89.449999997922646,79.449999997922646,69.449999997922646,59.449999997922646,49.449999997922646,{"$f":"Z23+Z24-Z25","v":39.449999997922646},29.449999997922646,19.449999997922646,9.4499999979226459,4.7249999978534021,0]
[]
[null,"Ending Balance",{"$f":"AE26","v":0}]
[]
[null,"Total Storage before loss",null,null,null,null,null,{"$f":"H25","v":0},{"$f":"I25","v":0},0,0,0,0,0,0,4.7250000000692438,4.7250000000692438,10,10,10,10,10,10,10,10,10,10,10,10,4.7250000000692438,4.7249999978534021]
[null,"Storage Efficiency",{"$f":"MAX(D24,1)","v":1},null,null,null,null,{"$f":"$C$31","v":1},{"$f":"$C$31","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Total Discarge",null,null,"Sum",{"$f":"SUM(H32:AE32)","v":138.89999999806111},null,{"$f":"H30*H31","v":0},{"$f":"I30*I31","v":0},0,0,0,0,0,0,4.7250000000692438,4.7250000000692438,10,10,10,10,10,10,10,10,10,10,10,10,4.7250000000692438,4.7249999978534021]
[]
[null,"Total Load",null,null,null,null,null,{"$f":"H15","v":10},{"$f":"I15","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,"Less: Solar for Load",null,null,null,null,null,{"$f":"H16","v":10},{"$f":"I16","v":10},10,10,10,10,10,10,5.2749999999307562,5.2749999999307562,0,0,0,0,0,0,0,0,0,0,0,0,5.2749999999307562,5.2749999999307562]
[null,"Less: Discharge",null,null,null,null,null,{"$f":"H32","v":0},{"$f":"I32","v":0},0,0,0,0,0,0,4.7250000000692438,4.7250000000692438,10,10,10,10,10,10,10,10,10,10,10,10,4.7250000000692438,4.7249999978534021]
[null,"Net for Diesel",null,null,"Sum",{"$f":"SUM(H37:AE37)","v":2.2158417323225876E-9},null,{"$f":"H34-H35-H36","v":0},{"$f":"I34-I35-I36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2158417323225876E-9]
[]
[]
["Loads and Solar by Hour of Day"]
[null,null,1,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,"Flat Load",{"$f":"AVERAGE(H42:Y42)","v":10},{"$f":"MAX(H42:Y42)","v":10},{"$f":"C42/D42","v":1},null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,"Coincident with Solar",{"$f":"AVERAGE(H43:Y43)","v":6.8888888888888893},{"$f":"MAX(H43:Y43)","v":10},{"$f":"C43/D43","v":0.68888888888888888},null,null,5,5,5,5,5,6,6,7,7,8,8,10,9,8,8,8,7,7,5,5,5,5,5,5]
[null,"Non-Coincident with Solar",{"$f":"AVERAGE(H44:Y44)","v":5.833333333333333},{"$f":"MAX(H44:Y44)","v":10},{"$f":"C44/D44","v":0.58333333333333326},null,null,7,7,5,5,6,6,10,10,10,5,4,4,4,4,4,4,5,5,6,10,10,10,9,9]
[null,"Variable Load",{"$f":"AVERAGE(H45:Y45)","v":6.3888888888888893},{"$f":"MAX(H45:Y45)","v":8},{"$f":"C45/D45","v":0.79861111111111116},null,null,7,7,7,7,7,7,6,6,5,5,5,6,6,6,6,7,7,8,9,10,10,7,7,7]
[]
[null,"Load",{"$f":"AVERAGE(H47:Y47)","v":10},{"$f":"MAX(H47:Y47)","v":10},{"$f":"C47/D47","v":1},null,null,{"$f":"INDEX(H42:H45,$C$2)","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[]
[]
[null,"Base Solar Pattern",{"$f":"AVERAGE(H50:AE50)","v":0.20833333333333334},null,null,null,null,0,0,0,0,0,0,0.1,0.1,0.4,0.4,0.6,1,0.8,0.6,0.4,0.4,0.1,0.1,0,0,0,0,0,0]
[null,"Lower Daily Capacity Fatcor",{"$f":"AVERAGE(H51:AE51)","v":0.14333333333333334},null,null,null,null,0,0,0,0,0,0,0.05,7.0000000000000007E-2,0.1,0.4,0.6,1,0.6,0.4,0.1,7.0000000000000007E-2,0.05,0,0,0,0,0,0,0]
[null,"Higher Daily Capacity Factor",{"$f":"AVERAGE(H52:AE52)","v":0.2416666666666667},null,null,null,null,0,0,0,0,0,0,0.3,0.3,0.5,0.5,0.6,1,0.8,0.6,0.4,0.4,0.2,0.2,0,0,0,0,0,0]
[]
[null,{"$f":"INDEX(B50:B52,$G$2)","v":"Base Solar Pattern"},{"$f":"INDEX(C50:C52,$G$2)","v":0.20833333333333334},null,null,null,null,0,0,0,0,0,0,0.1,0.1,0.4,0.4,0.6,1,0.8,0.6,0.4,0.4,0.1,0.1,0,0,0,0,0,0]
[]
[]
[]
["Graphs"]
[null,null,null,null,null,null,null,{"$f":"H41","v":1},{"$f":"I41","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,"Solar Energy Used for Charging",null,null,null,null,null,{"$f":"INDEX(24:24,MATCH(H$59,$4:$4,0))","v":0},{"$f":"INDEX(24:24,MATCH(I$59,$4:$4,0))","v":0},0,0,0,0,0,0,11.099999999723025,11.099999999723025,21.64999999958453,25.6,25.6,21.64999999958453,11.099999999723025,11.099999999723025,0,0,0,0,0,0,0,0]
[null,"Energy Discharged before Loss",null,null,null,null,null,{"$f":"INDEX(25:25,MATCH(H$59,$4:$4,0))","v":10},10,10,10,10,10,4.7250000000692438,4.7249999978534021,0,0,0,0,0,0,0,0,4.7250000000692438,4.7250000000692438,10,10,10,10,10,10]
[null,"Storage Balance",null,null,null,null,null,{"$f":"INDEX(26:26,MATCH(H$59,$4:$4,0))","v":59.449999997922646},49.449999997922646,39.449999997922646,29.449999997922646,19.449999997922646,9.4499999979226459,4.7249999978534021,0,11.099999999723025,22.19999999944605,43.84999999903058,69.449999999030581,95.049999999030575,116.69999999861511,127.79999999833814,138.89999999806116,134.1749999979919,129.44999999792265,119.44999999792265,109.44999999792265,99.449999997922646,89.449999997922646,79.449999997922646,69.449999997922646]
[]
[null,null,null,null,null,null,null,{"$f":"H59","v":1},{"$f":"I59","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,"Total Load",null,null,null,null,null,{"$f":"INDEX(34:34,MATCH(H$59,$4:$4,0))","v":10},{"$f":"INDEX(34:34,MATCH(I$59,$4:$4,0))","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,"Served by Solar",null,null,null,null,null,{"$f":"INDEX(35:35,MATCH(H$59,$4:$4,0))","v":0},0,0,0,0,0,5.2749999999307562,5.2749999999307562,10,10,10,10,10,10,10,10,5.2749999999307562,5.2749999999307562,0,0,0,0,0,0]
[null,"Served by Battery Discharge",null,null,null,null,null,10,10,10,10,10,10,4.7250000000692438,4.7249999978534021,0,0,0,0,0,0,0,0,4.7250000000692438,4.7250000000692438,10,10,10,10,10,10]
[null,"Served by Diesel",null,null,null,null,null,0,0,0,0,0,0,0,2.2158417323225876E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"row ",7,"col ",8," sheet_name ",{"$f":"LOOKUP(H4,41:41,47:47)","v":10}," Original Search sheet name ","LOOKUP(H4,41:41,47:47)"," start of count in function ",11," Length Applied ",-11," length until hit ! ",0]
[null,null,null,null,null,null,null,null,null,"row ",8,"col ",8," sheet_name ",{"$f":"LOOKUP(H4,41:41,54:54)","v":0.4}," Original Search sheet name ","LOOKUP(H4,41:41,54:54)"," start of count in function ",11," Length Applied ",-11," length until hit ! ",0]

{"sheet":"Solar Carrying Charge","index":3,"n_rows":2006,"n_cols":869,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Summary",null,null,null,"Carrying Charge",{"$f":"'Solar Carrying Charge'!F162","v":4.1180752623645928E-2},"IRR",{"$f":"E151","v":2.0687493681907657E-2},"WACC",{"$f":"M55","v":2.0700000000000003E-2},"Equity IRR",{"$f":"F260","v":7.0159319043159488E-2},"Equity Cost",{"$f":"F25","v":7.0000000000000007E-2}]
[]
[null,"Period (Long Enough for Nuclear Plant)",null,null,null,null,null,0,{"$f":"H3+1","v":1},{"$f":"I3+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BU3+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EG3+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GS3+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JE3+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,{"$f":"LQ3+1","v":322},323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,{"$f":"OC3+1","v":386},387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,{"$f":"QO3+1","v":450},451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,{"$f":"TA3+1","v":514},515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,{"$f":"UR3+1","v":557},{"$f":"US3+1","v":558},{"$f":"UT3+1","v":559},{"$f":"UU3+1","v":560},561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,{"$f":"XG3+1","v":624},625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,{"$f":"ZS3+1","v":688},{"$f":"ZT3+1","v":689},{"$f":"ZU3+1","v":690},{"$f":"ZV3+1","v":691},{"$f":"ZW3+1","v":692},693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,{"$f":"ACI3+1","v":756},757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,{"$f":"AEU3+1","v":820},821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861]
[null,"Construction Period",null,null,{"$f":"'Solar Carrying Charge'!F33","v":6},null,null,null,{"$f":"I3<=$E$4","v":true},true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GS3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JE3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LQ3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OC3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QO3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"TA3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"VM3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"XY3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AAK3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ACW3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AFI3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Months per Period/Construction and Operation",null,null,{"$f":"'Solar Carrying Charge'!F14","v":1},{"$f":"'Solar Carrying Charge'!F15","v":1},null,1,{"$f":"IF(I4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BU4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EG4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GS4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JE4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LQ4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OC4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(QO4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(TA4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(VM4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(XY4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AAK4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ACW4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AFI4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Start of Period (Need for XIRR and XNPV)",null,null,{"$f":"'Solar Carrying Charge'!F13","v":"2001-01-01"},null,null,{"$f":"E6","v":"2001-01-01"},{"$f":"H7+1","v":"2001-02-01"},{"$f":"I7+1","v":"2001-03-01"},"2001-04-01","2001-05-01","2001-06-01","2001-07-01","2001-08-01","2001-09-01","2001-10-01","2001-11-01","2001-12-01","2002-01-01","2002-02-01","2002-03-01","2002-04-01","2002-05-01","2002-06-01","2002-07-01","2002-08-01","2002-09-01","2002-10-01","2002-11-01","2002-12-01","2003-01-01","2003-02-01","2003-03-01","2003-04-01","2003-05-01","2003-06-01","2003-07-01","2003-08-01","2003-09-01","2003-10-01","2003-11-01","2003-12-01","2004-01-01","2004-02-01","2004-03-01","2004-04-01","2004-05-01","2004-06-01","2004-07-01","2004-08-01","2004-09-01","2004-10-01","2004-11-01","2004-12-01","2005-01-01","2005-02-01","2005-03-01","2005-04-01","2005-05-01","2005-06-01","2005-07-01","2005-08-01","2005-09-01","2005-10-01","2005-11-01","2005-12-01","2006-01-01","2006-02-01","2006-03-01","2006-04-01","2006-05-01","2006-06-01",{"$f":"BU7+1","v":"2006-07-01"},"2006-08-01","2006-09-01","2006-10-01","2006-11-01","2006-12-01","2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01","2008-01-01","2008-02-01","2008-03-01","2008-04-01","2008-05-01","2008-06-01","2008-07-01","2008-08-01","2008-09-01","2008-10-01","2008-11-01","2008-12-01","2009-01-01","2009-02-01","2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01",{"$f":"EG7+1","v":"2011-11-01"},"2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01",{"$f":"GS7+1","v":"2017-03-01"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","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",{"$f":"JE7+1","v":"2022-07-01"},"2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01",{"$f":"LQ7+1","v":"2027-11-01"},"2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01",{"$f":"OC7+1","v":"2033-03-01"},"2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01",{"$f":"QO7+1","v":"2038-07-01"},"2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01",{"$f":"TA7+1","v":"2043-11-01"},"2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01",{"$f":"VM7+1","v":"2049-03-01"},"2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01",{"$f":"XY7+1","v":"2054-07-01"},"2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01",{"$f":"AAK7+1","v":"2059-11-01"},"2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01","2062-06-01","2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01",{"$f":"ACW7+1","v":"2065-03-01"},"2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01","2067-10-01","2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01",{"$f":"AFI7+1","v":"2070-07-01"},"2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01"]
[null,"End of Period (Makes Presentation clearer)",null,null,null,null,null,{"$f":"EOMONTH(H6,H5-1)","v":"2001-01-31"},{"$f":"EOMONTH(I6,I5-1)","v":"2001-02-28"},{"$f":"EOMONTH(J6,J5-1)","v":"2001-03-31"},"2001-04-30","2001-05-31","2001-06-30","2001-07-31","2001-08-31","2001-09-30","2001-10-31","2001-11-30","2001-12-31","2002-01-31","2002-02-28","2002-03-31","2002-04-30","2002-05-31","2002-06-30","2002-07-31","2002-08-31","2002-09-30","2002-10-31","2002-11-30","2002-12-31","2003-01-31","2003-02-28","2003-03-31","2003-04-30","2003-05-31","2003-06-30","2003-07-31","2003-08-31","2003-09-30","2003-10-31","2003-11-30","2003-12-31","2004-01-31","2004-02-29","2004-03-31","2004-04-30","2004-05-31","2004-06-30","2004-07-31","2004-08-31","2004-09-30","2004-10-31","2004-11-30","2004-12-31","2005-01-31","2005-02-28","2005-03-31","2005-04-30","2005-05-31","2005-06-30","2005-07-31","2005-08-31","2005-09-30","2005-10-31","2005-11-30","2005-12-31","2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30",{"$f":"EOMONTH(BV6,BV5-1)","v":"2006-07-31"},"2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31","2007-08-31","2007-09-30","2007-10-31","2007-11-30","2007-12-31","2008-01-31","2008-02-29","2008-03-31","2008-04-30","2008-05-31","2008-06-30","2008-07-31","2008-08-31","2008-09-30","2008-10-31","2008-11-30","2008-12-31","2009-01-31","2009-02-28","2009-03-31","2009-04-30","2009-05-31","2009-06-30","2009-07-31","2009-08-31","2009-09-30","2009-10-31","2009-11-30","2009-12-31","2010-01-31","2010-02-28","2010-03-31","2010-04-30","2010-05-31","2010-06-30","2010-07-31","2010-08-31","2010-09-30","2010-10-31","2010-11-30","2010-12-31","2011-01-31","2011-02-28","2011-03-31","2011-04-30","2011-05-31","2011-06-30","2011-07-31","2011-08-31","2011-09-30","2011-10-31",{"$f":"EOMONTH(EH6,EH5-1)","v":"2011-11-30"},"2011-12-31","2012-01-31","2012-02-29","2012-03-31","2012-04-30","2012-05-31","2012-06-30","2012-07-31","2012-08-31","2012-09-30","2012-10-31","2012-11-30","2012-12-31","2013-01-31","2013-02-28","2013-03-31","2013-04-30","2013-05-31","2013-06-30","2013-07-31","2013-08-31","2013-09-30","2013-10-31","2013-11-30","2013-12-31","2014-01-31","2014-02-28","2014-03-31","2014-04-30","2014-05-31","2014-06-30","2014-07-31","2014-08-31","2014-09-30","2014-10-31","2014-11-30","2014-12-31","2015-01-31","2015-02-28","2015-03-31","2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28",{"$f":"EOMONTH(GT6,GT5-1)","v":"2017-03-31"},"2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","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",{"$f":"EOMONTH(JF6,JF5-1)","v":"2022-07-31"},"2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31",{"$f":"EOMONTH(LR6,LR5-1)","v":"2027-11-30"},"2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28",{"$f":"EOMONTH(OD6,OD5-1)","v":"2033-03-31"},"2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30",{"$f":"EOMONTH(QP6,QP5-1)","v":"2038-07-31"},"2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31",{"$f":"EOMONTH(TB6,TB5-1)","v":"2043-11-30"},"2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28",{"$f":"EOMONTH(VN6,VN5-1)","v":"2049-03-31"},"2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30",{"$f":"EOMONTH(XZ6,XZ5-1)","v":"2054-07-31"},"2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31",{"$f":"EOMONTH(AAL6,AAL5-1)","v":"2059-11-30"},"2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28",{"$f":"EOMONTH(ACX6,ACX5-1)","v":"2065-03-31"},"2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30","2067-10-31","2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30",{"$f":"EOMONTH(AFJ6,AFJ5-1)","v":"2070-07-31"},"2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31"]
[null,"Operating Period (COD)",null,null,{"$f":"EDATE(E6,E4+E5)","v":"2001-08-01"},{"$f":"'Solar Carrying Charge'!F45","v":"2031-08-01"},{"$f":"COUNTIF(H8:AGK8,TRUE)","v":360},null,{"$f":"AND(I6>=$E$8,I6<$F$8)","v":false},{"$f":"AND(J6>=$E$8,J6<$F$8)","v":false},false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BV6>=$E$8,BV6<$F$8)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EH6>=$E$8,EH6<$F$8)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(GT6>=$E$8,GT6<$F$8)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(JF6>=$E$8,JF6<$F$8)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(LR6>=$E$8,LR6<$F$8)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OD6>=$E$8,OD6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QP6>=$E$8,QP6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(TB6>=$E$8,TB6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(VN6>=$E$8,VN6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(XZ6>=$E$8,XZ6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AAL6>=$E$8,AAL6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(ACX6>=$E$8,ACX6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AFJ6>=$E$8,AFJ6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Plant Age",null,null,null,null,null,null,{"$f":"H9+I8","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,{"$f":"BT9+BU8","v":59},60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,{"$f":"EF9+EG8","v":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,{"$f":"GR9+GS8","v":187},188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,{"$f":"JD9+JE8","v":251},252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,{"$f":"LP9+LQ8","v":315},316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"OB9+OC8","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"QN9+QO8","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"SZ9+TA8","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"VL9+VM8","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"XX9+XY8","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"AAJ9+AAK8","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"ACV9+ACW8","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"AFH9+AFI8","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360]
[]
["Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount","Percent"]
[null,"Timing Assumptions",null,null,null,null,null,null,"Initial Required Payment",null,{"$f":"F159","v":41.18075262364593},null,"Premium to Equity"]
[null,null,"Start Date",null,"Date","2001-01-01",null,null,"Overnight Cost",null,{"$f":"F32","v":1000},null,"Premium to Debt"]
[null,null,"Months in Period for Construction Period",null,"Months",1,null,null,"Level Payment with Inflation",null,{"$f":"K12/K13","v":4.1180752623645928E-2},null,"Total Premium"]
[null,null,"Months in Period for Operating Period",null,"Months",{"$f":"Summary!D3","v":1}]
[]
[null,"Inflation Rate"]
[null,null,"Inflation Rate",null,"% p.a.",{"$f":"Summary!D4","v":2.5000000000000001E-2}]
[null,null,"Degradation Rate",null,"% p.a.",{"$f":"Summary!F27","v":5.0000000000000001E-3}]
[null,null,"Net Inflation Rate",null,null,{"$f":"(1+F18)*(1-F19)-1","v":1.9874999999999865E-2}]
[null,null,"Periodic Inflation Rate - Construction",null,"% p.p.",{"$f":"(1+F20)^(F14/12)-1","v":1.6413514423738729E-3}]
[null,null,"Periodic Inflation Rate - Operation",null,"% p.p.",{"$f":"(1+F20)^(F15/12)-1","v":1.6413514423738729E-3}]
[]
[null,"Returns and Capital Structure"]
[null,null,"Equity Return",null,"% p.a.",{"$f":"Summary!D5","v":7.0000000000000007E-2}]
[null,null,"Base Risk Free Rate",null,"% p.a.",{"$f":"Summary!D6","v":0.01}]
[null,null,"Credit Spread",null,"% p.a.",{"$f":"Summary!D7","v":1.4E-2}]
[null,null,"Total Interest Rate",null,"% p.a.",{"$f":"F26+F27","v":2.4E-2}]
[null,null,"Debt Percent",null,"%",{"$f":"Summary!D8","v":0.85}]
[]
[null,"Construction"]
[null,null,"Overnight Construction Cost",null,"Currency",1000]
[null,null,"Construction Months",null,"Months",{"$f":"Summary!F24","v":6}]
[null,null,"End of Construction Period",null,"Date",{"$f":"EDATE(F13,F33)","v":"2001-07-01"}]
[null,null,"Mean for S-Curve (Multiplied by Construction Months)",null,"%",0.5]
[null,null,"Mean Month of Construction for S-Curve Analysis",null,"Month",{"$f":"F35*F33","v":3}]
[null,null,"Standard Deviation for S-Curve (Multiply by Mean)",null,"%",7]
[null,null,"Standard Deviation of S-Curve",null,"Months",{"$f":"F36/F37","v":0.42857142857142855}]
[]
[null,"Operating Period"]
[null,null,"Operating Years",null,"Years",{"$f":"Summary!F23","v":30}]
[null,null,"Operating Months",null,"Months",{"$f":"F41*12","v":360}]
[null,null,"Operating Periods",null,"Periods",{"$f":"F41*12/F15","v":360}]
[null,null,"COD",null,"Date",{"$f":"EDATE(F13,F33+F14)","v":"2001-08-01"}]
[null,null,"Decomissioning",null,"Date",{"$f":"EDATE(F44,F42)","v":"2031-08-01"}]
[]
[null,"Replacement Capital Expenditures and Decomissioning"]
[null,null,"Replacement Cost",null,"Currency",{"$f":"Summary!D26*'Solar Carrying Charge'!F32","v":0}]
[null,null,"Replacement Percent",null,"%",{"$f":"IF(F32,F48/F32)","v":0}]
[null,null,"Replacement Year",null,"Year",{"$f":"Summary!F25","v":0}]
[null,null,"Replacement Period",null,"Month",{"$f":"F50*12","v":0},null,null,null,null,null,{"$f":"F58","v":0.5}]
[null,null,"Replacement Date",null,"Date",{"$f":"EDATE(F44,F51)","v":"2001-08-01"},null,null,null,"Percent","Pre-tax Cost","After-tax ","WACC","Debt Cost","Risk Free","Equity"]
[null,null,null,null,null,null,null,null,"Debt",{"$f":"F29","v":0.85},{"$f":"F28","v":2.4E-2},{"$f":"K53*(1-L51)","v":1.2E-2},{"$f":"L53*J53","v":1.0200000000000001E-2}]
[null,null,"Decomissioning Cost",null,"Currency",0,null,null,"Equity",{"$f":"1-J53","v":0.15000000000000002},{"$f":"F25","v":7.0000000000000007E-2},{"$f":"K54","v":7.0000000000000007E-2},{"$f":"L54*J54","v":1.0500000000000002E-2}]
[null,null,"Decommissioning Percent",null,"%",{"$f":"IF(F32,F54/F32)","v":0},null,null,"Total",{"$f":"SUM(J53:J54)","v":1},null,null,{"$f":"SUM(M53:M54)","v":2.0700000000000003E-2},null,{"$f":"F26","v":0.01},{"$f":"K54","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,"Periodic WACC - Construction",null,null,null,{"$f":"(1+M55)^($F$14/12)-1","v":1.7088472872288651E-3},{"$f":"(1+K53)^($F$14/12)-1","v":1.9783315388433032E-3},{"$f":"(1+O55)^($F$14/12)-1","v":8.295381143461622E-4},{"$f":"(1+P55)^($F$14/12)-1","v":5.6541453874052738E-3}]
[null,"Taxes",null,null,null,null,null,null,"Periodic WACC - Operation",null,null,null,{"$f":"(1+M55)^($F$15/12)-1","v":1.7088472872288651E-3},{"$f":"(1+K53)^($F$15/12)-1","v":1.9783315388433032E-3},{"$f":"(1+O55)^($F$14/12)-1","v":8.295381143461622E-4},{"$f":"(1+P55)^($F$15/12)-1","v":5.6541453874052738E-3}]
[null,null,"Income Tax Rate",null,"%",{"$f":"G58/100","v":0.5},50,null,"Real WACC - Construction",null,null,null,{"$f":"(1+M56)/(1+F21)-1","v":6.7385241990791656E-5}]
[null,null,"Tax Depreciation Life - Base Plant",null,"Years",{"$f":"Summary!F23","v":30},null,null,"Real WACC - Operation",null,null,null,{"$f":"(1+M57)/(1+F22)-1","v":6.7385241990791656E-5}]
[null,null,"Tax Depreciation Factor",null,"VDB",{"$f":"Summary!D10","v":2}]
[null,null,"Apply Depreciation",null,"Switch",true]
[null,null,"Year",null,"Year ",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51]
[null,null,"Annual Depreciation Rate - Base Plant",null,"% p.a.",null,null,{"$f":"F61","v":true},null,{"$f":"IFERROR(VDB(1,0,$F$59,I62,J62,$F$60),0)*$H$63","v":6.6666666666666666E-2},{"$f":"IFERROR(VDB(1,0,$F$59,J62,K62,$F$60),0)*$H$63","v":6.222222222222222E-2},5.8074074074074077E-2,5.4202469135802477E-2,5.0588971193415641E-2,4.7216373113854598E-2,4.4068614906264285E-2,4.1130707245846672E-2,3.8388660096123559E-2,3.5829416089715328E-2,3.3440788350400971E-2,3.1211402460374238E-2,2.9130642296349287E-2,2.7188599476592672E-2,2.5376026178153158E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Depreciation - Base Plant",null,"% p.p.",{"$f":"'Solar Carrying Charge'!F15","v":1},null,null,null,{"$f":"J63/12*$F$64","v":5.5555555555555558E-3},5.185185185185185E-3,4.8395061728395061E-3,4.51687242798354E-3,4.2157475994513034E-3,3.9346977594878832E-3,3.6723845755220236E-3,3.4275589371538895E-3,3.1990550080102965E-3,2.9857846741429442E-3,2.7867323625334144E-3,2.6009502050311863E-3,2.4275535246957741E-3,2.2657166230493895E-3,2.11466884817943E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement Remaining Life",null,"Years",{"$f":"F41-F50","v":30}]
[null,null,"Replacement Depreciation Life",null,"Years",{"$f":"MIN(F65,F59)","v":30}]
[null,null,"Annual Depreciation Rate - Base Plant",null,"% p.a.",null,null,{"$f":"F61","v":true},null,{"$f":"IFERROR(VDB(1,0,$F$66,I62,J62,$F$60),0)*$H$67","v":6.6666666666666666E-2},{"$f":"IFERROR(VDB(1,0,$F$66,J62,K62,$F$60),0)*$H$67","v":6.222222222222222E-2},5.8074074074074077E-2,5.4202469135802477E-2,5.0588971193415641E-2,4.7216373113854598E-2,4.4068614906264285E-2,4.1130707245846672E-2,3.8388660096123559E-2,3.5829416089715328E-2,3.3440788350400971E-2,3.1211402460374238E-2,2.9130642296349287E-2,2.7188599476592672E-2,2.5376026178153158E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,2.3684291099609615E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Depreciation - Base Plant",null,"% p.p.",{"$f":"'Solar Carrying Charge'!F64","v":1},null,null,null,{"$f":"J67/12*$F$68","v":5.5555555555555558E-3},{"$f":"K67/12*$F$68","v":5.185185185185185E-3},4.8395061728395061E-3,4.51687242798354E-3,4.2157475994513034E-3,3.9346977594878832E-3,3.6723845755220236E-3,3.4275589371538895E-3,3.1990550080102965E-3,2.9857846741429442E-3,2.7867323625334144E-3,2.6009502050311863E-3,2.4275535246957741E-3,2.2657166230493895E-3,2.11466884817943E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Construction Analyisis"]
[null,"Normal on Construction Period",null,null,"%",{"$f":"'Solar Carrying Charge'!F36","v":3},{"$f":"'Solar Carrying Charge'!F38","v":0.42857142857142855},null,{"$f":"IFERROR(_xlfn.NORM.DIST(I3,$F$71,$G$71,0)*I4,0)","v":1.737410703146998E-5},{"$f":"IFERROR(_xlfn.NORM.DIST(J3,$F$71,$G$71,0)*J4,0)","v":6.1184407885322131E-2},0.9308653209366764,6.1184407885322131E-2,1.737410703146998E-5,2.1314347619517386E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(BV3,$F$71,$G$71,0)*BV4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(EH3,$F$71,$G$71,0)*EH4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(GT3,$F$71,$G$71,0)*GT4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(JF3,$F$71,$G$71,0)*JF4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(LR3,$F$71,$G$71,0)*LR4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(OD3,$F$71,$G$71,0)*OD4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(QP3,$F$71,$G$71,0)*QP4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(TB3,$F$71,$G$71,0)*TB4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(VN3,$F$71,$G$71,0)*VN4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(XZ3,$F$71,$G$71,0)*XZ4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(AAL3,$F$71,$G$71,0)*AAL4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(ACX3,$F$71,$G$71,0)*ACX4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(AFJ3,$F$71,$G$71,0)*AFJ4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"S-Curve from Normalised ",null,null,"%",{"$f":"SUM(I71:KV71)","v":1.0532688849426979},null,null,{"$f":"I71/$F$72","v":1.6495414684556263E-5},5.8090017430497638E-2,0.88378697428939934,5.8090017430497638E-2,1.6495414684556263E-5,2.0236378311580877E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflation Rate",null,null,"%",{"$f":"'Solar Carrying Charge'!F21","v":1.6413514423738729E-3},{"$f":"'Solar Carrying Charge'!F22","v":1.6413514423738729E-3},null,{"$f":"IF(I4,$F$74,$G$74)","v":1.6413514423738729E-3},1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,{"$f":"IF(BU4,$F$74,$G$74)","v":1.6413514423738729E-3},1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,{"$f":"IF(EG4,$F$74,$G$74)","v":1.6413514423738729E-3},1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,{"$f":"IF(GS4,$F$74,$G$74)","v":1.6413514423738729E-3},1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,{"$f":"IF(JE4,$F$74,$G$74)","v":1.6413514423738729E-3},1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,{"$f":"IF(LQ4,$F$74,$G$74)","v":1.6413514423738729E-3},1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,{"$f":"IF(OC4,$F$74,$G$74)","v":1.6413514423738729E-3},1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,{"$f":"IF(QO4,$F$74,$G$74)","v":1.6413514423738729E-3},1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,{"$f":"IF(TA4,$F$74,$G$74)","v":1.6413514423738729E-3},1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,{"$f":"IF(VM4,$F$74,$G$74)","v":1.6413514423738729E-3},1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,{"$f":"IF(XY4,$F$74,$G$74)","v":1.6413514423738729E-3},1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,{"$f":"IF(AAK4,$F$74,$G$74)","v":1.6413514423738729E-3},1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,{"$f":"IF(ACW4,$F$74,$G$74)","v":1.6413514423738729E-3},1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,{"$f":"IF(AFI4,$F$74,$G$74)","v":1.6413514423738729E-3},1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3,1.6413514423738729E-3]
[null,"Combined Inflation Index",null,null,"Index",null,null,1,{"$f":"H75*(1+I74)","v":1.0016413514423739},{"$f":"I75*(1+J74)","v":1.0032853969193052},1.0049321408526513,1.0065815876715276,1.0082337418123193,1.009888607718693,1.0115461898416092,1.0132064926393334,1.0148695205774496,1.0165352781288708,1.0182037697738515,1.0198750000000003,1.0215489733022913,1.0232256941830766,1.0249051671520981,1.0265873967264996,1.0282723874308395,1.0299601437971022,1.0316506703647113,1.0333439716805404,1.0350400522989265,1.0367389167816821,1.0384405696981067,1.0401450156250003,1.0418522591466743,1.0435623048549652,1.0452751573492458,1.0469908212364385,1.0487093011310271,1.0504306016550695,1.0521547274382097,1.0538816831176909,1.0556114733383675,1.0573441027527177,1.0590795760208565,1.0608178978105469,1.0625590727972143,1.0643031056639574,1.0660500011015619,1.0677997638085126,1.0695523984910063,1.0713079098629639,1.0730663026460441,1.0748275815696549,1.0765917513709675,1.0783588167949281,1.0801287825942709,1.0819016535295316,1.0836774343690589,1.0854561298890286,1.0872377448734556,1.089022284114207,1.0908097524110152,1.0926001545714905,1.0943934954111343,1.096189779753352,1.0979890124294656,1.0997911982787274,1.1015963421483324,1.1034044488934314,1.1052155233771443,1.1070295704705735,1.1088465950528159,1.1106666020109772,1.1124895962401844,{"$f":"BU75*(1+BV74)","v":1.1143155826435991},1.1161445661324307,1.1179765516259499,1.1198115440515013,1.1216495483445172,1.1234905694485304,1.1253346123151882,1.127181681904265,1.129031783183676,1.1308849211294905,1.1327411007259451,1.1346003269654579,1.1364626048486406,1.1383279393843129,1.1401963355895157,1.1420677984895249,1.1439423331178644,1.14581994451632,1.1477006377349526,1.1495844178321122,1.1514712898744515,1.1533612589369391,1.1552543301028735,1.1571505084638964,1.1590497991200073,1.1609522071795761,1.1628577377593574,1.1647663959845043,1.1666781869885821,1.1685931159135818,1.1705111879099348,1.1724324081365256,1.1743567817607063,1.1762843139583108,1.1782150099136681,1.1801488748196165,1.1820859138775175,1.1840261322972703,1.1859695352973247,1.1879161281046964,1.1898659159549803,1.1918189040923646,1.1937750977696451,1.1957345022482393,1.1976971227982007,1.1996629646982326,1.2016320332357027,1.2036043337066566,1.2055798714158334,1.2075586516766788,1.2095406798113593,1.2115259611507776,1.2135145010345858,1.2155063048112005,1.217501377837817,1.2194997254804232,1.221501353113815,1.2235062661216101,1.2255144698962623,1.2275259698390766,1.2295407713602233,1.2315588798787529,1.2335803008226103,1.2356050396286495,{"$f":"EG75*(1+EH74)","v":1.2376331017426485},1.2396644926193234,1.2416992177223438,1.2437372825243469,1.2457786925069525,1.2478234531607775,1.2498715699854508,1.2519230484896284,1.253977894191008,1.2560361126163433,1.2580977093014598,1.260162689791269,1.2622310596397837,1.2643028244101324,1.2663779896745753,1.2684565610145182,1.2705385440205279,1.2726239442923477,1.2747127674389114,1.2768050190783595,1.2789007048380541,1.2809998303545931,1.2831024012738264,1.2852084232508705,1.2873179019501244,1.2894308430452839,1.2915472522193576,1.2936671351646818,1.295790497582936,1.297917345185158,1.3000476836917598,1.3021815188325421,1.3043188563467105,1.3064597019828907,1.3086040614991437,1.3107519406629815,1.312903345251383,1.3150582810508089,1.3172167538572173,1.3193787694760799,1.3215443337223969,1.3237134524207133,1.3258861314051338,1.3280623765193391,1.3302421936166016,1.3324255885598009,1.3346125672214393,1.3368031354836585,1.3389972992382544,1.3411950643866939,1.3433964368401297,1.3456014225194171,1.3478100273551297,1.3500222572875751,1.3522381182668108,1.3544576162526609,1.3566807572147315,1.3589075471324268,1.3611379919949653,1.3633720978013961,1.3656098705606148,1.3678513162913795,1.3700964410223273,1.3723452507919907,{"$f":"GS75*(1+GT74)","v":1.374597751648813},1.3768539496511658,1.3791138508673639,1.3813774613756828,1.3836447872643747,1.3859158346316842,1.3881906095858658,1.3904691182451994,1.3927513667380074,1.395037361202671,1.3973271077876463,1.3996206126514816,1.4019178819628333,1.4042189219004828,1.4065237386533529,1.4088323384205246,1.4111447274112541,1.4134609118449888,1.4157808979513846,1.4181046919703224,1.420432300151925,1.4227637287565738,1.4250989840549255,1.4274380723279296,1.4297809998668445,1.4321277729732547,1.434478397959088,1.4368328811466324,1.4391912288685527,1.4415534474679079,1.4439195432981684,1.4462895227232326,1.4486633921174445,1.4510411578656108,1.4534228263630173,1.4558084040154473,1.458197897239198,1.4605913124610981,1.4629886561185248,1.4653899346594215,1.4677951545423149,1.4702043222363324,1.4726174442212192,1.4750345269873566,1.4774555770357785,1.4798806008781895,1.4823096050369819,1.484742596045254,1.4871795804468269,1.4896205647962621,1.4920655556588802,1.4945145596107774,1.4969675832388434,1.4994246331407795,1.501885715925116,1.5043508382112305,1.5068200066293649,1.5092932278206439,1.5117705084370925,1.5142518551416539,1.516737274608208,1.5192267735215883,1.5217203585776009,1.524218036483042,{"$f":"JE75*(1+JF74)","v":1.5267198139557157},1.5292256977244527,1.5317356945291278,1.5342498111206788,1.5367680542611235,1.5392904307235791,1.5418169472922796,1.5443476107625942,1.546882427941046,1.5494214056453299,1.5519645507043309,1.5545118699581426,1.5570633702580856,1.5596190584667262,1.5621789414578944,1.5647430261167024,1.5673113193395634,1.5698838280342102,1.5724605591197136,1.5750415195265008,1.5776267161963744,1.580216156082531,1.5828098461495794,1.5854077933735606,1.5880100047419652,1.5906164872537525,1.5932272479193701,1.5958422937607719,1.5984616318114373,1.6010852691163904,1.6037132127322182,1.6063454697270902,1.6089820471807776,1.6116229521846714,1.6142681918418027,1.6169177732668605,1.6195717035862121,1.6222299899379211,1.6248926394717678,1.6275596593492674,1.6302310567436897,1.6329068388400787,1.635587012835271,1.6382715859379162,1.6409605653684955,1.6436539583593417,1.6463517721546583,1.6490540140105392,1.6517606911949878,1.6544718109879373,1.6571873806812691,1.659907407578834,1.6626318989964706,1.6653608622620253,1.668094304715372,1.6708322337084323,1.6735746566051943,1.6763215807817335,1.6790730136262322,1.6818289625389986,1.6845894349324881,1.6873544382313224,1.6901239798723093,1.6928980673044633,{"$f":"LQ75*(1+LR74)","v":1.6956767079890254},1.698459909399483,1.70124767902159,1.7040400243533873,1.7068369529052225,1.7096384721997706,1.7124445897720535,1.7152553131694612,1.7180706499517713,1.7208906076911699,1.7237151939722715,1.7265444163921395,1.7293782825603072,1.7322168000987976,1.735059976642144,1.7379078198374107,1.7407603373442138,1.7436175368347409,1.746479425993773,1.7493460125187041,1.7522173041195628,1.7550933085190319,1.7579740334524703,1.7608594866679332,1.7637496759261935,1.7666446090007615,1.7695442936779069,1.7724487377566795,1.7753579490489302,1.7782719353793315,1.7811907045853994,1.7841142645175136,1.7870426230389393,1.789975788025848,1.7929137673673385,1.7958565689654589,1.798804200735227,1.8017566706046519,1.8047139865147557,1.807676156419594,1.8106431882862781,1.8136150900949963,1.8165918698390349,1.8195735355247997,1.8225600951718386,1.825551556812862,1.8285479284937647,1.8315492182736477,1.8345554342248398,1.8375665844329196,1.8405826769967366,1.8436037200284336,1.8466297216534682,1.8496606900106345,1.8526966332520858,1.8557375595433554,1.8587834770633793,1.8618343940045181,1.8648903185725787,1.8679512589868368,1.8710172234800588,1.8740882202985243,1.8771642577020471,1.880245343963999,{"$f":"OC75*(1+OD74)","v":1.8833314873713312},1.8864226962245962,1.8895189788379714,1.8926203435392799,1.8957267986700141,1.898838352585358,1.9019550136542089,1.9050767902592005,1.9082036907967255,1.9113357236769579,1.9144728973238758,1.9176152201752841,1.9207627006828369,1.9239153473120607,1.9270731685423765,1.9302361728671236,1.9334043687935814,1.9365777648429927,1.9397563695505868,1.9429401914656026,1.9461292391513108,1.9493235211850377,1.9525230461581882,1.9557278226762682,1.9589378593589086,1.9621531648398882,1.9653737477671567,1.9685996168028581,1.9718307806233542,1.9750672479192475,1.9783090273954052,1.9815561277709819,1.9848085577794436,1.9880663261685909,1.9913294417005827,1.9945979131519596,1.9978717493136675,2.0011509589910816,2.0044355510040295,2.0077255341868154,2.0110209173882438,2.014321709471643,2.0176279193148892,2.0209395558104304,2.0242566278653102,2.0275791444011917,2.030907114354382,2.0342405466758549,2.0375794503312767,2.0409238343010294,2.0442737075802344,2.0476290791787783,2.0509899581213351,2.0543563534473921,2.0577282742112728,2.0611057294821631,2.0644887283441338,2.067877279896166,2.0712713932521756,2.074671077541038,2.0780763419066113,2.0814871955077625,2.084903647518392,2.0883257071274568,{"$f":"QO75*(1+QP74)","v":2.0917533835389968},2.0951866859721591,2.098625623661222,2.1020702058556209,2.1055204418199733,2.108976340834102,2.1124379121930623,2.1159051652071659,2.119378109202005,2.1228567535184792,2.12634110751282,2.1298311805566152,2.1333269820368348,2.1368285213558562,2.1403358079314891,2.143848851197002,2.1473676606011458,2.1508922456081807,2.1544226156979005,2.157958780365659,2.1615007491223954,2.1650485314946595,2.1686021370246378,2.1721615752701782,2.1757268558048168,2.1792979882178036,2.1828749821141273,2.1864578471145424,2.1900465928555937,2.1936412289896432,2.1972417651848963,2.2008482111254266,2.2044605765112033,2.2080788710581163,2.2117031044980027,2.2153332865786735,2.2189694270639384,2.2226115357336331,2.2262596223836462,2.2299136968259443,2.2335737688885988,2.2372398484158125,2.2409119452679462,2.2445900693215446,2.2482742304693635,2.2519644386203965,2.2556607036999008,2.2593630356494248,2.2630714444268341,2.266785940006339,2.2705065323785214,2.2742332315503604,2.2779660475452603,2.2817049904030773,2.285450070180147,2.2892012969493107,2.2929586807999427,2.2967222318379772,2.3004919601859366,2.3042678759829571,2.3080499893848176,2.3118383105639655,2.3156328497095449,2.3194336170274239,{"$f":"TA75*(1+TB74)","v":2.3232406227402222},2.3270538770873386,2.3308733903249776,2.3346991727261783,2.3385312345808416,2.342369586195757,2.3462142378946322,2.3500652000181188,2.3539224829238412,2.3577860969864246,2.3616560525975223,2.3655323601658442,2.3694150301171844,2.3733040728944497,2.3771994989576868,2.3811013187841112,2.3850095428681359,2.3889241817213982,2.3928452458727882,2.3967727458684789,2.4007066922719527,2.4046470956640298,2.4085939666428979,2.4125473158241402,2.4165071538407634,2.4204734913432269,2.4244463389994708,2.4284257074949456,2.4324116075326403,2.436404049833111,2.4404030451345102,2.4444086041926152,2.4484207377808578,2.4524394566903527,2.4564647717299262,2.4604966937261459,2.4645352335233492,2.4685804019836741,2.4726322099870859,2.4766906684314085,2.4807557882323521,2.4848275803235444,2.488906055656559,2.4929912252009441,2.4970830999442533,2.5011816908920741,2.5052870090680588,2.5093990655139531,2.513517871289626,2.5176434374730996,2.5217757751605792,2.5259148954664825,2.5300608095234702,2.5342135284824754,2.5383730635127333,2.542539425801813,2.5467126265556455,2.5508926769985543,2.5550795883732866,2.559273371941043,2.5634740389815076,2.567681600792878,2.5718960686918964,2.5761174540138794,{"$f":"VM75*(1+VN74)","v":2.5803457681127497},2.584581022361065,2.5888232281500496,2.5930723968896245,2.5973285400084394,2.6015916689539011,2.6058617951922063,2.6101389302083722,2.614423085506266,2.6187142726086372,2.6230125030571485,2.6273177884124062,2.6316301402539914,2.6359495701804918,2.6402760898095323,2.6446097107778064,2.6489504447411076,2.6532983033743602,2.6576532983716521,2.6620154414462642,2.6663847443307036,2.6707612187767347,2.67514487655541,2.6795357294571032,2.6839337892915398,2.6883390678878296,2.6927515770944974,2.697171328779516,2.7015983348303378,2.7060326071539267,2.7104741576767895,2.7149229983450094,2.7193791411242771,2.7238425979999228,2.7283133809769495,2.7327915020800639,2.7372769733537101,2.7417698068621008,2.7462700146892511,2.7507776089390092,2.7552926017350909,2.7598150052211108,2.7643448315606154,2.7688820929371163,2.7734268015541219,2.7779789696351713,2.7825386094238662,2.7871057331839051,2.7916803531991148,2.7962624817734851,2.8008521312312,2.8054493139166721,2.8100540421945759,2.8146663284498805,2.8192861850878828,2.8239136245342413,2.8285486592350098,2.8331913016566697,2.837841564286165,2.8424994596309348,2.847165000218947,2.8518381985987329,2.8565190673394198,2.861207619030766,{"$f":"XY75*(1+XZ74)","v":2.8659038662831935},2.8706078217278224,2.8753194980165051,2.8800389078218602,2.8847660638373065,2.8895009787770971,2.8942436653763535,2.8989941363911003,2.9037524045982992,2.9085184827958832,2.9132923838027911,2.9180741204590026,2.9228637056255717,2.9276611521846627,2.9324664730395829,2.9372796811148194,2.9421007893560729,2.9469298107302917,2.9517667582257086,2.9566116448518738,2.9614644836396908,2.9663252876414519,2.9711940699308723,2.976070843603126,2.9809556217748807,2.9858484175843336,2.9907492441912455,2.9956581147769774,3.0005750425445257,3.005500040718557,3.0104331225454453,3.0153743012933054,3.0203235902520302,3.0252810027333261,3.0302465520707487,3.0352202516197386,3.040202114757657,3.0451921548838228,3.0501903854195471,3.0551968198081703,3.0602114715150983,3.0652343540278388,3.0702654808560363,3.0753048655315101,3.0803525216082894,3.085408462662651,3.0904727022931548,3.0955452541206809,3.1006261317884656,3.1057153489621387,3.1108129193297605,3.1159188566018576,3.121033174511461,3.1261558868141419,3.1312870072880501,3.1364265497339487,3.141574527975254,3.1467309558580712,3.1518958472512315,3.1570692160463296,3.1622510761577614,3.1674414415227612,3.1726403261014395,3.1778477438768196,{"$f":"AAK75*(1+AAL74)","v":3.1830637088548763},3.1882882350645732,3.1935213365578998,3.1987630274099108,3.2040133217187621,3.2092722336057502,3.2145397772153492,3.2198159667152497,3.2251008162963961,3.2303943401730253,3.2356965525827048,3.2410074677863707,3.2463271000683664,3.2516554637364812,3.256992573121988,3.2623384425796829,3.2676930864879226,3.2730565192486645,3.2784287552875044,3.2838098090537158,3.2891996950202875,3.2945984276839648,3.3000060215652867,3.3054224912086254,3.3108478511822259,3.3162821160782441,3.3217253005127878,3.3271774191259542,3.3326384865818706,3.3381085175687324,3.3435875267988444,3.3490755290086591,3.3545725389588164,3.3600785714341841,3.3655936412438971,3.3711177632213971,3.3766509522244728,3.3821932231352996,3.3877445908604797,3.393305070331083,3.3988746765026856,3.4044534243554114,3.4100413288939717,3.4156384051477064,3.4212446681706234,3.4268601330414392,3.4324848148636202,3.4381187287654229,3.4437618898999345,3.4494143134451138,3.455076014603832,3.4607470086039132,3.4664273106981764,3.472116936164475,3.4778159003057394,3.4835242184500168,3.489241905950514,3.494968978185637,3.500705450559034,3.5064513384996352,3.5122066574616952,3.5179714229248353,3.5237456503940829,3.5295293553999159,{"$f":"ACW75*(1+ACX74)","v":3.5353225534983026},3.5411252602707437,3.5469374913243157,3.552759262291711,3.5585905888312808,3.5644314866270772,3.5702819713888956,3.5761420588523163,3.5820117647787475,3.5878911049554674,3.5937800951956662,3.59967875133849,3.6055870892490822,3.6115051248186258,3.6174328739643875,3.6233703526297596,3.6293175767843033,3.635274562423791,3.6412413255702503,3.6472178822720065,3.6532042486037253,3.6592004406664573,3.6652064745876802,3.6712223665213428,3.6772481326479078,3.6832837891743959,3.6893293523344295,3.6953848383882759,3.701450263622891,3.7075256443519637,3.7136109969159588,3.7197063376821622,3.7258116830447241,3.7319270494247028,3.73805245327011,3.7441879110559539,3.7503334392842844,3.7564890544842369,3.7626547732120761,3.7688306120512425,3.7750165876123956,3.7812127165334584,3.7874190154796632,3.7936355011435952,3.7998621902452379,3.8060990995320187,3.8123462457788535,3.8186036457881913,3.8248713163900598,3.8311492744421112,3.8374375368296665,3.8437361204657616,3.8500450422911925,3.8563643192745616,3.862693968412322,3.8690340067288242,3.875384451276362,3.8817453191352178,3.8881166274137082,3.8944983932482318,3.9008906338033125,3.9072933662716482,3.9137066078741563,3.9201303758600186,{"$f":"AFI75*(1+AFJ74)","v":3.9265646875067302},3.9330095601201438,3.9394650110345171,3.9459310576125599,3.9524077172454803,3.9588950073530307,3.9653929453835564,3.9719015488140408,3.9784208351501538,3.9849508219262977,3.9914915267056554,3.9980429670802367,4.0046051606709261,4.0111781251275316,4.0177618781288285,4.0243564373826102,4.0309618206257349,4.0375780456241728,4.0442051301730553,4.0508430920967209,4.0574919492487638,4.0641517195120835,4.0708224207989305,4.0775040710509565,4.0841966882392615,4.0909002903644414,4.0976148954566387,4.1043405215755895]
[null,"Inflation Index from COD",null,null,"Index"]
[]
[null,"Initial Construction without Inflation and Return",null,null,"Currency",{"$f":"'Solar Carrying Charge'!F32","v":1000},null,null,{"$f":"$F$78*I72","v":1.6495414684556262E-2},58.090017430497639,883.78697428939938,58.090017430497639,1.6495414684556262E-2,2.0236378311580876E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*BU72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*EG72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*GS72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*JE72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*LQ72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*OC72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*QO72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*TA72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*VM72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*XY72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*AAK72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*ACW72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*AFI72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction with Inflation - Conversion of Overnight Cost",null,null,null,null,null,null,{"$f":"I78*I75","v":1.6522489457241316E-2},58.28086619480618,888.14593613033321,58.472341973057027,1.6631233670156037E-2,2.0436487918351167E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU78*BU75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG78*EG75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS78*GS75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE78*JE75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ78*LQ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC78*OC75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO78*QO75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA78*TA75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM78*VM75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY78*XY75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK78*AAK75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW78*ACW75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI78*AFI75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Final Period of Construction",null,null,"Switch",{"$f":"EDATE(E6,E4)","v":"2001-07-01"},null,null,{"$f":"$F$80=I6","v":false},false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Construction Work Balance Including Equity and Debt Return"]
[null,null,"Open Balance",null,"Currency",null,null,null,{"$f":"H87","v":0},1.6522489457241316E-2,58.297416918674713,946.54297443176188,1006.6328137989221,1008.3696267856882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OB87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QN87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SZ87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UR87","v":0},{"$f":"US87","v":0},{"$f":"UT87","v":0},{"$f":"UU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XG87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ZS87","v":0},{"$f":"ZT87","v":0},{"$f":"ZU87","v":0},{"$f":"ZV87","v":0},{"$f":"ZW87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACI87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AEU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Accrued Return (Annual and Periodic AT WACC)",null,"Currency",{"$f":"'Solar Carrying Charge'!M56","v":1.7088472872288651E-3},null,null,{"$f":"I83*$F$84","v":0},{"$f":"J83*$F$84","v":2.8234411287274347E-5},9.9621382753927429E-2,1.6174973941032573,1.7201817530958474,1.7231497012567065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Construction with Inflation from Above",null,"Currency",null,null,null,{"$f":"I79","v":1.6522489457241316E-2},{"$f":"J79","v":58.28086619480618},888.14593613033321,58.472341973057027,1.6631233670156037E-2,2.0436487918351167E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Transferred to Plant (last month of Construction)",null,"Currency",null,null,null,{"$f":"(I83+I85+I84)*I80","v":0},0,0,0,0,1010.0927765073814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU83+BU85+BU84)*BU80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG83+EG85+EG84)*EG80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS83+GS85+GS84)*GS80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JE83+JE85+JE84)*JE80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LQ83+LQ85+LQ84)*LQ80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OC83+OC85+OC84)*OC80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QO83+QO85+QO84)*QO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TA83+TA85+TA84)*TA80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VM83+VM85+VM84)*VM80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(XY83+XY85+XY84)*XY80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAK83+AAK85+AAK84)*AAK80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACW83+ACW85+ACW84)*ACW80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AFI83+AFI85+AFI84)*AFI80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,"Currency",null,null,null,{"$f":"I83+I85+I84-I86","v":1.6522489457241316E-2},58.297416918674713,946.54297443176188,1006.6328137989221,1008.3696267856882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU83+BU85+BU84-BU86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG83+EG85+EG84-EG86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS83+GS85+GS84-GS86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE83+JE85+JE84-JE86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ83+LQ85+LQ84-LQ86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC83+OC85+OC84-OC86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO83+QO85+QO84-QO86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA83+TA85+TA84-TA86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM83+VM85+VM84-VM86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY83+XY85+XY84-XY86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK83+AAK85+AAK84-AAK86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW83+ACW85+ACW84-ACW86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI83+AFI85+AFI84-AFI86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Nominal Cost",null,null,"Currency",{"$f":"SUM(86:86)","v":1010.0927765073814}]
[null,"PV of Construction Nominal Construction",null,null,"Currency",{"$f":"XNPV(G90,I86:AGK86,I7:AGK7)","v":1001.4548419201204},{"$f":"'Solar Carrying Charge'!M55","v":2.0700000000000003E-2}]
[]
["Replacement and Decommissioning"]
[null,"Replacement Period (Date/Check)",null,null,"Switch",{"$f":"'Solar Carrying Charge'!F52","v":"2001-08-01"},{"$f":"COUNTIF(I93:AGK93,TRUE)","v":1},null,{"$f":"$F$93=I6","v":false},false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Replacement without Inflation",null,null,"Currency",{"$f":"'Solar Carrying Charge'!F48","v":0},null,null,{"$f":"I93*$F$94","v":0},{"$f":"J93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement with Inflation",null,null,"Currency",{"$f":"SUM(I95:AGK95)","v":0},null,null,{"$f":"I94*I75","v":0},{"$f":"J94*J75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV94*BV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH94*EH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT94*GT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF94*JF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR94*LR75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD94*OD75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP94*QP75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB94*TB75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN94*VN75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ94*XZ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL94*AAL75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX94*ACX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ94*AFJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Decomissioning Date",null,null,"Switch",{"$f":"EDATE(F45,-F5)","v":"2031-07-01"},null,null,{"$f":"$F$96=I6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Real Decomissioning",null,null,"Currency",{"$f":"'Solar Carrying Charge'!F54","v":0},null,null,{"$f":"$F$97*I96","v":0},{"$f":"$F$97*J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*BV96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*EH96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*GT96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*JF96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*LR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*OD96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*QP96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*TB96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*VN96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*XZ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*AAL96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*ACX96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*AFJ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nominal Decomissioning",null,null,"Currency",{"$f":"SUM(I98:AGK98)","v":0},null,null,{"$f":"I97*I75","v":0},{"$f":"J97*J75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV97*BV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH97*EH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT97*GT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF97*JF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR97*LR75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD97*OD75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP97*QP75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB97*TB75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN97*VN75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ97*XZ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL97*AAL75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX97*ACX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ97*AFJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Replacement and Decomissioning",null,"Currency",null,null,null,{"$f":"I98+I95","v":0},{"$f":"J98+J95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV98+BV95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH98+EH95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT98+GT95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF98+JF95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR98+LR95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD98+OD95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP98+QP95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB98+TB95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN98+VN95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ98+XZ95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL98+AAL95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX98+ACX95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ98+AFJ95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Date for PV Calculation  (COD)",null,null,"Date",{"$f":"EOMONTH(F34,0)","v":"2001-07-31"},null,null,{"$f":"IF(I4,$F$101,I7)","v":"2001-07-31"},{"$f":"IF(J4,$F$101,J7)","v":"2001-07-31"},"2001-07-31","2001-07-31","2001-07-31","2001-07-31","2001-08-31","2001-09-30","2001-10-31","2001-11-30","2001-12-31","2002-01-31","2002-02-28","2002-03-31","2002-04-30","2002-05-31","2002-06-30","2002-07-31","2002-08-31","2002-09-30","2002-10-31","2002-11-30","2002-12-31","2003-01-31","2003-02-28","2003-03-31","2003-04-30","2003-05-31","2003-06-30","2003-07-31","2003-08-31","2003-09-30","2003-10-31","2003-11-30","2003-12-31","2004-01-31","2004-02-29","2004-03-31","2004-04-30","2004-05-31","2004-06-30","2004-07-31","2004-08-31","2004-09-30","2004-10-31","2004-11-30","2004-12-31","2005-01-31","2005-02-28","2005-03-31","2005-04-30","2005-05-31","2005-06-30","2005-07-31","2005-08-31","2005-09-30","2005-10-31","2005-11-30","2005-12-31","2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30",{"$f":"IF(BV4,$F$101,BV7)","v":"2006-07-31"},"2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31","2007-08-31","2007-09-30","2007-10-31","2007-11-30","2007-12-31","2008-01-31","2008-02-29","2008-03-31","2008-04-30","2008-05-31","2008-06-30","2008-07-31","2008-08-31","2008-09-30","2008-10-31","2008-11-30","2008-12-31","2009-01-31","2009-02-28","2009-03-31","2009-04-30","2009-05-31","2009-06-30","2009-07-31","2009-08-31","2009-09-30","2009-10-31","2009-11-30","2009-12-31","2010-01-31","2010-02-28","2010-03-31","2010-04-30","2010-05-31","2010-06-30","2010-07-31","2010-08-31","2010-09-30","2010-10-31","2010-11-30","2010-12-31","2011-01-31","2011-02-28","2011-03-31","2011-04-30","2011-05-31","2011-06-30","2011-07-31","2011-08-31","2011-09-30","2011-10-31",{"$f":"IF(EH4,$F$101,EH7)","v":"2011-11-30"},"2011-12-31","2012-01-31","2012-02-29","2012-03-31","2012-04-30","2012-05-31","2012-06-30","2012-07-31","2012-08-31","2012-09-30","2012-10-31","2012-11-30","2012-12-31","2013-01-31","2013-02-28","2013-03-31","2013-04-30","2013-05-31","2013-06-30","2013-07-31","2013-08-31","2013-09-30","2013-10-31","2013-11-30","2013-12-31","2014-01-31","2014-02-28","2014-03-31","2014-04-30","2014-05-31","2014-06-30","2014-07-31","2014-08-31","2014-09-30","2014-10-31","2014-11-30","2014-12-31","2015-01-31","2015-02-28","2015-03-31","2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28",{"$f":"IF(GT4,$F$101,GT7)","v":"2017-03-31"},"2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30",{"$f":"IF(JF4,$F$101,JF7)","v":"2022-07-31"},"2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31",{"$f":"IF(LR4,$F$101,LR7)","v":"2027-11-30"},"2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28",{"$f":"IF(OD4,$F$101,OD7)","v":"2033-03-31"},"2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30",{"$f":"IF(QP4,$F$101,QP7)","v":"2038-07-31"},"2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31",{"$f":"IF(TB4,$F$101,TB7)","v":"2043-11-30"},"2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28",{"$f":"IF(VN4,$F$101,VN7)","v":"2049-03-31"},"2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30",{"$f":"IF(XZ4,$F$101,XZ7)","v":"2054-07-31"},"2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31",{"$f":"IF(AAL4,$F$101,AAL7)","v":"2059-11-30"},"2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28",{"$f":"IF(ACX4,$F$101,ACX7)","v":"2065-03-31"},"2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30","2067-10-31","2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30",{"$f":"IF(AFJ4,$F$101,AFJ7)","v":"2070-07-31"},"2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31"]
[]
[null,"Nominal NPV of Replacement/Rate",null,null,"Currency",{"$f":"XNPV(G103,I95:AGK95,I7:AGK7)","v":0},{"$f":"'Solar Carrying Charge'!M55","v":2.0700000000000003E-2},null,null,{"$f":"F33","v":6}]
[null,"Nominal NPV of Replacement and Decom to End of Constr.",null,null,"Currency",{"$f":"XNPV(G104,I99:AGK99,I101:AGK101)","v":0},{"$f":"'Solar Carrying Charge'!M55","v":2.0700000000000003E-2}]
[]
[null,"Date for Decom Calculation",null,null,null,null,null,null,{"$f":"I101","v":"2001-07-31"},{"$f":"J101","v":"2001-07-31"},"2001-07-31","2001-07-31","2001-07-31","2001-07-31","2001-08-31","2001-09-30","2001-10-31","2001-11-30","2001-12-31","2002-01-31","2002-02-28","2002-03-31","2002-04-30","2002-05-31","2002-06-30","2002-07-31","2002-08-31","2002-09-30","2002-10-31","2002-11-30","2002-12-31","2003-01-31","2003-02-28","2003-03-31","2003-04-30","2003-05-31","2003-06-30","2003-07-31","2003-08-31","2003-09-30","2003-10-31","2003-11-30","2003-12-31","2004-01-31","2004-02-29","2004-03-31","2004-04-30","2004-05-31","2004-06-30","2004-07-31","2004-08-31","2004-09-30","2004-10-31","2004-11-30","2004-12-31","2005-01-31","2005-02-28","2005-03-31","2005-04-30","2005-05-31","2005-06-30","2005-07-31","2005-08-31","2005-09-30","2005-10-31","2005-11-30","2005-12-31","2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30",{"$f":"BV101","v":"2006-07-31"},"2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31","2007-08-31","2007-09-30","2007-10-31","2007-11-30","2007-12-31","2008-01-31","2008-02-29","2008-03-31","2008-04-30","2008-05-31","2008-06-30","2008-07-31","2008-08-31","2008-09-30","2008-10-31","2008-11-30","2008-12-31","2009-01-31","2009-02-28","2009-03-31","2009-04-30","2009-05-31","2009-06-30","2009-07-31","2009-08-31","2009-09-30","2009-10-31","2009-11-30","2009-12-31","2010-01-31","2010-02-28","2010-03-31","2010-04-30","2010-05-31","2010-06-30","2010-07-31","2010-08-31","2010-09-30","2010-10-31","2010-11-30","2010-12-31","2011-01-31","2011-02-28","2011-03-31","2011-04-30","2011-05-31","2011-06-30","2011-07-31","2011-08-31","2011-09-30","2011-10-31",{"$f":"EH101","v":"2011-11-30"},"2011-12-31","2012-01-31","2012-02-29","2012-03-31","2012-04-30","2012-05-31","2012-06-30","2012-07-31","2012-08-31","2012-09-30","2012-10-31","2012-11-30","2012-12-31","2013-01-31","2013-02-28","2013-03-31","2013-04-30","2013-05-31","2013-06-30","2013-07-31","2013-08-31","2013-09-30","2013-10-31","2013-11-30","2013-12-31","2014-01-31","2014-02-28","2014-03-31","2014-04-30","2014-05-31","2014-06-30","2014-07-31","2014-08-31","2014-09-30","2014-10-31","2014-11-30","2014-12-31","2015-01-31","2015-02-28","2015-03-31","2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28",{"$f":"GT101","v":"2017-03-31"},"2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30",{"$f":"JF101","v":"2022-07-31"},"2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31",{"$f":"LR101","v":"2027-11-30"},"2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28",{"$f":"OD101","v":"2033-03-31"},"2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30",{"$f":"QP101","v":"2038-07-31"},"2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31",{"$f":"TB101","v":"2043-11-30"},"2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28",{"$f":"VN101","v":"2049-03-31"},"2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30",{"$f":"XZ101","v":"2054-07-31"},"2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31",{"$f":"AAL101","v":"2059-11-30"},"2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28",{"$f":"ACX101","v":"2065-03-31"},"2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30","2067-10-31","2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30",{"$f":"AFJ101","v":"2070-07-31"},"2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31"]
[]
[null,"Nominal NPV of Replacement/Rate",null,null,"Currency",{"$f":"XNPV(G108,I98:AGK98,I6:AGK6)","v":0},{"$f":"'Solar Carrying Charge'!M55","v":2.0700000000000003E-2}]
[null,"Nominal NPV of Replacement to End of Constr.",null,null,"Currency",{"$f":"XNPV(G109,I98:AGK98,I106:AGK106)","v":0},{"$f":"'Solar Carrying Charge'!M55","v":2.0700000000000003E-2}]
[]
["Tax Depreciation Shield"]
[null,"Operating Period",null,null,"Period",null,null,null,{"$f":"H112+I8","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,{"$f":"BT112+BU8","v":59},60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,{"$f":"EF112+EG8","v":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,{"$f":"GR112+GS8","v":187},188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,{"$f":"JD112+JE8","v":251},252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,{"$f":"LP112+LQ8","v":315},316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"OB112+OC8","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"QN112+QO8","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"SZ112+TA8","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"VL112+VM8","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"XX112+XY8","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"AAJ112+AAK8","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"ACV112+ACW8","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"AFH112+AFI8","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360]
[null,"Operating Year (ROUNDUP)",null,null,"Year",{"$f":"12/F15","v":12},null,null,{"$f":"ROUNDUP(I112/$F$113,0)","v":0},{"$f":"ROUNDUP(J112/$F$113,0)","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,{"$f":"ROUNDUP(BV112/$F$113,0)","v":5},6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,{"$f":"ROUNDUP(EH112/$F$113,0)","v":11},11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,{"$f":"ROUNDUP(GT112/$F$113,0)","v":16},16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,{"$f":"ROUNDUP(JF112/$F$113,0)","v":21},22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,{"$f":"ROUNDUP(LR112/$F$113,0)","v":27},27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(OD112/$F$113,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(QP112/$F$113,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(TB112/$F$113,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(VN112/$F$113,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(XZ112/$F$113,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(AAL112/$F$113,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(ACX112/$F$113,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(AFJ112/$F$113,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,"Depreciation Rate (LOOKUP)",null,null,"Percent",null,null,null,{"$f":"LOOKUP(I113,62:62,64:64)*I8","v":0},0,0,0,0,0,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.185185185185185E-3,5.185185185185185E-3,5.185185185185185E-3,5.185185185185185E-3,5.185185185185185E-3,5.185185185185185E-3,5.185185185185185E-3,5.185185185185185E-3,5.185185185185185E-3,5.185185185185185E-3,5.185185185185185E-3,5.185185185185185E-3,4.8395061728395061E-3,4.8395061728395061E-3,4.8395061728395061E-3,4.8395061728395061E-3,4.8395061728395061E-3,4.8395061728395061E-3,4.8395061728395061E-3,4.8395061728395061E-3,4.8395061728395061E-3,4.8395061728395061E-3,4.8395061728395061E-3,4.8395061728395061E-3,4.51687242798354E-3,4.51687242798354E-3,4.51687242798354E-3,4.51687242798354E-3,4.51687242798354E-3,4.51687242798354E-3,4.51687242798354E-3,4.51687242798354E-3,4.51687242798354E-3,4.51687242798354E-3,4.51687242798354E-3,4.51687242798354E-3,4.2157475994513034E-3,4.2157475994513034E-3,4.2157475994513034E-3,4.2157475994513034E-3,4.2157475994513034E-3,4.2157475994513034E-3,4.2157475994513034E-3,4.2157475994513034E-3,4.2157475994513034E-3,4.2157475994513034E-3,{"$f":"LOOKUP(BU113,62:62,64:64)*BU8","v":4.2157475994513034E-3},4.2157475994513034E-3,3.9346977594878832E-3,3.9346977594878832E-3,3.9346977594878832E-3,3.9346977594878832E-3,3.9346977594878832E-3,3.9346977594878832E-3,3.9346977594878832E-3,3.9346977594878832E-3,3.9346977594878832E-3,3.9346977594878832E-3,3.9346977594878832E-3,3.9346977594878832E-3,3.6723845755220236E-3,3.6723845755220236E-3,3.6723845755220236E-3,3.6723845755220236E-3,3.6723845755220236E-3,3.6723845755220236E-3,3.6723845755220236E-3,3.6723845755220236E-3,3.6723845755220236E-3,3.6723845755220236E-3,3.6723845755220236E-3,3.6723845755220236E-3,3.4275589371538895E-3,3.4275589371538895E-3,3.4275589371538895E-3,3.4275589371538895E-3,3.4275589371538895E-3,3.4275589371538895E-3,3.4275589371538895E-3,3.4275589371538895E-3,3.4275589371538895E-3,3.4275589371538895E-3,3.4275589371538895E-3,3.4275589371538895E-3,3.1990550080102965E-3,3.1990550080102965E-3,3.1990550080102965E-3,3.1990550080102965E-3,3.1990550080102965E-3,3.1990550080102965E-3,3.1990550080102965E-3,3.1990550080102965E-3,3.1990550080102965E-3,3.1990550080102965E-3,3.1990550080102965E-3,3.1990550080102965E-3,2.9857846741429442E-3,2.9857846741429442E-3,2.9857846741429442E-3,2.9857846741429442E-3,2.9857846741429442E-3,2.9857846741429442E-3,2.9857846741429442E-3,2.9857846741429442E-3,2.9857846741429442E-3,2.9857846741429442E-3,2.9857846741429442E-3,2.9857846741429442E-3,2.7867323625334144E-3,2.7867323625334144E-3,{"$f":"LOOKUP(EG113,62:62,64:64)*EG8","v":2.7867323625334144E-3},2.7867323625334144E-3,2.7867323625334144E-3,2.7867323625334144E-3,2.7867323625334144E-3,2.7867323625334144E-3,2.7867323625334144E-3,2.7867323625334144E-3,2.7867323625334144E-3,2.7867323625334144E-3,2.6009502050311863E-3,2.6009502050311863E-3,2.6009502050311863E-3,2.6009502050311863E-3,2.6009502050311863E-3,2.6009502050311863E-3,2.6009502050311863E-3,2.6009502050311863E-3,2.6009502050311863E-3,2.6009502050311863E-3,2.6009502050311863E-3,2.6009502050311863E-3,2.4275535246957741E-3,2.4275535246957741E-3,2.4275535246957741E-3,2.4275535246957741E-3,2.4275535246957741E-3,2.4275535246957741E-3,2.4275535246957741E-3,2.4275535246957741E-3,2.4275535246957741E-3,2.4275535246957741E-3,2.4275535246957741E-3,2.4275535246957741E-3,2.2657166230493895E-3,2.2657166230493895E-3,2.2657166230493895E-3,2.2657166230493895E-3,2.2657166230493895E-3,2.2657166230493895E-3,2.2657166230493895E-3,2.2657166230493895E-3,2.2657166230493895E-3,2.2657166230493895E-3,2.2657166230493895E-3,2.2657166230493895E-3,2.11466884817943E-3,2.11466884817943E-3,2.11466884817943E-3,2.11466884817943E-3,2.11466884817943E-3,2.11466884817943E-3,2.11466884817943E-3,2.11466884817943E-3,2.11466884817943E-3,2.11466884817943E-3,2.11466884817943E-3,2.11466884817943E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,{"$f":"LOOKUP(GS113,62:62,64:64)*GS8","v":1.9736909249674678E-3},1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,{"$f":"LOOKUP(JE113,62:62,64:64)*JE8","v":1.9736909249674678E-3},1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,{"$f":"LOOKUP(LQ113,62:62,64:64)*LQ8","v":1.9736909249674678E-3},1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,1.9736909249674678E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OC113,62:62,64:64)*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(QO113,62:62,64:64)*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(TA113,62:62,64:64)*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(VM113,62:62,64:64)*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(XY113,62:62,64:64)*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AAK113,62:62,64:64)*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(ACW113,62:62,64:64)*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AFI113,62:62,64:64)*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement Period",null,null,"Period",null,null,null,{"$f":"H115+I93","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BT115+BU93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EF115+EG93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GR115+GS93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JD115+JE93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LP115+LQ93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OB115+OC93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QN115+QO93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SZ115+TA93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"VL115+VM93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"XX115+XY93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AAJ115+AAK93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ACV115+ACW93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AFH115+AFI93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Replacement Year (ROUNDUP)",null,null,"Year",{"$f":"'Solar Carrying Charge'!F113","v":12},null,null,{"$f":"ROUNDUP(I115/$F$116,0)","v":0},{"$f":"ROUNDUP(J115/$F$116,0)","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(BV115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(EH115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(GT115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(JF115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(LR115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(OD115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(QP115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(TB115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(VN115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(XZ115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(AAL115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(ACX115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(AFJ115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Depreciation Rate on Replacement",null,null,"Percent",null,null,null,{"$f":"LOOKUP(I116,62:62,68:68)*I8","v":0},0,0,0,0,0,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"LOOKUP(BU116,62:62,68:68)*BU8","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"LOOKUP(EG116,62:62,68:68)*EG8","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"LOOKUP(GS116,62:62,68:68)*GS8","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"LOOKUP(JE116,62:62,68:68)*JE8","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"LOOKUP(LQ116,62:62,68:68)*LQ8","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OC116,62:62,68:68)*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(QO116,62:62,68:68)*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(TA116,62:62,68:68)*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(VM116,62:62,68:68)*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(XY116,62:62,68:68)*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AAK116,62:62,68:68)*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(ACW116,62:62,68:68)*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AFI116,62:62,68:68)*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation Expense on Base",null,null,"Currency",{"$f":"'Solar Carrying Charge'!F89","v":1010.0927765073814},null,null,{"$f":"$F$119*I114","v":0},{"$f":"$F$119*J114","v":0},0,0,0,0,5.6116265361521185,5.6116265361521185,5.6116265361521185,5.6116265361521185,5.6116265361521185,5.6116265361521185,5.6116265361521185,5.6116265361521185,5.6116265361521185,5.6116265361521185,5.6116265361521185,5.6116265361521185,5.2375181004086437,5.2375181004086437,5.2375181004086437,5.2375181004086437,5.2375181004086437,5.2375181004086437,5.2375181004086437,5.2375181004086437,5.2375181004086437,5.2375181004086437,5.2375181004086437,5.2375181004086437,4.8883502270480674,4.8883502270480674,4.8883502270480674,4.8883502270480674,4.8883502270480674,4.8883502270480674,4.8883502270480674,4.8883502270480674,4.8883502270480674,4.8883502270480674,4.8883502270480674,4.8883502270480674,4.5624602119115307,4.5624602119115307,4.5624602119115307,4.5624602119115307,4.5624602119115307,4.5624602119115307,4.5624602119115307,4.5624602119115307,4.5624602119115307,4.5624602119115307,4.5624602119115307,4.5624602119115307,4.2582961977840945,4.2582961977840945,4.2582961977840945,4.2582961977840945,4.2582961977840945,4.2582961977840945,4.2582961977840945,4.2582961977840945,4.2582961977840945,4.2582961977840945,4.2582961977840945,{"$f":"$F$119*BV114","v":4.2582961977840945},3.9744097845984885,3.9744097845984885,3.9744097845984885,3.9744097845984885,3.9744097845984885,3.9744097845984885,3.9744097845984885,3.9744097845984885,3.9744097845984885,3.9744097845984885,3.9744097845984885,3.9744097845984885,3.7094491322919221,3.7094491322919221,3.7094491322919221,3.7094491322919221,3.7094491322919221,3.7094491322919221,3.7094491322919221,3.7094491322919221,3.7094491322919221,3.7094491322919221,3.7094491322919221,3.7094491322919221,3.4621525234724611,3.4621525234724611,3.4621525234724611,3.4621525234724611,3.4621525234724611,3.4621525234724611,3.4621525234724611,3.4621525234724611,3.4621525234724611,3.4621525234724611,3.4621525234724611,3.4621525234724611,3.2313423552409635,3.2313423552409635,3.2313423552409635,3.2313423552409635,3.2313423552409635,3.2313423552409635,3.2313423552409635,3.2313423552409635,3.2313423552409635,3.2313423552409635,3.2313423552409635,3.2313423552409635,3.0159195315582332,3.0159195315582332,3.0159195315582332,3.0159195315582332,3.0159195315582332,3.0159195315582332,3.0159195315582332,3.0159195315582332,3.0159195315582332,3.0159195315582332,3.0159195315582332,3.0159195315582332,2.8148582294543512,2.8148582294543512,2.8148582294543512,{"$f":"$F$119*EH114","v":2.8148582294543512},2.8148582294543512,2.8148582294543512,2.8148582294543512,2.8148582294543512,2.8148582294543512,2.8148582294543512,2.8148582294543512,2.8148582294543512,2.6272010141573938,2.6272010141573938,2.6272010141573938,2.6272010141573938,2.6272010141573938,2.6272010141573938,2.6272010141573938,2.6272010141573938,2.6272010141573938,2.6272010141573938,2.6272010141573938,2.6272010141573938,2.4520542798802345,2.4520542798802345,2.4520542798802345,2.4520542798802345,2.4520542798802345,2.4520542798802345,2.4520542798802345,2.4520542798802345,2.4520542798802345,2.4520542798802345,2.4520542798802345,2.4520542798802345,2.2885839945548856,2.2885839945548856,2.2885839945548856,2.2885839945548856,2.2885839945548856,2.2885839945548856,2.2885839945548856,2.2885839945548856,2.2885839945548856,2.2885839945548856,2.2885839945548856,2.2885839945548856,2.1360117282512268,2.1360117282512268,2.1360117282512268,2.1360117282512268,2.1360117282512268,2.1360117282512268,2.1360117282512268,2.1360117282512268,2.1360117282512268,2.1360117282512268,2.1360117282512268,2.1360117282512268,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,{"$f":"$F$119*GT114","v":1.9936109463678113},1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,{"$f":"$F$119*JF114","v":1.9936109463678113},1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,{"$f":"$F$119*LR114","v":1.9936109463678113},1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*OD114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*QP114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*TB114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*VN114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*XZ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*AAL114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*ACX114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*AFJ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation Expense on Replacement",null,null,"Currency",{"$f":"'Solar Carrying Charge'!F95","v":0},null,null,{"$f":"$F$120*I117","v":0},{"$f":"$F$120*J117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*BV117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*EH117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*GT117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*JF117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*LR117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*OD117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*QP117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*TB117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*VN117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*XZ117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*AAL117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*ACX117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*AFJ117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduction on Decomissioning",null,null,"Currency",{"$f":"'Solar Carrying Charge'!F98","v":0},null,null,{"$f":"$F$121*I96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*BU96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*EG96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*GS96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*JE96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*LQ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*OC96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*QO96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*TA96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*VM96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*XY96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*AAK96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*ACW96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*AFI96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Taxable Deductions",null,"Currency",null,null,null,{"$f":"SUM(I119:I121)","v":0},{"$f":"SUM(J119:J121)","v":0},0,0,0,0,5.6116265361521185,5.6116265361521185,5.6116265361521185,5.6116265361521185,5.6116265361521185,5.6116265361521185,5.6116265361521185,5.6116265361521185,5.6116265361521185,5.6116265361521185,5.6116265361521185,5.6116265361521185,5.2375181004086437,5.2375181004086437,5.2375181004086437,5.2375181004086437,5.2375181004086437,5.2375181004086437,5.2375181004086437,5.2375181004086437,5.2375181004086437,5.2375181004086437,5.2375181004086437,5.2375181004086437,4.8883502270480674,4.8883502270480674,4.8883502270480674,4.8883502270480674,4.8883502270480674,4.8883502270480674,4.8883502270480674,4.8883502270480674,4.8883502270480674,4.8883502270480674,4.8883502270480674,4.8883502270480674,4.5624602119115307,4.5624602119115307,4.5624602119115307,4.5624602119115307,4.5624602119115307,4.5624602119115307,4.5624602119115307,4.5624602119115307,4.5624602119115307,4.5624602119115307,4.5624602119115307,4.5624602119115307,4.2582961977840945,4.2582961977840945,4.2582961977840945,4.2582961977840945,4.2582961977840945,4.2582961977840945,4.2582961977840945,4.2582961977840945,4.2582961977840945,4.2582961977840945,4.2582961977840945,{"$f":"SUM(BV119:BV121)","v":4.2582961977840945},3.9744097845984885,3.9744097845984885,3.9744097845984885,3.9744097845984885,3.9744097845984885,3.9744097845984885,3.9744097845984885,3.9744097845984885,3.9744097845984885,3.9744097845984885,3.9744097845984885,3.9744097845984885,3.7094491322919221,3.7094491322919221,3.7094491322919221,3.7094491322919221,3.7094491322919221,3.7094491322919221,3.7094491322919221,3.7094491322919221,3.7094491322919221,3.7094491322919221,3.7094491322919221,3.7094491322919221,3.4621525234724611,3.4621525234724611,3.4621525234724611,3.4621525234724611,3.4621525234724611,3.4621525234724611,3.4621525234724611,3.4621525234724611,3.4621525234724611,3.4621525234724611,3.4621525234724611,3.4621525234724611,3.2313423552409635,3.2313423552409635,3.2313423552409635,3.2313423552409635,3.2313423552409635,3.2313423552409635,3.2313423552409635,3.2313423552409635,3.2313423552409635,3.2313423552409635,3.2313423552409635,3.2313423552409635,3.0159195315582332,3.0159195315582332,3.0159195315582332,3.0159195315582332,3.0159195315582332,3.0159195315582332,3.0159195315582332,3.0159195315582332,3.0159195315582332,3.0159195315582332,3.0159195315582332,3.0159195315582332,2.8148582294543512,2.8148582294543512,2.8148582294543512,{"$f":"SUM(EH119:EH121)","v":2.8148582294543512},2.8148582294543512,2.8148582294543512,2.8148582294543512,2.8148582294543512,2.8148582294543512,2.8148582294543512,2.8148582294543512,2.8148582294543512,2.6272010141573938,2.6272010141573938,2.6272010141573938,2.6272010141573938,2.6272010141573938,2.6272010141573938,2.6272010141573938,2.6272010141573938,2.6272010141573938,2.6272010141573938,2.6272010141573938,2.6272010141573938,2.4520542798802345,2.4520542798802345,2.4520542798802345,2.4520542798802345,2.4520542798802345,2.4520542798802345,2.4520542798802345,2.4520542798802345,2.4520542798802345,2.4520542798802345,2.4520542798802345,2.4520542798802345,2.2885839945548856,2.2885839945548856,2.2885839945548856,2.2885839945548856,2.2885839945548856,2.2885839945548856,2.2885839945548856,2.2885839945548856,2.2885839945548856,2.2885839945548856,2.2885839945548856,2.2885839945548856,2.1360117282512268,2.1360117282512268,2.1360117282512268,2.1360117282512268,2.1360117282512268,2.1360117282512268,2.1360117282512268,2.1360117282512268,2.1360117282512268,2.1360117282512268,2.1360117282512268,2.1360117282512268,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,{"$f":"SUM(GT119:GT121)","v":1.9936109463678113},1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,{"$f":"SUM(JF119:JF121)","v":1.9936109463678113},1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,{"$f":"SUM(LR119:LR121)","v":1.9936109463678113},1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,1.9936109463678113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OD119:OD121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QP119:QP121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TB119:TB121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VN119:VN121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(XZ119:XZ121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAL119:AAL121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ACX119:ACX121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AFJ119:AFJ121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Shield",null,"Currency",{"$f":"'Solar Carrying Charge'!F58","v":0.5},null,null,{"$f":"$F$123*I122","v":0},{"$f":"$F$123*J122","v":0},0,0,0,0,2.8058132680760592,2.8058132680760592,2.8058132680760592,2.8058132680760592,2.8058132680760592,2.8058132680760592,2.8058132680760592,2.8058132680760592,2.8058132680760592,2.8058132680760592,2.8058132680760592,2.8058132680760592,2.6187590502043219,2.6187590502043219,2.6187590502043219,2.6187590502043219,2.6187590502043219,2.6187590502043219,2.6187590502043219,2.6187590502043219,2.6187590502043219,2.6187590502043219,2.6187590502043219,2.6187590502043219,2.4441751135240337,2.4441751135240337,2.4441751135240337,2.4441751135240337,2.4441751135240337,2.4441751135240337,2.4441751135240337,2.4441751135240337,2.4441751135240337,2.4441751135240337,2.4441751135240337,2.4441751135240337,2.2812301059557654,2.2812301059557654,2.2812301059557654,2.2812301059557654,2.2812301059557654,2.2812301059557654,2.2812301059557654,2.2812301059557654,2.2812301059557654,2.2812301059557654,2.2812301059557654,2.2812301059557654,2.1291480988920473,2.1291480988920473,2.1291480988920473,2.1291480988920473,2.1291480988920473,2.1291480988920473,2.1291480988920473,2.1291480988920473,2.1291480988920473,2.1291480988920473,2.1291480988920473,{"$f":"$F$123*BV122","v":2.1291480988920473},1.9872048922992442,1.9872048922992442,1.9872048922992442,1.9872048922992442,1.9872048922992442,1.9872048922992442,1.9872048922992442,1.9872048922992442,1.9872048922992442,1.9872048922992442,1.9872048922992442,1.9872048922992442,1.854724566145961,1.854724566145961,1.854724566145961,1.854724566145961,1.854724566145961,1.854724566145961,1.854724566145961,1.854724566145961,1.854724566145961,1.854724566145961,1.854724566145961,1.854724566145961,1.7310762617362305,1.7310762617362305,1.7310762617362305,1.7310762617362305,1.7310762617362305,1.7310762617362305,1.7310762617362305,1.7310762617362305,1.7310762617362305,1.7310762617362305,1.7310762617362305,1.7310762617362305,1.6156711776204817,1.6156711776204817,1.6156711776204817,1.6156711776204817,1.6156711776204817,1.6156711776204817,1.6156711776204817,1.6156711776204817,1.6156711776204817,1.6156711776204817,1.6156711776204817,1.6156711776204817,1.5079597657791166,1.5079597657791166,1.5079597657791166,1.5079597657791166,1.5079597657791166,1.5079597657791166,1.5079597657791166,1.5079597657791166,1.5079597657791166,1.5079597657791166,1.5079597657791166,1.5079597657791166,1.4074291147271756,1.4074291147271756,1.4074291147271756,{"$f":"$F$123*EH122","v":1.4074291147271756},1.4074291147271756,1.4074291147271756,1.4074291147271756,1.4074291147271756,1.4074291147271756,1.4074291147271756,1.4074291147271756,1.4074291147271756,1.3136005070786969,1.3136005070786969,1.3136005070786969,1.3136005070786969,1.3136005070786969,1.3136005070786969,1.3136005070786969,1.3136005070786969,1.3136005070786969,1.3136005070786969,1.3136005070786969,1.3136005070786969,1.2260271399401172,1.2260271399401172,1.2260271399401172,1.2260271399401172,1.2260271399401172,1.2260271399401172,1.2260271399401172,1.2260271399401172,1.2260271399401172,1.2260271399401172,1.2260271399401172,1.2260271399401172,1.1442919972774428,1.1442919972774428,1.1442919972774428,1.1442919972774428,1.1442919972774428,1.1442919972774428,1.1442919972774428,1.1442919972774428,1.1442919972774428,1.1442919972774428,1.1442919972774428,1.1442919972774428,1.0680058641256134,1.0680058641256134,1.0680058641256134,1.0680058641256134,1.0680058641256134,1.0680058641256134,1.0680058641256134,1.0680058641256134,1.0680058641256134,1.0680058641256134,1.0680058641256134,1.0680058641256134,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,{"$f":"$F$123*GT122","v":0.99680547318390567},0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,{"$f":"$F$123*JF122","v":0.99680547318390567},0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,{"$f":"$F$123*LR122","v":0.99680547318390567},0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0.99680547318390567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*OD122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*QP122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*TB122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*VN122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*XZ122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*AAL122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*ACX122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*AFJ122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Date for PV Calculation",null,null,null,null,null,null,{"$f":"I101","v":"2001-07-31"},"2001-07-31","2001-07-31","2001-07-31","2001-07-31","2001-07-31","2001-08-31","2001-09-30","2001-10-31","2001-11-30","2001-12-31","2002-01-31","2002-02-28","2002-03-31","2002-04-30","2002-05-31","2002-06-30","2002-07-31","2002-08-31","2002-09-30","2002-10-31","2002-11-30","2002-12-31","2003-01-31","2003-02-28","2003-03-31","2003-04-30","2003-05-31","2003-06-30","2003-07-31","2003-08-31","2003-09-30","2003-10-31","2003-11-30","2003-12-31","2004-01-31","2004-02-29","2004-03-31","2004-04-30","2004-05-31","2004-06-30","2004-07-31","2004-08-31","2004-09-30","2004-10-31","2004-11-30","2004-12-31","2005-01-31","2005-02-28","2005-03-31","2005-04-30","2005-05-31","2005-06-30","2005-07-31","2005-08-31","2005-09-30","2005-10-31","2005-11-30","2005-12-31","2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31",{"$f":"BU101","v":"2006-06-30"},"2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31","2007-08-31","2007-09-30","2007-10-31","2007-11-30","2007-12-31","2008-01-31","2008-02-29","2008-03-31","2008-04-30","2008-05-31","2008-06-30","2008-07-31","2008-08-31","2008-09-30","2008-10-31","2008-11-30","2008-12-31","2009-01-31","2009-02-28","2009-03-31","2009-04-30","2009-05-31","2009-06-30","2009-07-31","2009-08-31","2009-09-30","2009-10-31","2009-11-30","2009-12-31","2010-01-31","2010-02-28","2010-03-31","2010-04-30","2010-05-31","2010-06-30","2010-07-31","2010-08-31","2010-09-30","2010-10-31","2010-11-30","2010-12-31","2011-01-31","2011-02-28","2011-03-31","2011-04-30","2011-05-31","2011-06-30","2011-07-31","2011-08-31","2011-09-30",{"$f":"EG101","v":"2011-10-31"},"2011-11-30","2011-12-31","2012-01-31","2012-02-29","2012-03-31","2012-04-30","2012-05-31","2012-06-30","2012-07-31","2012-08-31","2012-09-30","2012-10-31","2012-11-30","2012-12-31","2013-01-31","2013-02-28","2013-03-31","2013-04-30","2013-05-31","2013-06-30","2013-07-31","2013-08-31","2013-09-30","2013-10-31","2013-11-30","2013-12-31","2014-01-31","2014-02-28","2014-03-31","2014-04-30","2014-05-31","2014-06-30","2014-07-31","2014-08-31","2014-09-30","2014-10-31","2014-11-30","2014-12-31","2015-01-31","2015-02-28","2015-03-31","2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31",{"$f":"GS101","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31",{"$f":"JE101","v":"2022-06-30"},"2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30",{"$f":"LQ101","v":"2027-10-31"},"2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31",{"$f":"OC101","v":"2033-02-28"},"2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31",{"$f":"QO101","v":"2038-06-30"},"2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30",{"$f":"TA101","v":"2043-10-31"},"2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31",{"$f":"VM101","v":"2049-02-28"},"2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31",{"$f":"XY101","v":"2054-06-30"},"2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30",{"$f":"AAK101","v":"2059-10-31"},"2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31",{"$f":"ACW101","v":"2065-02-28"},"2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30","2067-10-31","2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31",{"$f":"AFI101","v":"2070-06-30"},"2070-07-31","2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31"]
[null,null,"Inflation from COD",null,"Index",{"$f":"'Solar Carrying Charge'!F22","v":1.6413514423738729E-3},null,1,{"$f":"H137*(1+$F$137*I8)","v":1},1,1,1,1,1,1.0016413514423739,1.0032853969193052,1.0049321408526513,1.0065815876715276,1.0082337418123193,1.009888607718693,1.0115461898416092,1.0132064926393334,1.0148695205774496,1.0165352781288708,1.0182037697738515,1.0198750000000003,1.0215489733022913,1.0232256941830766,1.0249051671520981,1.0265873967264996,1.0282723874308395,1.0299601437971022,1.0316506703647113,1.0333439716805404,1.0350400522989265,1.0367389167816821,1.0384405696981067,1.0401450156250003,1.0418522591466743,1.0435623048549652,1.0452751573492458,1.0469908212364385,1.0487093011310271,1.0504306016550695,1.0521547274382097,1.0538816831176909,1.0556114733383675,1.0573441027527177,1.0590795760208565,1.0608178978105469,1.0625590727972143,1.0643031056639574,1.0660500011015619,1.0677997638085126,1.0695523984910063,1.0713079098629639,1.0730663026460441,1.0748275815696549,1.0765917513709675,1.0783588167949281,1.0801287825942709,1.0819016535295316,1.0836774343690589,1.0854561298890286,1.0872377448734556,1.089022284114207,1.0908097524110152,1.0926001545714905,1.0943934954111343,1.096189779753352,1.0979890124294656,1.0997911982787274,{"$f":"BT137*(1+$F$137*BU8)","v":1.1015963421483324},1.1034044488934314,1.1052155233771443,1.1070295704705735,1.1088465950528159,1.1106666020109772,1.1124895962401844,1.1143155826435991,1.1161445661324307,1.1179765516259499,1.1198115440515013,1.1216495483445172,1.1234905694485304,1.1253346123151882,1.127181681904265,1.129031783183676,1.1308849211294905,1.1327411007259451,1.1346003269654579,1.1364626048486406,1.1383279393843129,1.1401963355895157,1.1420677984895249,1.1439423331178644,1.14581994451632,1.1477006377349526,1.1495844178321122,1.1514712898744515,1.1533612589369391,1.1552543301028735,1.1571505084638964,1.1590497991200073,1.1609522071795761,1.1628577377593574,1.1647663959845043,1.1666781869885821,1.1685931159135818,1.1705111879099348,1.1724324081365256,1.1743567817607063,1.1762843139583108,1.1782150099136681,1.1801488748196165,1.1820859138775175,1.1840261322972703,1.1859695352973247,1.1879161281046964,1.1898659159549803,1.1918189040923646,1.1937750977696451,1.1957345022482393,1.1976971227982007,1.1996629646982326,1.2016320332357027,1.2036043337066566,1.2055798714158334,1.2075586516766788,1.2095406798113593,1.2115259611507776,1.2135145010345858,1.2155063048112005,1.217501377837817,1.2194997254804232,1.221501353113815,{"$f":"EF137*(1+$F$137*EG8)","v":1.2235062661216101},1.2255144698962623,1.2275259698390766,1.2295407713602233,1.2315588798787529,1.2335803008226103,1.2356050396286495,1.2376331017426485,1.2396644926193234,1.2416992177223438,1.2437372825243469,1.2457786925069525,1.2478234531607775,1.2498715699854508,1.2519230484896284,1.253977894191008,1.2560361126163433,1.2580977093014598,1.260162689791269,1.2622310596397837,1.2643028244101324,1.2663779896745753,1.2684565610145182,1.2705385440205279,1.2726239442923477,1.2747127674389114,1.2768050190783595,1.2789007048380541,1.2809998303545931,1.2831024012738264,1.2852084232508705,1.2873179019501244,1.2894308430452839,1.2915472522193576,1.2936671351646818,1.295790497582936,1.297917345185158,1.3000476836917598,1.3021815188325421,1.3043188563467105,1.3064597019828907,1.3086040614991437,1.3107519406629815,1.312903345251383,1.3150582810508089,1.3172167538572173,1.3193787694760799,1.3215443337223969,1.3237134524207133,1.3258861314051338,1.3280623765193391,1.3302421936166016,1.3324255885598009,1.3346125672214393,1.3368031354836585,1.3389972992382544,1.3411950643866939,1.3433964368401297,1.3456014225194171,1.3478100273551297,1.3500222572875751,1.3522381182668108,1.3544576162526609,1.3566807572147315,{"$f":"GR137*(1+$F$137*GS8)","v":1.3589075471324268},1.3611379919949653,1.3633720978013961,1.3656098705606148,1.3678513162913795,1.3700964410223273,1.3723452507919907,1.374597751648813,1.3768539496511658,1.3791138508673639,1.3813774613756828,1.3836447872643747,1.3859158346316842,1.3881906095858658,1.3904691182451994,1.3927513667380074,1.395037361202671,1.3973271077876463,1.3996206126514816,1.4019178819628333,1.4042189219004828,1.4065237386533529,1.4088323384205246,1.4111447274112541,1.4134609118449888,1.4157808979513846,1.4181046919703224,1.420432300151925,1.4227637287565738,1.4250989840549255,1.4274380723279296,1.4297809998668445,1.4321277729732547,1.434478397959088,1.4368328811466324,1.4391912288685527,1.4415534474679079,1.4439195432981684,1.4462895227232326,1.4486633921174445,1.4510411578656108,1.4534228263630173,1.4558084040154473,1.458197897239198,1.4605913124610981,1.4629886561185248,1.4653899346594215,1.4677951545423149,1.4702043222363324,1.4726174442212192,1.4750345269873566,1.4774555770357785,1.4798806008781895,1.4823096050369819,1.484742596045254,1.4871795804468269,1.4896205647962621,1.4920655556588802,1.4945145596107774,1.4969675832388434,1.4994246331407795,1.501885715925116,1.5043508382112305,1.5068200066293649,{"$f":"JD137*(1+$F$137*JE8)","v":1.5092932278206439},1.5117705084370925,1.5142518551416539,1.516737274608208,1.5192267735215883,1.5217203585776009,1.524218036483042,1.5267198139557157,1.5292256977244527,1.5317356945291278,1.5342498111206788,1.5367680542611235,1.5392904307235791,1.5418169472922796,1.5443476107625942,1.546882427941046,1.5494214056453299,1.5519645507043309,1.5545118699581426,1.5570633702580856,1.5596190584667262,1.5621789414578944,1.5647430261167024,1.5673113193395634,1.5698838280342102,1.5724605591197136,1.5750415195265008,1.5776267161963744,1.580216156082531,1.5828098461495794,1.5854077933735606,1.5880100047419652,1.5906164872537525,1.5932272479193701,1.5958422937607719,1.5984616318114373,1.6010852691163904,1.6037132127322182,1.6063454697270902,1.6089820471807776,1.6116229521846714,1.6142681918418027,1.6169177732668605,1.6195717035862121,1.6222299899379211,1.6248926394717678,1.6275596593492674,1.6302310567436897,1.6329068388400787,1.635587012835271,1.6382715859379162,1.6409605653684955,1.6436539583593417,1.6463517721546583,1.6490540140105392,1.6517606911949878,1.6544718109879373,1.6571873806812691,1.659907407578834,1.6626318989964706,1.6653608622620253,1.668094304715372,1.6708322337084323,1.6735746566051943,{"$f":"LP137*(1+$F$137*LQ8)","v":1.6763215807817335},1.6790730136262322,1.6818289625389986,1.6845894349324881,1.6873544382313224,1.6901239798723093,1.6928980673044633,1.6956767079890254,1.698459909399483,1.70124767902159,1.7040400243533873,1.7068369529052225,1.7096384721997706,1.7124445897720535,1.7152553131694612,1.7180706499517713,1.7208906076911699,1.7237151939722715,1.7265444163921395,1.7293782825603072,1.7322168000987976,1.735059976642144,1.7379078198374107,1.7407603373442138,1.7436175368347409,1.746479425993773,1.7493460125187041,1.7522173041195628,1.7550933085190319,1.7579740334524703,1.7608594866679332,1.7637496759261935,1.7666446090007615,1.7695442936779069,1.7724487377566795,1.7753579490489302,1.7782719353793315,1.7811907045853994,1.7841142645175136,1.7870426230389393,1.789975788025848,1.7929137673673385,1.7958565689654589,1.798804200735227,1.8017566706046519,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,{"$f":"OB137*(1+$F$137*OC8)","v":1.8047139865147557},1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,{"$f":"QN137*(1+$F$137*QO8)","v":1.8047139865147557},1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,{"$f":"SZ137*(1+$F$137*TA8)","v":1.8047139865147557},1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,{"$f":"VL137*(1+$F$137*VM8)","v":1.8047139865147557},1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,{"$f":"XX137*(1+$F$137*XY8)","v":1.8047139865147557},1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,{"$f":"AAJ137*(1+$F$137*AAK8)","v":1.8047139865147557},1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,{"$f":"ACV137*(1+$F$137*ACW8)","v":1.8047139865147557},1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,{"$f":"AFH137*(1+$F$137*AFI8)","v":1.8047139865147557},1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557,1.8047139865147557]
[null,null,"Tax Adder",null,"%",{"$f":"F58/(1-F58)","v":1},null,{"$f":"$F$141*H140","v":0},{"$f":"$F$141*I140","v":0},0,0,0,0,0,1.7158646926519139,1.7186810296401167,1.7215019892270969,1.7243275790001644,1.7271578065590814,1.7299926795160845,1.7328322054959047,1.7356763921357872,1.7385252470855137,1.741378778007421,1.7442369925764227,1.7470998984800299,1.7499675034183713,1.7528398151042144,1.7557168412629862,1.7585985896327931,1.7614850679644436,1.764376284021467,1.767272245580136,1.7701729604294862,1.7730784363713383,1.7759886812203185,1.778903702803879,1.7818235089623204,1.7847481075488112,1.7876775064294104,1.7906117134830877,1.7935507366017445,1.7964945836902364,1.7994432626663934,1.8023967814610409,1.8053551480180221,1.8083183702942183,1.8112864562595719,1.8142594138971058,1.817237251202946,1.8202199761863436,1.8232075968696946,1.8262001212885637,1.8291975574917041,1.8321999135410798,1.8352071975118878,1.838219417492579,1.8412365815848799,1.844258697903816,1.8472857745777309,1.8503178197483108,1.8533548415706047,1.8563968482130471,1.85944384785748,1.8624958486991741,1.865552858946852,1.8686148868227093,1.871681940562437,1.8747540284152442,1.8778311586438798,1.8809133395246544,1.8840005793474635,{"$f":"$F$141*BU140","v":1.8870928864158087},1.8901902690468211,1.8932927355712821,1.8964002943336482,1.899512953692071,1.9026307220184213,1.905753607698311,1.9088816191311158,1.9120147647299974,1.9151530529219269,1.918296492147707,1.9214450908619947,1.924598857533323,1.9277578006441263,1.9309219286907613,1.9340912501835292,1.9372657736467005,1.940445507618537,1.9436304606513146,1.9468206413113467,1.9500160581790063,1.9532167198487504,1.9564226349291427,1.9596338120428767,1.9628502598267978,1.9660719869319283,1.96929900202349,1.9725313137809266,1.9757689308979287,1.9790118620824557,1.9822601160567597,1.9855137015574096,1.9887726273353141,1.9920369021557445,1.9953065347983596,1.9985815340572288,2.0018619087408553,2.0051476676722007,2.0084388196887071,2.0117353736423227,2.0150373383995253,2.0183447228413445,2.0216575358633881,2.0249757863758631,2.0282994833036034,2.03162863558609,2.034963252177477,2.0383033420466163,2.0416489141770806,2.0449999775671861,2.0483565412300204,2.0517186141934647,2.0550862055002166,2.0584593242078171,2.0618379793886734,2.0652221801300841,2.0686119355342631,2.0720072547183639,2.0754081468145054,2.0788146209697937,2.0822266863463503,2.0856443521213341,2.0890676274869673,2.0924965216505598,{"$f":"$F$141*EG140","v":2.0959310438345331},2.0993712032764473,2.1028170092290233,2.1062684709601696,2.1097255977530067,2.1131883989058919,2.116656883732444,2.1201310615615689,2.1236109417374847,2.127096533619746,2.1305878465832713,2.1340848900183653,2.1375876733307453,2.1410962059415675,2.1446104972874505,2.1481305568205036,2.1516563940083482,2.1551880183341465,2.1587254392966262,2.162268666410105,2.165817709204517,2.1693725772254386,2.1729332800341137,2.17649982720748,2.1800722283381937,2.1836504930346554,2.1872346309210382,2.1908246516373104,2.1944205648392638,2.1980223801985379,2.2016301074026465,2.205243756155006,2.2088633361749568,2.2124888571977945,2.2161203289747919,2.2197577612732284,2.2234011638764151,2.2270505465837194,2.2307059192105942,2.2343672915886024,2.2380346735654446,2.241708075004984,2.2453875057872743,2.2490729758085863,2.2527644949814341,2.2564620732346001,2.2601657205131658,2.2638754467785343,2.2675912620084593,2.2713131761970713,2.2750411993549049,2.278775341508926,2.2825156127025581,2.2862620229957082,2.2900145824647966,2.2937733012027826,2.2975381893191904,2.3013092569401383,2.3050865142083654,2.3088699712832579,2.3126596383408775,2.3164555255739878,2.3202576431920838,2.3240660014214161,{"$f":"$F$141*GS140","v":2.3278806105050212},2.3317014807027476,2.3355286222912843,2.3393620455641879,2.3432017608319091,2.3470477784218238,2.3509001086782568,2.354758761962513,2.3586237486529025,2.3624950791447716,2.366372763850527,2.3702568131996675,2.3741472376388093,2.378044047631716,2.3819472536593245,2.3858568662197768,2.3897728958284441,2.3936953530179581,2.3976242483382375,2.4015595923565178,2.4055013956573794,2.409449668842774,2.4134044225320563,2.4173656673620108,2.4213334139868801,2.4253076730783958,2.429288455325803,2.4332757714358944,2.437269632133034,2.4412700481591894,2.4452770302739597,2.4492905892546033,2.4533107358960691,2.4573374810110238,2.4613708354298804,2.4654108100008303,2.4694574155898694,2.473510663080829,2.4775705633754037,2.4816371273931828,2.4857103660716784,2.4897902903663534,2.4938769112506547,2.4979702397160386,2.5020702867720037,2.5061770634461173,2.5102905807840492,2.5144108498495967,2.5185378817247179,2.5226716875095598,2.5268122783224891,2.5309596653001218,2.5351138595973524,2.5392748723873844,2.5434427148617611,2.5476173982303947,2.5517989337215967,2.5559873325821085,2.5601826060771318,2.5643847654903573,2.5685938221239963,2.5728097872988123,2.5770326723541492,2.5812624886479623,{"$f":"$F$141*JE140","v":2.5854992475568501},2.5897429604760842,2.5939936388196392,2.5982512940202245,2.6025159375293141,2.606787580817179,2.6110662353729155,2.6153519127044786,2.6196446243387115,2.6239443818213766,2.628251196717188,2.6325650806098406,2.6368860451020426,2.6412141018155464,2.6455492623911794,2.6498915384888764,2.6542409417877093,2.6585974839859206,2.6629611768009527,2.66733203196948,2.6717100612474431,2.6760952764100767,2.680487689251942,2.6848873115869609,2.6892941552484455,2.6937082320891301,2.6981295539812042,2.7025581328163431,2.7069939805057404,2.7114371089801406,2.7158875301898715,2.7203452561048738,2.7248102987147362,2.7292826700287272,2.7337623820758248,2.738249446904752,2.7427438765840089,2.7472456832019021,2.7517548788665809,2.7562714757060682,2.7607954858682922,2.7653269215211216,2.7698657948523957,2.7744121180699586,2.7789659034016925,2.783527163095548,2.7880959094195821,2.7926721546619842,2.7972559111311162,2.8018471911555398,2.8064460070840545,2.8110523712857263,2.8156662961499244,2.8202877940863535,2.8249168775250868,2.829553558916599,2.8341978507318011,2.8388497654620721,2.8435093156192961,2.8481765137358912,2.8528513723648472,2.8575339040797565,2.8622241214748501,2.8669220371650299,{"$f":"$F$141*LQ140","v":2.8716276637859042},2.8763410139938199,2.8810621004658978,2.885790935900066,2.8905275330150952,2.895271904550631,2.9000240632672294,2.9047840219463921,2.9095517933905981,2.9143273904233413,2.9191108258891623,2.9239021126536846,2.9287012636036489,2.9335082916469468,2.9383232097126575,2.9431460307510799,2.94797676773377,2.9528154336535746,2.9576620415246655,2.9625166043825764,2.9673791352842365,2.9722496473080051,2.9771281535537093,2.9820146671426766,2.9869092012177711,2.99181176894343,2.9967223835056962,3.0016410581122575,3.006567805992479,3.0115026403974392,3.0164455745999681,3.0213966218946804,3.0263557955980112,3.0313231090482522,3.0362985756055898,3.0412822086521376,3.0462740215919748,3.0512740278511807,3.0562822408778727,3.0612986741422392,3.06632334113658,3.0713562553753393,3.0763974303951436,3.081446879754838,3.0865046170355219,3.0915706558405871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*OC140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*QO140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*TA140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*VM140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*XY140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*AAK140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*ACW140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*AFI140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation Index",null,null,"Index",{"$f":"LOOKUP(F155,6:6,75:75)","v":1.0115461898416092}]
[null,null,"(ROE*OE)/(1-t)",null,"Currency",{"$f":"'Solar Carrying Charge'!F145","v":0.5},null,null,{"$f":"I166*I167/(1-$F$172)","v":0},{"$f":"J166*J167/(1-$F$172)","v":0},0,0,0,0,1.7133634239421796,1.7085872778338618,1.7037982880380271,1.6989964250217593,1.6941816591893859,1.6893539608823622,1.684513300379143,1.6796596478950481,1.6747929735821399,1.6699132475290988,1.6650204397610846,1.6601145202396161,1.6551954588624398,1.6505805149863555,1.6459529047325305,1.6413125987116659,1.6366595674716986,1.6319937814976782,1.6273152112116327,1.6226238269724516,1.6179195990757445,1.613202497753722,1.608472493175068,1.6037295554448006,1.5989736546041493,1.5945008975185171,1.5900156173624354,1.5855177848296973,1.5810073705512142,1.5764843450948882,1.5719486789654831,1.5674003426044913,1.5628393063900161,1.558265540636627,1.5536790155952438,1.5490797014529991,1.5444675683331133,1.540118980723642,1.5357579809967661,1.5313845398715713,1.5269986280040404,1.5226002159869181,1.5181892743495908,1.5137657735579473,1.5093296840142527,1.5048809760570236,1.5004196199608875,1.495945585936465,1.4914588441302228,1.4872173327579861,1.482963489389578,1.4786972847140853,1.4744186893571669,1.4701276738809232,1.4658242087837676,1.4615082645002933,1.4571798114011469,1.4528388197928952,1.4484852599178912,{"$f":"BV166*BV167/(1-$F$172)","v":1.4441191019541488},1.4397403160152029,1.4355896424080332,1.4314266874987305,1.4272514218933969,1.4230638161342861,1.4188638406996743,1.4146514660037377,1.4104266623964075,1.4061894001632487,1.401939649525318,1.3976773806390448,1.3934025635960818,1.3891151684231877,1.385039883989597,1.38095234081497,1.3768525093715562,1.3727403600672494,1.3686158632454575,1.3644789891849747,1.360329708099838,1.3561679901392065,1.3519938053872165,1.3478071238628566,1.3436079155198293,1.3393961502464151,1.3353815355123531,1.3313546576562476,1.3273154869675756,1.3232639936708608,1.3192001479255464,1.3151239198258569,1.3110352794006663,1.306934196613361,1.3028206413617043,1.2986945834777055,1.2945559927274803,1.2904048388111145,1.286436846499742,1.2824565608371132,1.2784639518827927,1.2744589896307068,1.2704416440090232,1.2664118848799999,1.2623696820398616,1.2583150052186549,1.2542478240801147,1.2501681082215297,1.2460758271736003,1.2419709504003049,1.2380361520934891,1.234089005360993,1.2301294799869478,1.2261575456890885,1.2221731721186206,1.2181763288600771,1.2141669854311805,1.2101451112827075,1.2061106757983517,1.2020636482945799,1.1980039980204968,1.1939316941577083,1.1900172302952521,1.1860903390051836,{"$f":"EH166*EH167/(1-$F$172)","v":1.1821509897521656},1.178199151933625,1.1742347948796064,1.1702578878526355,1.1662684000475796,1.162266300591505,1.1582515585435387,1.1542241428947282,1.1501840225678952,1.1461311664175067,1.1422246994062624,1.1383057028756201,1.1343741459280852,1.130429997598001,1.1264732268514015,1.1225038025858778,1.1185216936304296,1.1145268687453291,1.1105192966219719,1.106498945882739,1.1024657850808512,1.0984197827002276,1.0945094529203023,1.0905864692018283,1.0866508002436701,1.0827024146755289,1.0787412810578012,1.0747673678814289,1.0707806435677634,1.0667810764684131,1.0627686348651089,1.0587432869695459,1.0547050009232493,1.0506537447974231,1.0467281293067683,1.0427897138228943,1.0388384666006363,1.0348743558245954,1.0308973496089913,1.026907415997508,1.0229045229631624,1.0188886384081439,1.0148597301636748,1.0108177659898587,1.006762713575537,1.0026945405381367,0.99874261428989053,0.99477772098367145,0.99079982839088188,0.98680890421154221,0.98280491607413978,0.97878783153548277,0.97475761808054717,0.97071424312233157,0.96665767400170466,0.9625878779872592,0.95850482227515554,0.95440847398897788,0.95041957338818517,0.94641751821754827,0.94240227572650648,0.93837381309189116,0.93433209741778533,0.93027709573536388,{"$f":"GT166*GT167/(1-$F$172)","v":0.92620877500274645},0.92212710210484605,0.91803204385321369,0.91392356698588761,0.90980163816724258,0.90566622398783114,0.90151729096423838,0.89735480553891867,0.89317873408005055,0.88898904288137626,0.88478569816204711,0.88056866606647666,0.87633791266417216,0.87209340394959101,0.86783510584197665,0.86356298418521105,0.85927700474764568,0.85497713322195723,0.85066333522498105,0.84633557629756306,0.84199382190439276,0.8376380374338479,0.83326818819783932,0.82888423943165257,0.82448615629378175,0.8200739038657775,0.81564744715208393,0.81120675107987805,0.80675178049891483,0.80228250018135816,0.79779887482162704,0.79330086903622998,0.7887884473636062,0.78426157426396126,0.77972021411910719,0.775164331232299,0.77059388982807109,0.76600885405207286,0.76140918797091006,0.7567948555719769,0.75216582076328975,0.74752204737333139,0.74286349915087635,0.73819013976482828,0.73350193280406029,0.72879884177724319,0.72408083011267921,0.71934786115814042,0.71459989818069469,0.70983690436654712,0.70505884282086495,0.70026567656761529,0.69545736854939078,0.69063388162724959,0.68579517858053718,0.68094122210672614,0.67607197482123926,0.67118739925728288,0.66628745786568,0.66137211301469312,0.65644132698985913,0.65149506199381035,0.64653328014611711,0.6415559434830993,{"$f":"JF166*JF167/(1-$F$172)","v":0.63656301395766623},0.63155445343913941,0.62653022371307898,0.62149028648111104,0.61643460336075517,0.61136313588525149,0.6062758455033832,0.6011726935793037,0.59605364139236217,0.59091865013692646,0.58576768092220932,0.58060069477209264,0.57541765262494704,0.57021851533346168,0.56500324366446031,0.55977179829872914,0.55452413983083704,0.54926022876895786,0.54398002553468983,0.53868349046288033,0.53337058380144353,0.52804126571118215,0.52269549626560874,0.5173332354507626,0.51195444316503247,0.50655907921897192,0.50114710333512202,0.49571847514782602,0.49027315420304918,0.48481109995819721,0.4793322717819295,0.47383662895398199,0.46832413066497719,0.46279473601624671,0.45724840401964034,0.45168509359734843,0.44610476358171081,0.44050737271503404,0.43489287964940732,0.42926124294651485,0.42361242107744668,0.41794637242251675,0.41226305527107393,0.40656242782131202,0.40084444818008363,0.3951090743627147,0.38935626429280973,0.38358597580206855,0.37779816663009397,0.37199279442420152,0.36616981673923188,0.360329191037356,0.35447087468788901,0.34859482496709604,0.34270099905800061,0.33678935405019339,0.33085984693963905,0.32491243462848529,0.31894707392486649,0.31296372154271229,0.30696233410155221,0.30094286812632332,0.29490528004717348,0.2888495261992674,{"$f":"LR166*LR167/(1-$F$172)","v":0.28277556282259037},0.2766833460617516,0.27057283196579079,0.26444397648797857,0.25829673548562043,0.25213106471985819,0.24594691985547534,0.23974425646069444,0.23352303000698094,0.22728319586884438,0.22102470932363757,0.2147475255513577,0.20845159963444743,0.20213688655758996,0.19580334120751114,0.18945091837277933,0.18307957274360112,0.17668925891161935,0.17027993136971067,0.16385154451178255,0.15740405263257082,0.15093740992743465,0.14445157049215385,0.13794648832272041,0.13142211731513859,0.12487841126521639,0.11831532386835847,0.11173280871936386,0.10513081931221591,9.8509309039876258E-2,9.1868231194078206E-2,8.5207538965116236E-2,7.8527185441641265E-2,7.1827123610449878E-2,6.5107306356273736E-2,5.8367686461573733E-2,5.1608216606326023E-2,4.482884936781447E-2,3.8029537220418373E-2,3.121023253540154E-2,2.4370887580701304E-2,1.751145452071623E-2,1.0631885416092468E-2,3.7321322235129525E-3,-3.1878532045188221E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD166*OD167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP166*QP167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB166*TB167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN166*VN167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ166*XZ167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL166*AAL167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX166*ACX167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ166*AFJ167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"New Equity Issues",null,"Currency",{"$f":"1-F186","v":0.15000000000000002},null,null,{"$f":"I184*$F$187","v":2.4783734185861977E-3},{"$f":"J184*$F$187","v":8.7421341643826214},133.23683362696309,9.0134759050740438,0.26052194801490053,0.25847245825397919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Return Capitalised",null,null,null,null,null,{"$f":"I84","v":0},2.8234411287274347E-5,9.9621382753927429E-2,1.6174973941032573,1.7201817530958474,1.7231497012567065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest Expensed",null,null,null,null,null,{"$f":"I206","v":0},{"$f":"J206","v":2.7783917694446494E-5},9.8031875744814659E-2,1.5916894463105691,1.6927354270370378,1.695656020159511,1.6985536373839993,1.6938187748139226,1.689071179573217,1.6843108223842342,1.6795376739071215,1.6747517047396938,1.6699528854173065,1.6651411864127315,1.6603165781360287,1.6554790309344189,1.6506285150921582,1.6457650008304083,1.6408884583071111,1.6363134045867433,1.6317257939729113,1.6271255973303456,1.622512785461558,1.6178873291067146,1.6132491989435098,1.6085983655870377,1.6039347995896676,1.599258471440913,1.5945693515673072,1.589867410332273,1.5851526180359967,1.5807185220871909,1.5762720113135043,1.571813056662045,1.5673416290175823,1.5628576992024201,1.5583612379762688,1.5538522160361186,1.5493306040161101,1.5447963724874094,1.5402494919580765,1.5356899328729374,1.5311176656134573,1.5268066658580428,1.5224833612717492,1.5181477228267586,1.513799721432693,1.5094393279364875,1.5050665131222589,1.5006812477111819,1.4962835023613565,1.4918732476676815,1.4874504541617246,1.4830150923115921,1.4785671325218015,1.474362283469554,1.4701452090151186,1.4659158801009355,1.4616742676065662,1.4574203423485632,1.4531540750803429,1.4488754364920542,1.44458439721045,1.4402809277987565,1.4359649987565446,{"$f":"BV206","v":1.4316365805195974},1.4272956434597817,1.4231808469988938,1.4190538753916735,1.4149146994982911,1.4107632901156255,1.406599617977133,1.4024236537527155,1.3982353680485933,1.394034731407171,1.38982171430691,1.3855962871621927,1.3813584203231959,1.3771080840757548,1.3730680251476124,1.3690158134392227,1.3649514196780617,1.3608748145278089,1.3567859685882164,1.3526848523949762,1.34857143641959,1.3444456910692351,1.3403075866866339,1.3361570935499198,1.3319941818725056,1.3278188218029499,1.3238389081641102,1.3198468374018837,1.3158425800625537,1.3118261066280164,1.3077973875156466,1.3037563930781657,1.2997030936035079,1.2956374593146869,1.2915594603696618,1.2874690668612037,1.2833662488167601,1.2792509761983211,1.2753172819922864,1.2713714006949441,1.2674133026246515,1.2634429580347029,1.2594603371131934,1.2554654099828859,1.251458146701075,1.2474385172594524,1.2434064915839709,1.2393620395347096,1.2353051309057366,1.2312357354249739,1.2273349483047287,1.223421919494796,1.219496619040485,1.2155590169212831,1.2116090830507189,1.2076467872762273,1.2036720993790118,1.1996849890739076,1.1956854260092444,1.1916733797667096,1.1876488198612092,1.1836117157407304,1.1797310873001607,1.1758381388508397,{"$f":"EH206","v":1.1719328401213711},1.1680151607736995,1.1640850704029719,1.1601425385373993,1.1561875346381181,1.1522200280990513,1.1482399882467698,1.1442473843403513,1.1402421855712437,1.1362243610631204,1.1323516603514379,1.128466538421671,1.1245689646433934,1.1206589083186038,1.1167363386815872,1.1128012248987724,1.1088535360685934,1.1048932412213461,1.10092030931905,1.0969347092553039,1.0929364098551457,1.0889253798749101,1.0850488497831321,1.0811597751295592,1.0772581248836131,1.0733438679461504,1.0694169731493204,1.0654774092564223,1.0615251449617613,1.0575601488905078,1.0535823895985508,1.0495918355723577,1.045588455228827,1.0415722169151465,1.0376805332376235,1.0337761602060851,1.0298590663497642,1.0259292201282635,1.0219865899314116,1.0180311440791179,1.0140628508212268,1.0100816783373729,1.0060875947368346,1.0020805680583882,0.99806056627016171,0.99402755726948799,0.99010979025647017,0.98617916826874019,0.98223565935627621,0.97827923149828899,0.9743098526030759,0.97032749050787248,0.96633211297870614,0.96232368771024679,0.95830218232565922,0.95426756437645432,0.95021980134234074,0.94615886063107491,0.94220443886044358,0.93823697622402658,0.93425644025434518,0.93026279841194714,0.92625601808525526,0.92223606659041812,{"$f":"GT206","v":0.91820291117115949},0.91415651899862804,0.91009685717124611,0.90602389271455896,0.90193759258108264,0.89783792365015314,0.8937248527277728,0.88959834654645975,0.88545837176509357,0.88130489496876319,0.87713788266861381,0.87295730130169202,0.86876311723079325,0.86455529674430676,0.86033380605606158,0.85609861130517051,0.85184967855587701,0.84758697379739756,0.84331046294376755,0.83902011183368375,0.83471588623034898,0.83039775182131548,0.826065674218327,0.82171961895716161,0.81735955149747497,0.81298543722264116,0.80859724143959544,0.80419492937867521,0.79977846619346016,0.79534781696061507,0.79090294667972827,0.7864438202731534,0.78197040258584749,0.77748265838521202,0.77298055236093144,0.7684640491248117,0.76393311321061919,0.7593877090739195,0.75482780109191383,0.75025335356327782,0.74566433070799853,0.74106069666721042,0.73644241550303358,0.7318094511984089,0.72716176765693408,0.72249932870269928,0.71782209808012287,0.7131300394537855,0.70842311640826605,0.70370129244797441,0.6989645309969863,0.6942127953988767,0.68944604891655392,0.6846642547320908,0.67986737594655955,0.67505537557986173,0.67022821657056231,0.66538586177572034,0.66052827397071978,0.65565541584910136,0.65076725002239277,0.64586373901993976,0.64094484528873386,0.63601053119324513,{"$f":"JF206","v":0.63106075901524872},0.62609549095365535,0.62111468912433931,0.61611831555996721,0.61110633220982524,0.606078700939647,0.60103538353144104,0.59597634168331737,0.59090153700931392,0.58581093103922344,0.58070448521841833,0.57558216090767678,0.5704439193830082,0.56528972183547699,0.56011952937102827,0.55493330301031119,0.54973100368850236,0.54451259225513027,0.5392780294738978,0.53402727602250477,0.5287602924924707,0.52347703938895651,0.51817747713058615,0.51286156604926847,0.50752926639001705,0.50218053831077181,0.49681534188221882,0.49143363708761012,0.48603538382258332,0.4806205418949806,0.47518907102466806,0.46974093084335328,0.46427608089440414,0.45879448063266598,0.45329608942427962,0.4477808665464974,0.44224877118750061,0.43669976244621572,0.43113379933212942,0.42555084076510502,0.41995084557519757,0.41433377250246811,0.40869958019679831,0.40304822721770484,0.39737967203415309,0.39169387302436953,0.38599078847565599,0.38027037658420115,0.37453259545489337,0.36877740310113244,0.36300475744464061,0.3572146163152744,0.35140693745083462,0.34558167849687704,0.33973879700652243,0.33387825044026581,0.32799999616578596,0.32210399145775392,0.31619019349764182,0.3102585593735307,0.30430904607991827,0.29834161051752606,0.29235620949310653,0.28635279971924954,{"$f":"LR206","v":0.28033133781418834},0.27429178030160589,0.26823408361043927,0.2621582040746856,0.25606409793320606,0.24995172132953067,0.2438210303116613,0.23767198083187599,0.23150452874653152,0.22531862981586603,0.21911423970380156,0.21289131397774574,0.20664980810839303,0.2003896774695266,0.19411087733781843,0.1878133628926294,0.18149708921580965,0.175162011291498,0.16880808400592112,0.16243526214719206,0.15604350040510864,0.14963275337095133,0.14320297553728062,0.13675412129773484,0.13028614494682586,0.12379900067973598,0.11729264259211411,0.11076702467987044,0.10422210083897228,9.7657824865238427E-2,9.1074150454133432E-2,8.4471031200561764E-2,7.7848420598660789E-2,7.120627204159409E-2,6.4544538821344435E-2,5.7863174128505356E-2,5.1162131052073602E-2,4.4441362579240133E-2,3.7700821595181337E-2,3.0940460882849605E-2,2.416023312276332E-2,1.7360090892796717E-2,1.0539986667969401E-2,3.6998728202348994E-3,-3.1602983817303207E-3,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,{"$f":"OD206","v":-1.0040574772739161E-2},-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,{"$f":"QP206","v":-1.0040574772739161E-2},-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,{"$f":"TB206","v":-1.0040574772739161E-2},-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,{"$f":"VN206","v":-1.0040574772739161E-2},-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,{"$f":"XZ206","v":-1.0040574772739161E-2},-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,{"$f":"AAL206","v":-1.0040574772739161E-2},-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,{"$f":"ACX206","v":-1.0040574772739161E-2},-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,{"$f":"AFJ206","v":-1.0040574772739161E-2},-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2,-1.0040574772739161E-2]
[null,null,"Revenues",null,null,null,null,null,{"$f":"I215","v":0},{"$f":"J215","v":0},0,0,0,0,3.4317293853038278,3.4373620592802334,3.4430039784541937,3.4486551580003288,3.4543156131181627,3.459985359032169,3.4656644109918093,3.4713527842715743,3.4770504941710274,3.482757556014842,3.4884739851528455,3.4941997969600598,3.4999350068367425,3.5056796302084288,3.5114336825259724,3.5171971792655863,3.5229701359288872,3.5287525680429339,3.5345444911602719,3.5403459208589725,3.5461568727426767,3.551977362440637,3.557807405607758,3.5636470179246409,3.5694962150976224,3.5753550128588207,3.5812234269661753,3.5871014732034889,3.5929891673804728,3.5988865253327869,3.6047935629220818,3.6107102960360442,3.6166367405884365,3.6225729125191437,3.6285188277942115,3.634474502405892,3.6404399523726871,3.6464151937393892,3.6524002425771274,3.6583951149834082,3.6643998270821596,3.6704143950237755,3.676438834985158,3.6824731631697598,3.688517395807632,3.6945715491554618,3.7006356394966216,3.7067096831412094,3.7127936964260941,3.7188876957149599,3.7249916973983481,3.7311057178937039,3.7372297736454185,3.7433638811248739,3.7495080568304884,3.7556623172877597,3.7618266790493089,3.7680011586949269,3.7741857728316175,{"$f":"BV215","v":3.7803805380936422},3.7865854711425642,3.7928005886672964,3.7990259073841419,3.8052614440368426,3.8115072153966221,3.8177632382622315,3.8240295294599949,3.8303061058438539,3.8365929842954141,3.8428901817239893,3.8491977150666461,3.8555156012882525,3.8618438573815226,3.8681825003670585,3.874531547293401,3.8808910152370739,3.8872609213026292,3.8936412826226934,3.9000321163580125,3.9064334396975009,3.9128452698582854,3.9192676240857534,3.9257005196535957,3.9321439738638566,3.9385980040469799,3.9450626275618532,3.9515378617958574,3.9580237241649114,3.9645202321135193,3.9710274031148192,3.9775452546706282,3.9840738043114889,3.9906130695967192,3.9971630681144577,4.0037238174817107,4.0102953353444013,4.0168776393774142,4.0234707472846454,4.0300746767990505,4.0366894456826889,4.0433150717267763,4.0499515727517261,4.0565989666072069,4.0632572711721799,4.069926504354954,4.0766066840932327,4.0832978283541612,4.0899999551343722,4.0967130824600408,4.1034372283869294,4.1101724110004332,4.1169186484156342,4.1236759587773468,4.1304443602601681,4.1372238710685263,4.1440145094367278,4.1508162936290107,4.1576292419395875,4.1644533726927007,4.1712887042426683,4.1781352549739346,4.1849930433011195,4.1918620876690662,{"$f":"EH215","v":4.1987424065528947},4.2056340184580465,4.2125369419203391,4.2194511955060134,4.2263767978117839,4.233313767464888,4.2402621231231379,4.2472218834749693,4.2541930672394921,4.2611756931665425,4.2681697800367306,4.2751753466614906,4.2821924118831349,4.2892209945749009,4.2962611136410072,4.3033127880166964,4.3103760366682931,4.3174508785932524,4.3245373328202099,4.331635418409034,4.3387451544508773,4.3458665600682274,4.3529996544149601,4.3601444566763874,4.3673009860693108,4.3744692618420764,4.3816493032746209,4.3888411296785277,4.3960447603970758,4.4032602148052931,4.410487512310012,4.4177266723499136,4.4249777143955891,4.4322406579495839,4.4395155225464569,4.4468023277528301,4.4541010931674387,4.4614118384211885,4.4687345831772047,4.4760693471308892,4.4834161500099681,4.4907750115745486,4.4981459516171727,4.5055289899628681,4.5129241464692003,4.5203314410263316,4.5277508935570685,4.5351825240169186,4.5426263523941426,4.5500823987098098,4.557550683017852,4.5650312254051162,4.5725240459914165,4.5800291649295932,4.5875466024055651,4.5950763786383808,4.6026185138802767,4.6101730284167308,4.6177399425665158,4.625319276681755,4.6329110511479756,4.6405152863841677,4.6481320028428321,4.6557612210100423,{"$f":"GT215","v":4.6634029614054953},4.6710572445825687,4.6787240911283758,4.6864035216638182,4.6940955568436475,4.7018002173565137,4.709517523925026,4.7172474973058049,4.7249901582895433,4.7327455277010539,4.740513626399335,4.7482944752776186,4.7560880952634319,4.7638945073186489,4.7717137324395535,4.7795457916568882,4.7873907060359162,4.795248496676475,4.8031191847130357,4.8110027913147588,4.818899337685548,4.8268088450641127,4.8347313347240215,4.8426668279737601,4.8506153461567916,4.8585769106516059,4.8665515428717887,4.8745392642660681,4.8825400963183787,4.8905540605479194,4.8985811785092066,4.9066214717921381,4.9146749620220476,4.9227416708597609,4.9308216200016606,4.9389148311797388,4.947021326161658,4.9551411267508074,4.9632742547863655,4.9714207321433568,4.9795805807327067,4.9877538225013094,4.9959404794320772,5.0041405735440074,5.0123541268922347,5.0205811615680984,5.0288216996991935,5.0370757634494359,5.0453433750191197,5.0536245566449782,5.0619193306002437,5.0702277191947047,5.0785497447747687,5.0868854297235222,5.0952347964607894,5.1035978674431934,5.1119746651642171,5.1203652121542635,5.1287695309807146,5.1371876442479927,5.1456195745976245,5.1540653447082985,5.1625249772959245,5.1709984951137002,{"$f":"JF215","v":5.1794859209521684},5.1879872776392784,5.196502588040449,5.2050318750586282,5.213575161634358,5.222132470745831,5.2307038254089573,5.239289248677423,5.2478887636427531,5.256502393434376,5.2651301612196812,5.2737720902040852,5.2824282036310928,5.2910985247823588,5.2997830769777527,5.3084818835754186,5.3171949679718411,5.3259223536019054,5.33466406393896,5.3434201224948863,5.3521905528201534,5.3609753785038841,5.3697746231739218,5.378588310496891,5.3874164641782603,5.3962591079624085,5.4051162656326861,5.4139879610114807,5.4228742179602811,5.431775060379743,5.4406905122097475,5.4496205974294725,5.4585653400574543,5.4675247641516496,5.4764988938095041,5.4854877531680177,5.4944913664038042,5.5035097577331618,5.5125429514121365,5.5215909717365843,5.5306538430422432,5.5397315897047914,5.5488242361399172,5.5579318068033849,5.5670543261910961,5.5761918188391641,5.5853443093239683,5.5945118222622323,5.6036943823110796,5.6128920141681089,5.6221047425714525,5.6313325922998487,5.6405755881727071,5.6498337550501736,5.659107117833198,5.6683957014636022,5.6776995309241443,5.6870186312385922,5.6963530274717824,5.7057027447296944,5.715067808159513,5.7244482429497001,5.7338440743300598,5.7432553275718083,{"$f":"LR215","v":5.7526820279876398},5.7621242009317957,5.7715818718001319,5.7810550660301905,5.790543809101262,5.8000481265344588,5.8095680438927841,5.8191035867811962,5.8286547808466826,5.8382216517783245,5.8478042253073692,5.8574025272072978,5.8670165832938936,5.876646419425315,5.8862920615021599,5.8959535354675401,5.9056308673071491,5.915324083049331,5.9250332087651527,5.9347582705684729,5.9444992946160102,5.9542563071074186,5.9640293342853532,5.9738184024355423,5.9836235378868601,5.9934447670113924,6.0032821162245149,6.0131356119849579,6.0230052807948784,6.0328911491999362,6.0427932437893608,6.0527115911960223,6.0626462180965044,6.0725971512111796,6.0825644173042752,6.0925480431839496,6.1025480557023615,6.1125644817557454,6.1225973482844784,6.13264668227316,6.1427125107506786,6.1527948607902871,6.162893759509676,6.1730092340710438,6.1831413116811742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,{"$f":"I245+I246-I247","v":2.4783734185861977E-3},{"$f":"J245+J246-J247","v":8.7446125378012081},141.98144616476429,150.99492206983834,151.25544401785325,151.51391647610725,151.09155856159759,150.66806487088863,150.24343279236408,149.81765970885809,149.39074299764499,148.96268003042789,148.53346817332684,148.10310478686804,147.67158722597276,147.23891283994502,146.80507897246113,146.3700829615579,145.96198027230233,145.55275748647398,145.14241200515676,144.73094122388432,144.31834253262909,143.9046133157905,143.48975095218455,143.07375281503141,142.65661627194484,142.23833868492079,141.8189174103253,141.39834979888352,141.00282078617053,140.60618434964798,140.20843789774764,139.80957883334065,139.40960455372618,139.00851245061997,138.60629991014275,138.2029643128096,137.79850303351731,137.39291344153406,136.98619290048734,136.57833876835275,136.19379014857745,135.80814391664731,135.42139748323081,135.03354825341611,134.64459362669925,134.25453099697339,133.86335775251658,133.47107127598062,133.07766894437992,132.68314812907917,132.2875061957829,131.89074050452243,131.51566071070559,131.13949038991021,130.76222695015184,130.38386779383717,130.00441031775227,129.6238519130514,129.24218996524507,128.85942185418907,128.47554495407243,128.09055663340584,127.70445425501033,{"$f":"BV245+BV246-BV247","v":127.31723517600506},126.95018822878511,126.58205523749558,126.2128336028137,125.84252071977052,125.47111397773949,125.09861076042571,124.72500844585302,124.35030440635333,123.97449600855397,123.59758061336733,123.21955557597748,122.84041824582991,122.48003801554185,122.11857373627764,121.75602279687783,121.39238258049191,121.0276504645669,120.66182382083593,120.29490001530564,119.92687640824543,119.55775035417473,119.18751920185188,118.81618029426195,118.44373096860471,118.08871580194446,117.73261619889257,117.37542953212686,117.0171531685813,116.65778446943477,116.29732079009877,115.93575948020585,115.5730978835974,115.20933333831178,114.84446317657259,114.47848472477651,114.11139530348106,113.76050299001037,113.40852356695778,113.05545438666979,112.70129279568852,112.34603613474091,111.98968173872559,111.63222693670171,111.27366905187633,110.91400540159242,110.55323329731713,110.1913500446292,109.82835294320704,109.4803959985925,109.13134707412652,108.78120349779886,108.42996259172781,108.07762167214844,107.72417804939984,107.36962902791309,107.0139719061992,106.65720397683691,106.29932252646012,105.94032483574578,105.58020817940195,105.23404942381214,104.88679170217522,104.53843231423014,{"$f":"EH245+EH246-EH247","v":104.18896855377012},103.83839770862974,103.4867170606728,103.13392388578004,102.78001545383651,102.42498902871935,102.06884186828538,101.71157122435815,101.35317434271654,101.0077227542284,100.66116317164567,100.31349286268151,99.964709089021426,99.614809106310204,99.263790164140303,98.911649506038515,98.558384369454032,98.203991985745247,97.848469580167531,97.491814371860386,97.134023573834909,96.788230398031942,96.44131822566257,96.093284288745679,95.744125813183985,95.393840018751533,95.042424119080437,94.689875321648913,94.336190827767723,93.981367832568296,93.625403524988812,93.268295087762198,92.910039697402908,92.562894795593422,92.214617981501675,91.865206447880738,91.514657381272826,91.162967961996202,90.810135364131739,90.456156755511046,90.101029297702496,89.744750145998722,89.387316449403315,89.028725350618132,88.668973986029755,88.31950240566951,87.968884139374936,87.617116337148758,87.264196142681399,86.910120693337504,86.554887120143121,86.198492547772119,85.840934094533338,85.482208872357148,85.122313986782487,84.761246536943048,84.399003615554577,84.046262367542269,83.692357851790732,83.337287172145153,82.98104742602996,82.623635704436381,82.265049091908338,81.905284666529425,{"$f":"GT245+GT246-GT247","v":81.544339499909512},81.182210657171026,80.818895196935628,80.45439017131082,80.088692625876007,79.721799599669552,79.353708125174421,78.984415228305295,78.613917928394429,78.242213238177925,77.869298163782773,77.495169704711969,77.119824853831773,76.743260597357235,76.365473914839143,75.986461779149067,75.606221156466589,75.224749006264616,74.84204228129623,74.458097927579956,74.072912884386028,73.686484084222656,73.298808452822016,72.909882909125557,72.519704365270584,72.128269726575795,71.73557589152712,71.341619751764,70.94639819206445,70.549908090331442,70.152146317578257,69.753109737914485,69.352795208531447,68.951199579688037,68.54831969469636,68.144152389907148,67.738694494695295,67.331942831445829,66.923894215539022,66.514545455335721,66.103893352163553,65.691934700301502,65.278666286965503,64.864084892294343,64.448187289334456,64.030970244025227,63.612430515184727,63.192564854494265,62.77137000648441,62.348842708519506,61.924979690783296,61.499777676263555,61.073233380737868,60.645343512757925,60.216104773635358,59.785513857426061,59.353567450915463,58.920262233603786,58.485594877690382,58.049562048059094,57.612160402262482,57.17338659050786,56.73323725564066,56.291709033130239,{"$f":"JF245+JF246-JF247","v":55.848798551054244},55.404502430083248,54.958817283465471,54.51173971701153,54.063266329079148,53.613393710557496,53.162118444851835,52.709437107868155,52.25534626799746,51.799842486100466,51.342922315491982,50.884582301925043,50.424818983575769,49.96362889102717,49.501008547253882,49.036954467606286,48.571463159794796,48.104531123873876,47.636154852226561,47.166330829548315,46.695055532831276,46.222325431348459,45.748136986637547,45.272486652485235,44.795370874910894,44.316786092150871,43.836728734642129,43.355195225006312,42.872181978033673,42.38768540066657,41.901701891983791,41.414227843183774,40.925259637568885,40.434793650528569,39.942826249523613,39.449353794069253,38.954372635719039,38.457879118048524,37.959869576638688,37.460340339059208,36.959287724852366,36.456708045516343,35.952597604488403,35.446952697128459,34.939769610702648,34.431044624366123,33.920774009146832,33.408954027928537,32.895580935433955,32.380650978208195,31.864160394601519,31.346105414752888,30.826482260572767,30.305287145726229,29.782516275615997,29.25816584736539,28.732232049801414,28.204711063437429,27.675599060456197,27.14489220469261,26.612586651616688,26.078678548316169,25.543164033479375,25.006039237377838,{"$f":"LR245+LR246-LR247","v":24.467300281848914},23.926943280278696,23.384964337584332,22.841359550196728,22.296125006042946,21.749256784529031,21.200750956522072,20.650603584332863,20.098810721698314,19.545368413763704,18.990272697065084,18.433519599511687,17.875105140367815,17.315025330235329,16.75327617103596,16.189853655993236,15.624753769614621,15.057972487673624,14.489505777191834,13.919349596421027,13.347499894825031,12.7739526130618,12.198703682964988,11.621749027526253,11.043084560876842,10.462706188269257,9.8806098060593754,9.2967913016878718,8.7112465536620078,8.1239714315373455,7.5349617958991466,6.9442134983442596,6.3517223814624835,5.7574842788179463,5.1614950149309005,4.5637504052588032,3.9642462561779594,3.3629783649647527,2.7599425197769922,2.1551344996352553,1.5485500744041141,0.94018500477324252,0.33003504223877533,-0.2819040709158126,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,{"$f":"OD245+OD246-OD247","v":-0.89563660163840919},-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,{"$f":"QP245+QP246-QP247","v":-0.89563660163840919},-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,{"$f":"TB245+TB246-TB247","v":-0.89563660163840919},-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,{"$f":"VN245+VN246-VN247","v":-0.89563660163840919},-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,{"$f":"XZ245+XZ246-XZ247","v":-0.89563660163840919},-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,{"$f":"AAL245+AAL246-AAL247","v":-0.89563660163840919},-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,{"$f":"ACX245+ACX246-ACX247","v":-0.89563660163840919},-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,{"$f":"AFJ245+AFJ246-AFJ247","v":-0.89563660163840919},-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919,-0.89563660163840919]
[null,"Return on Equity",null,null,"% p.a.",null,null,null,{"$f":"(1+I261)^(12/I262)-1","v":0},{"$f":"(1+J261)^(12/J262)-1","v":0},7.1698039467507746E-2,7.1698039467507746E-2,7.1698039467507746E-2,7.1698039467507746E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,{"$f":"(1+BV261)^(12/BV262)-1","v":7.0000000000000062E-2},7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,{"$f":"(1+EH261)^(12/EH262)-1","v":7.0000000000000062E-2},7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,{"$f":"(1+GT261)^(12/GT262)-1","v":7.0000000000000062E-2},7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,{"$f":"(1+JF261)^(12/JF262)-1","v":7.0000000000000062E-2},7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,{"$f":"(1+LR261)^(12/LR262)-1","v":7.0000000000000062E-2},7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,6.9999999999997176E-2,7.0000000000000062E-2,7.0000000000005835E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+OD261)^(12/OD262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+QP261)^(12/QP262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+TB261)^(12/TB262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+VN261)^(12/VN262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+XZ261)^(12/XZ262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+AAL261)^(12/AAL262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+ACX261)^(12/ACX262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+AFJ261)^(12/AFJ262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSCR",null,null,null,null,null,{"$f":"IF(I282>0.1,I281/I282)","v":false},{"$f":"IF(J282>0.1,J281/J282)","v":false},false,0.5,0.5,0.5,1.3125772599566272,1.3121414462569259,1.3117049069607154,1.3112676412193558,1.3108296481834112,1.3103909270029661,1.3099514768277938,1.309511296807051,1.3090703860892907,1.3086287438229025,1.3081863691554725,1.3077432612342583,1.3125609413721744,1.3121206944310249,1.3116797271653486,1.3112380387770461,1.3107956284675297,1.3103524954380208,1.3099086388890817,1.3094640580212313,1.3090187520343484,1.3085727201279691,1.3081259615014553,1.3076784753536865,1.312301302397916,1.3118561999354907,1.3114103826331358,1.3109638497428777,1.3105166005164965,1.3100686342055041,1.3096199500612513,1.309170547334545,1.3087204252763147,1.3082695831368689,1.3078180201664615,1.307365735614944,1.3117821514428023,1.3113317874218262,1.3108807143097887,1.3104289314081703,1.3099764380184384,1.3095232334416163,1.3090693169788377,1.3086146879309501,1.3081593455984575,1.3077032892820419,1.3072465182817239,1.3067890318979283,1.3109886832915651,1.3105326730200726,1.3100759597167149,1.3096185427314957,1.3091604214143493,1.3087015951150471,1.3082420631833489,1.3077818249687347,1.3073208798206968,1.3068592270886801,1.3063968661218506,{"$f":"IF(BV282>0.1,BV281/BV282)","v":1.3059337962694917},1.3099077101641945,1.3094456949749487,1.3089829831612292,1.3085195741203157,1.3080554672493701,1.307590661945198,1.3071251576050154,1.3066589536256343,1.3061920494041577,1.3057244443371665,1.3052561378217724,1.3047871292545197,1.308527861166199,1.3080595125245089,1.3075904740417343,1.3071207451606528,1.3066503253238881,1.3061792139739596,1.3057074105537005,1.3052349145055346,1.3047617252722616,1.3042878422963733,1.3038132650205063,1.3033379928873445,1.3068397434758414,1.3063647663901821,1.3058891066386153,1.3054127637074489,1.3049357370828132,1.3044580262510128,1.303979630698241,1.3035005499108543,1.303020783375201,1.3025403305775571,1.3020591910042942,1.3015773641418897,1.3048360601159654,1.3043541957544906,1.3038716562969423,1.3033884412710413,1.3029045502040502,1.3024199826237521,1.3019347380576198,1.3014488160333673,1.3009622160787344,1.3004749377213469,1.2999869804890414,1.2994983439096082,1.3025116809402597,1.3020227083898617,1.3015330686976525,1.3010427614298723,1.3005517861527014,1.3000601424325482,1.2995678298358309,1.2990748479289522,1.298581196278318,1.2980868744505067,1.2975918820120516,1.2970962185294186,1.2998636654089377,1.2993674025503807,1.2988704808647031,{"$f":"IF(EH282>0.1,EH281/EH282)","v":1.2983728999539295},1.2978746594204114,1.2973757588664052,1.29687619789421,1.2963759761062212,1.29587509310483,1.2953735484923992,1.2948713418715574,1.2943684728445046,1.296891237709572,1.2963875412177368,1.295883194537373,1.2953781973036198,1.2948725491518358,1.2943662497170541,1.2938592986346427,1.2933516955397197,1.2928434400676541,1.2923345318536781,1.29182497053311,1.291314755741209,1.2935957166661232,1.2930844811790405,1.2925726044185359,1.292060086049587,1.2915469257371019,1.2910331231461798,1.2905186779416005,1.2900035897884548,1.2894878583514289,1.2889714832956796,1.2884544642859563,1.287936800987151,1.2899804045551706,1.2894615610867481,1.2889420854789582,1.288421977423186,1.2879012366108451,1.2873798627335145,1.2868578554823022,1.286335214548646,1.2858119396237579,1.2852880303988912,1.284763486565113,1.2842383078136121,1.2860504403248338,1.285523954018349,1.2849968448601927,1.2844691125649192,1.2839407568471435,1.2834117774212745,1.2828821740017837,1.2823519463029345,1.2818210940389705,1.2812896169239301,1.2807575146719974,1.2802247869969863,1.2818126237162262,1.2812784910544506,1.2807437449115771,1.2802083850222892,1.279672411120726,1.2791358229412175,1.278598620217803,{"$f":"IF(GT282>0.1,GT281/GT282)","v":1.2780608026843816},1.2775223700748151,1.2769833221227853,1.2764436585617747,1.2759033791252961,1.2753624835464601,1.2748209715585772,1.2742788428944769,1.2737360972870693,1.2731927344691596,1.2726487541730613,1.2721041561314419,1.2715589400763996,1.2710131057401453,1.2704666528544513,1.2699195811513717,1.2693718903623645,1.2688235802190537,1.2682746504525975,1.2677251007942854,1.2671749309751721,1.2666241407260248,1.2660727297774457,1.2655206978601008,1.2649680447042373,1.2644147700400723,1.2638608735976355,1.2633063551066144,1.2627512142968189,1.2621954508976261,1.2616390646384044,1.2610820552482001,1.2605244224560006,1.2599661659905417,1.2594072855803524,1.2588477809538587,1.2582876518392918,1.2577268979645533,1.2571655190574795,1.256603514845789,1.25604088505671,1.2554776294176033,1.2549137476555505,1.2543492394972235,1.2537841046693061,1.2532183428982822,1.2526519539102476,1.2520849374313685,1.2515172931872784,1.2509490209036769,1.2503801203058635,1.2498105911191195,1.2492404330682438,1.2486696458781292,1.2480982292731257,1.2475261829776516,1.2469535067157742,1.2463802002112192,1.2458062631877249,1.2452316953686087,1.2446564964772171,1.2440806662361841,1.2435042043684792,1.2429271105964355,{"$f":"IF(JF282>0.1,JF281/JF282)","v":1.2423493846422962},1.2417710262280892,1.2411920350755985,1.2406124109063155,1.2400321534414684,1.2394512624021268,1.2388697375090765,1.2382875784828316,1.2377047850437188,1.2371213569117361,1.2365372938066395,1.235952595448045,1.2353672615551217,1.2347812918469756,1.2341946860423059,1.233607443859601,1.2330195650170757,1.2324310492327559,1.2318418962242661,1.2312521057090831,1.2306616774043599,1.2300706110269382,1.2294789062934888,1.2288865629202832,1.228293580623445,1.2276999591186841,1.2271056981215507,1.2265107973472409,1.2259152565106488,1.2253190753265062,1.2247222535090638,1.2241247907724904,1.2235266868304617,1.2229279413965597,1.2223285541838631,1.2217285249053458,1.2211278532735956,1.2205265390008471,1.2199245817990865,1.2193219813800804,1.2187187374551385,1.2181148497353067,1.2175103179314168,1.2169051417539203,1.216299320912865,1.215692855118182,1.2150857440793006,1.2144779875054168,1.213869585105434,1.2132605365878355,1.212650841660931,1.21204050003254,1.2114295114102587,1.2108178755013299,1.2102055920126593,1.2095926606508303,1.2089790811220391,1.2083648531322355,1.2077499763869686,1.20713445059149,1.2065182754506409,1.2059014506689871,1.2052839759507057,1.2046658509996513,{"$f":"IF(LR282>0.1,LR281/LR282)","v":1.2040470755193575},1.2034276492129019,1.2028075717831161,1.2021868429324269,1.2015654623629601,1.200943429776357,1.2003207448740529,1.1996974073570315,1.1990734169259125,1.1984487732809868,1.1978234761221531,1.197197525148896,1.1965709200604597,1.1959436605556217,1.1953157463327393,1.1946871770898762,1.1940579525247039,1.1934280723345061,1.1927975362161849,1.1921663438662284,1.1915344949807727,1.1909019892555186,1.1902688263858947,1.1896350060667811,1.1890005279927525,1.1883653918580324,1.1877295973563187,1.1870931441810186,1.1864560320250985,1.1858182605811012,1.1851798295412381,1.1845407385972078,1.1839009874403597,1.1832605757616763,1.1826195032516165,1.1819777696003426,1.1813353744975159,1.1806923176324247,1.1800485986939253,1.1794042173704338,1.1787591733499478,1.1781134663200752,1.1774670959679319,1.1768200619802909,1.1761723640434261,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OD282>0.1,OD281/OD282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QP282>0.1,QP281/QP282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TB282>0.1,TB281/TB282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VN282>0.1,VN281/VN282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XZ282>0.1,XZ281/XZ282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAL282>0.1,AAL281/AAL282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(ACX282>0.1,ACX281/ACX282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AFJ282>0.1,AFJ281/AFJ282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,{"$f":"IF(I292,I7,NA())","v":"2001-02-28"},"2001-03-31","2001-04-30","2001-05-31","2001-06-30","2001-07-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BU292,BU7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EG292,EG7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GS292,GS7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JE292,JE7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LQ292,LQ7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OC292,OC7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(QO292,QO7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(TA292,TA7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(VM292,VM7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(XY292,XY7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AAK292,AAK7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ACW292,ACW7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AFI292,AFI7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"row ",154,"col ",6," sheet_name ",{"$f":"LOOKUP(F155,6:6,75:75)","v":1.0115461898416092}," Original Search sheet name ","LOOKUP(F153,6:6,73:73)"," start of count in function ",13," Length Applied ",-13," length until hit ! ",0]
[null,null,null,null,null,null,null,null,null,"row ",155,"col ",6," sheet_name ",{"$f":"LOOKUP(F155,6:6,142:142)","v":3.4317293853038278}," Original Search sheet name ","LOOKUP(F153,6:6,140:140)"," start of count in function ",13," Length Applied ",-13," length until hit ! ",0]

{"sheet":"Diesel Carrying Charge","index":4,"n_rows":2006,"n_cols":869,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Summary",null,null,null,"Carrying Charge",{"$f":"'Diesel Carrying Charge'!F162","v":4.496600754760377E-2},"IRR",{"$f":"E151","v":2.0689108967781065E-2},"WACC",{"$f":"M55","v":2.0700000000000003E-2},"Equity IRR",{"$f":"F260","v":7.0180085301399214E-2},"Equity Cost",{"$f":"F25","v":7.0000000000000007E-2}]
[]
[null,"Period (Long Enough for Nuclear Plant)",null,null,null,null,null,0,{"$f":"H3+1","v":1},{"$f":"I3+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BU3+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EG3+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GS3+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JE3+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,{"$f":"LQ3+1","v":322},323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,{"$f":"OC3+1","v":386},387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,{"$f":"QO3+1","v":450},451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,{"$f":"TA3+1","v":514},515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,{"$f":"UR3+1","v":557},{"$f":"US3+1","v":558},{"$f":"UT3+1","v":559},{"$f":"UU3+1","v":560},561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,{"$f":"XG3+1","v":624},625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,{"$f":"ZS3+1","v":688},{"$f":"ZT3+1","v":689},{"$f":"ZU3+1","v":690},{"$f":"ZV3+1","v":691},{"$f":"ZW3+1","v":692},693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,{"$f":"ACI3+1","v":756},757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,{"$f":"AEU3+1","v":820},821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861]
[null,"Construction Period",null,null,{"$f":"'Diesel Carrying Charge'!F33","v":3},null,null,null,{"$f":"I3<=$E$4","v":true},true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GS3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JE3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LQ3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OC3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QO3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"TA3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"VM3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"XY3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AAK3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ACW3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AFI3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Months per Period/Construction and Operation",null,null,{"$f":"'Diesel Carrying Charge'!F14","v":1},{"$f":"'Diesel Carrying Charge'!F15","v":1},null,1,{"$f":"IF(I4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BU4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EG4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GS4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JE4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LQ4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OC4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(QO4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(TA4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(VM4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(XY4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AAK4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ACW4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AFI4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Start of Period (Need for XIRR and XNPV)",null,null,{"$f":"'Diesel Carrying Charge'!F13","v":"2001-01-01"},null,null,{"$f":"E6","v":"2001-01-01"},{"$f":"H7+1","v":"2001-02-01"},{"$f":"I7+1","v":"2001-03-01"},"2001-04-01","2001-05-01","2001-06-01","2001-07-01","2001-08-01","2001-09-01","2001-10-01","2001-11-01","2001-12-01","2002-01-01","2002-02-01","2002-03-01","2002-04-01","2002-05-01","2002-06-01","2002-07-01","2002-08-01","2002-09-01","2002-10-01","2002-11-01","2002-12-01","2003-01-01","2003-02-01","2003-03-01","2003-04-01","2003-05-01","2003-06-01","2003-07-01","2003-08-01","2003-09-01","2003-10-01","2003-11-01","2003-12-01","2004-01-01","2004-02-01","2004-03-01","2004-04-01","2004-05-01","2004-06-01","2004-07-01","2004-08-01","2004-09-01","2004-10-01","2004-11-01","2004-12-01","2005-01-01","2005-02-01","2005-03-01","2005-04-01","2005-05-01","2005-06-01","2005-07-01","2005-08-01","2005-09-01","2005-10-01","2005-11-01","2005-12-01","2006-01-01","2006-02-01","2006-03-01","2006-04-01","2006-05-01","2006-06-01",{"$f":"BU7+1","v":"2006-07-01"},"2006-08-01","2006-09-01","2006-10-01","2006-11-01","2006-12-01","2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01","2008-01-01","2008-02-01","2008-03-01","2008-04-01","2008-05-01","2008-06-01","2008-07-01","2008-08-01","2008-09-01","2008-10-01","2008-11-01","2008-12-01","2009-01-01","2009-02-01","2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01",{"$f":"EG7+1","v":"2011-11-01"},"2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01",{"$f":"GS7+1","v":"2017-03-01"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","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",{"$f":"JE7+1","v":"2022-07-01"},"2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01",{"$f":"LQ7+1","v":"2027-11-01"},"2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01",{"$f":"OC7+1","v":"2033-03-01"},"2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01",{"$f":"QO7+1","v":"2038-07-01"},"2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01",{"$f":"TA7+1","v":"2043-11-01"},"2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01",{"$f":"VM7+1","v":"2049-03-01"},"2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01",{"$f":"XY7+1","v":"2054-07-01"},"2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01",{"$f":"AAK7+1","v":"2059-11-01"},"2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01","2062-06-01","2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01",{"$f":"ACW7+1","v":"2065-03-01"},"2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01","2067-10-01","2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01",{"$f":"AFI7+1","v":"2070-07-01"},"2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01"]
[null,"End of Period (Makes Presentation clearer)",null,null,null,null,null,{"$f":"EOMONTH(H6,H5-1)","v":"2001-01-31"},{"$f":"EOMONTH(I6,I5-1)","v":"2001-02-28"},{"$f":"EOMONTH(J6,J5-1)","v":"2001-03-31"},"2001-04-30","2001-05-31","2001-06-30","2001-07-31","2001-08-31","2001-09-30","2001-10-31","2001-11-30","2001-12-31","2002-01-31","2002-02-28","2002-03-31","2002-04-30","2002-05-31","2002-06-30","2002-07-31","2002-08-31","2002-09-30","2002-10-31","2002-11-30","2002-12-31","2003-01-31","2003-02-28","2003-03-31","2003-04-30","2003-05-31","2003-06-30","2003-07-31","2003-08-31","2003-09-30","2003-10-31","2003-11-30","2003-12-31","2004-01-31","2004-02-29","2004-03-31","2004-04-30","2004-05-31","2004-06-30","2004-07-31","2004-08-31","2004-09-30","2004-10-31","2004-11-30","2004-12-31","2005-01-31","2005-02-28","2005-03-31","2005-04-30","2005-05-31","2005-06-30","2005-07-31","2005-08-31","2005-09-30","2005-10-31","2005-11-30","2005-12-31","2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30",{"$f":"EOMONTH(BV6,BV5-1)","v":"2006-07-31"},"2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31","2007-08-31","2007-09-30","2007-10-31","2007-11-30","2007-12-31","2008-01-31","2008-02-29","2008-03-31","2008-04-30","2008-05-31","2008-06-30","2008-07-31","2008-08-31","2008-09-30","2008-10-31","2008-11-30","2008-12-31","2009-01-31","2009-02-28","2009-03-31","2009-04-30","2009-05-31","2009-06-30","2009-07-31","2009-08-31","2009-09-30","2009-10-31","2009-11-30","2009-12-31","2010-01-31","2010-02-28","2010-03-31","2010-04-30","2010-05-31","2010-06-30","2010-07-31","2010-08-31","2010-09-30","2010-10-31","2010-11-30","2010-12-31","2011-01-31","2011-02-28","2011-03-31","2011-04-30","2011-05-31","2011-06-30","2011-07-31","2011-08-31","2011-09-30","2011-10-31",{"$f":"EOMONTH(EH6,EH5-1)","v":"2011-11-30"},"2011-12-31","2012-01-31","2012-02-29","2012-03-31","2012-04-30","2012-05-31","2012-06-30","2012-07-31","2012-08-31","2012-09-30","2012-10-31","2012-11-30","2012-12-31","2013-01-31","2013-02-28","2013-03-31","2013-04-30","2013-05-31","2013-06-30","2013-07-31","2013-08-31","2013-09-30","2013-10-31","2013-11-30","2013-12-31","2014-01-31","2014-02-28","2014-03-31","2014-04-30","2014-05-31","2014-06-30","2014-07-31","2014-08-31","2014-09-30","2014-10-31","2014-11-30","2014-12-31","2015-01-31","2015-02-28","2015-03-31","2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28",{"$f":"EOMONTH(GT6,GT5-1)","v":"2017-03-31"},"2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","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",{"$f":"EOMONTH(JF6,JF5-1)","v":"2022-07-31"},"2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31",{"$f":"EOMONTH(LR6,LR5-1)","v":"2027-11-30"},"2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28",{"$f":"EOMONTH(OD6,OD5-1)","v":"2033-03-31"},"2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30",{"$f":"EOMONTH(QP6,QP5-1)","v":"2038-07-31"},"2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31",{"$f":"EOMONTH(TB6,TB5-1)","v":"2043-11-30"},"2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28",{"$f":"EOMONTH(VN6,VN5-1)","v":"2049-03-31"},"2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30",{"$f":"EOMONTH(XZ6,XZ5-1)","v":"2054-07-31"},"2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31",{"$f":"EOMONTH(AAL6,AAL5-1)","v":"2059-11-30"},"2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28",{"$f":"EOMONTH(ACX6,ACX5-1)","v":"2065-03-31"},"2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30","2067-10-31","2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30",{"$f":"EOMONTH(AFJ6,AFJ5-1)","v":"2070-07-31"},"2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31"]
[null,"Operating Period (COD)",null,null,{"$f":"EDATE(E6,E4+E5)","v":"2001-05-01"},{"$f":"'Diesel Carrying Charge'!F45","v":"2026-05-01"},{"$f":"COUNTIF(H8:AGK8,TRUE)","v":300},null,{"$f":"AND(I6>=$E$8,I6<$F$8)","v":false},{"$f":"AND(J6>=$E$8,J6<$F$8)","v":false},false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BV6>=$E$8,BV6<$F$8)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EH6>=$E$8,EH6<$F$8)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(GT6>=$E$8,GT6<$F$8)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(JF6>=$E$8,JF6<$F$8)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LR6>=$E$8,LR6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OD6>=$E$8,OD6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QP6>=$E$8,QP6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(TB6>=$E$8,TB6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(VN6>=$E$8,VN6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(XZ6>=$E$8,XZ6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AAL6>=$E$8,AAL6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(ACX6>=$E$8,ACX6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AFJ6>=$E$8,AFJ6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Plant Age",null,null,null,null,null,null,{"$f":"H9+I8","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,{"$f":"BT9+BU8","v":62},63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,{"$f":"EF9+EG8","v":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,{"$f":"GR9+GS8","v":190},191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,{"$f":"JD9+JE8","v":254},255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"LP9+LQ8","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"OB9+OC8","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"QN9+QO8","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"SZ9+TA8","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"VL9+VM8","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"XX9+XY8","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"AAJ9+AAK8","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"ACV9+ACW8","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"AFH9+AFI8","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[]
["Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount","Percent"]
[null,"Timing Assumptions",null,null,null,null,null,null,"Initial Required Payment",null,{"$f":"F159","v":44.966007547603773},null,"Premium to Equity"]
[null,null,"Start Date",null,"Date","2001-01-01",null,null,"Overnight Cost",null,{"$f":"F32","v":1000},null,"Premium to Debt"]
[null,null,"Months in Period for Construction Period",null,"Months",1,null,null,"Level Payment with Inflation",null,{"$f":"K12/K13","v":4.496600754760377E-2},null,"Total Premium"]
[null,null,"Months in Period for Operating Period",null,"Months",{"$f":"Summary!D3","v":1}]
[]
[null,"Inflation Rate"]
[null,null,"Inflation Rate",null,"% p.a.",{"$f":"Summary!D4","v":2.5000000000000001E-2}]
[null,null,"Degradation Rate",null,"% p.a.",{"$f":"Summary!D27","v":0}]
[null,null,"Net Inflation Rate",null,null,{"$f":"(1+F18)*(1-F19)-1","v":2.4999999999999911E-2}]
[null,null,"Periodic Inflation Rate - Construction",null,"% p.p.",{"$f":"(1+F20)^(F14/12)-1","v":2.0598362698427408E-3}]
[null,null,"Periodic Inflation Rate - Operation",null,"% p.p.",{"$f":"(1+F20)^(F15/12)-1","v":2.0598362698427408E-3}]
[]
[null,"Returns and Capital Structure"]
[null,null,"Equity Return",null,"% p.a.",{"$f":"Summary!D5","v":7.0000000000000007E-2}]
[null,null,"Base Risk Free Rate",null,"% p.a.",{"$f":"Summary!D6","v":0.01}]
[null,null,"Credit Spread",null,"% p.a.",{"$f":"Summary!D7","v":1.4E-2}]
[null,null,"Total Interest Rate",null,"% p.a.",{"$f":"F26+F27","v":2.4E-2}]
[null,null,"Debt Percent",null,"%",{"$f":"Summary!D8","v":0.85}]
[]
[null,"Construction"]
[null,null,"Overnight Construction Cost",null,"Currency",1000]
[null,null,"Construction Months",null,"Months",{"$f":"Summary!D24","v":3}]
[null,null,"End of Construction Period",null,"Date",{"$f":"EDATE(F13,F33)","v":"2001-04-01"}]
[null,null,"Mean for S-Curve (Multiplied by Construction Months)",null,"%",0.5]
[null,null,"Mean Month of Construction for S-Curve Analysis",null,"Month",{"$f":"F35*F33","v":1.5}]
[null,null,"Standard Deviation for S-Curve (Multiply by Mean)",null,"%",7]
[null,null,"Standard Deviation of S-Curve",null,"Months",{"$f":"F36/F37","v":0.21428571428571427}]
[]
[null,"Operating Period"]
[null,null,"Operating Years",null,"Years",{"$f":"Summary!D23","v":25}]
[null,null,"Operating Months",null,"Months",{"$f":"F41*12","v":300}]
[null,null,"Operating Periods",null,"Periods",{"$f":"F41*12/F15","v":300}]
[null,null,"COD",null,"Date",{"$f":"EDATE(F13,F33+F14)","v":"2001-05-01"}]
[null,null,"Decomissioning",null,"Date",{"$f":"EDATE(F44,F42)","v":"2026-05-01"}]
[]
[null,"Replacement Capital Expenditures and Decomissioning"]
[null,null,"Replacement Cost",null,"Currency",{"$f":"Summary!D26*'Diesel Carrying Charge'!F32","v":0}]
[null,null,"Replacement Percent",null,"%",{"$f":"IF(F32,F48/F32)","v":0}]
[null,null,"Replacement Year",null,"Year",{"$f":"Summary!D25","v":0}]
[null,null,"Replacement Period",null,"Month",{"$f":"F50*12","v":0},null,null,null,null,null,{"$f":"F58","v":0.5}]
[null,null,"Replacement Date",null,"Date",{"$f":"EDATE(F44,F51)","v":"2001-05-01"},null,null,null,"Percent","Pre-tax Cost","After-tax ","WACC","Debt Cost","Risk Free","Equity"]
[null,null,null,null,null,null,null,null,"Debt",{"$f":"F29","v":0.85},{"$f":"F28","v":2.4E-2},{"$f":"K53*(1-L51)","v":1.2E-2},{"$f":"L53*J53","v":1.0200000000000001E-2}]
[null,null,"Decomissioning Cost",null,"Currency",0,null,null,"Equity",{"$f":"1-J53","v":0.15000000000000002},{"$f":"F25","v":7.0000000000000007E-2},{"$f":"K54","v":7.0000000000000007E-2},{"$f":"L54*J54","v":1.0500000000000002E-2}]
[null,null,"Decommissioning Percent",null,"%",{"$f":"IF(F32,F54/F32)","v":0},null,null,"Total",{"$f":"SUM(J53:J54)","v":1},null,null,{"$f":"SUM(M53:M54)","v":2.0700000000000003E-2},null,{"$f":"F26","v":0.01},{"$f":"K54","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,"Periodic WACC - Construction",null,null,null,{"$f":"(1+M55)^($F$14/12)-1","v":1.7088472872288651E-3},{"$f":"(1+K53)^($F$14/12)-1","v":1.9783315388433032E-3},{"$f":"(1+O55)^($F$14/12)-1","v":8.295381143461622E-4},{"$f":"(1+P55)^($F$14/12)-1","v":5.6541453874052738E-3}]
[null,"Taxes",null,null,null,null,null,null,"Periodic WACC - Operation",null,null,null,{"$f":"(1+M55)^($F$15/12)-1","v":1.7088472872288651E-3},{"$f":"(1+K53)^($F$15/12)-1","v":1.9783315388433032E-3},{"$f":"(1+O55)^($F$14/12)-1","v":8.295381143461622E-4},{"$f":"(1+P55)^($F$15/12)-1","v":5.6541453874052738E-3}]
[null,null,"Income Tax Rate",null,"%",{"$f":"G58/100","v":0.5},50,null,"Real WACC - Construction",null,null,null,{"$f":"(1+M56)/(1+F21)-1","v":-3.5026748893607351E-4}]
[null,null,"Tax Depreciation Life - Base Plant",null,"Years",{"$f":"Summary!D23","v":25},null,null,"Real WACC - Operation",null,null,null,{"$f":"(1+M57)/(1+F22)-1","v":-3.5026748893607351E-4}]
[null,null,"Tax Depreciation Factor",null,"VDB",{"$f":"Summary!D10","v":2}]
[null,null,"Apply Depreciation",null,"Switch",true]
[null,null,"Year",null,"Year ",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51]
[null,null,"Annual Depreciation Rate - Base Plant",null,"% p.a.",null,null,{"$f":"F61","v":true},null,{"$f":"IFERROR(VDB(1,0,$F$59,I62,J62,$F$60),0)*$H$63","v":0.08},{"$f":"IFERROR(VDB(1,0,$F$59,J62,K62,$F$60),0)*$H$63","v":7.3599999999999999E-2},6.7712000000000008E-2,6.2295040000000003E-2,5.7311436800000004E-2,5.2726521856000005E-2,4.850840010752E-2,4.46277280989184E-2,4.1057509851004932E-2,3.7772909062924541E-2,3.4751076337890575E-2,3.1970990230859329E-2,2.9413311012390586E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Depreciation - Base Plant",null,"% p.p.",{"$f":"'Diesel Carrying Charge'!F15","v":1},null,null,null,{"$f":"J63/12*$F$64","v":6.6666666666666671E-3},6.1333333333333335E-3,5.6426666666666674E-3,5.1912533333333339E-3,4.7759530666666673E-3,4.3938768213333335E-3,4.042366675626667E-3,3.7189773415765332E-3,3.421459154250411E-3,3.1477424219103784E-3,2.8959230281575478E-3,2.6642491859049443E-3,2.4511092510325488E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement Remaining Life",null,"Years",{"$f":"F41-F50","v":25}]
[null,null,"Replacement Depreciation Life",null,"Years",{"$f":"MIN(F65,F59)","v":25}]
[null,null,"Annual Depreciation Rate - Base Plant",null,"% p.a.",null,null,{"$f":"F61","v":true},null,{"$f":"IFERROR(VDB(1,0,$F$66,I62,J62,$F$60),0)*$H$67","v":0.08},{"$f":"IFERROR(VDB(1,0,$F$66,J62,K62,$F$60),0)*$H$67","v":7.3599999999999999E-2},6.7712000000000008E-2,6.2295040000000003E-2,5.7311436800000004E-2,5.2726521856000005E-2,4.850840010752E-2,4.46277280989184E-2,4.1057509851004932E-2,3.7772909062924541E-2,3.4751076337890575E-2,3.1970990230859329E-2,2.9413311012390586E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Depreciation - Base Plant",null,"% p.p.",{"$f":"'Diesel Carrying Charge'!F64","v":1},null,null,null,{"$f":"J67/12*$F$68","v":6.6666666666666671E-3},{"$f":"K67/12*$F$68","v":6.1333333333333335E-3},5.6426666666666674E-3,5.1912533333333339E-3,4.7759530666666673E-3,4.3938768213333335E-3,4.042366675626667E-3,3.7189773415765332E-3,3.421459154250411E-3,3.1477424219103784E-3,2.8959230281575478E-3,2.6642491859049443E-3,2.4511092510325488E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Construction Analyisis"]
[null,"Normal on Construction Period",null,null,"%",{"$f":"'Diesel Carrying Charge'!F36","v":1.5},{"$f":"'Diesel Carrying Charge'!F38","v":0.21428571428571427},null,{"$f":"IFERROR(_xlfn.NORM.DIST(I3,$F$71,$G$71,0)*I4,0)","v":0.12236881577064426},{"$f":"IFERROR(_xlfn.NORM.DIST(J3,$F$71,$G$71,0)*J4,0)","v":0.12236881577064426},4.2628695239034771E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(BV3,$F$71,$G$71,0)*BV4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(EH3,$F$71,$G$71,0)*EH4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(GT3,$F$71,$G$71,0)*GT4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(JF3,$F$71,$G$71,0)*JF4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(LR3,$F$71,$G$71,0)*LR4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(OD3,$F$71,$G$71,0)*OD4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(QP3,$F$71,$G$71,0)*QP4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(TB3,$F$71,$G$71,0)*TB4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(VN3,$F$71,$G$71,0)*VN4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(XZ3,$F$71,$G$71,0)*XZ4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(AAL3,$F$71,$G$71,0)*AAL4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(ACX3,$F$71,$G$71,0)*ACX4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(AFJ3,$F$71,$G$71,0)*AFJ4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"S-Curve from Normalised ",null,null,"%",{"$f":"SUM(I71:KV71)","v":0.24473763158391723},null,null,{"$f":"I71/$F$72","v":0.49999999991290939},0.49999999991290939,1.7418120361444278E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflation Rate",null,null,"%",{"$f":"'Diesel Carrying Charge'!F21","v":2.0598362698427408E-3},{"$f":"'Diesel Carrying Charge'!F22","v":2.0598362698427408E-3},null,{"$f":"IF(I4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(BU4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(EG4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(GS4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(JE4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(LQ4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(OC4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(QO4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(TA4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(VM4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(XY4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(AAK4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(ACW4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(AFI4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3]
[null,"Combined Inflation Index",null,null,"Index",null,null,1,{"$f":"H75*(1+I74)","v":1.0020598362698427},{"$f":"I75*(1+J74)","v":1.004123915465144},1.0061922463256356,1.0082648376090517,1.0103416980911659,1.0124228365658285,1.0145082618450039,1.0165979827588074,1.0186920081555431,1.0207903469017408,1.0228930078821943,1.0249999999999986,1.0271113321765875,1.0292270133517714,1.0313470524837753,1.0334714585492768,1.0356002405434439,1.0377334074799731,1.0398709683911278,1.0420129323277763,1.0441593083594303,1.0463101055742829,1.0484653330792479,1.0506249999999973,1.0527891154810007,1.0549576886855641,1.057130728795868,1.0593082450130069,1.0614902465570282,1.0636767426669707,1.0658677426009042,1.068063255635969,1.0702632910684142,1.0724678582136382,1.0746769664062272,1.0768906249999954,1.079108843368024,1.0813316309027015,1.0835589970157631,1.0857909511383306,1.0880275027209523,1.0902686612336434,1.0925144361659254,1.0947648370268668,1.0970198733451233,1.099279554668978,1.1015438905663817,1.103812890624994,1.1060865644522233,1.1083649216752678,1.1106479719411559,1.1129357249167877,1.1152281902889751,1.1175253777644834,1.1198272970700724,1.1221339579525373,1.1244453701787502,1.1267615435357012,1.1290824878305401,1.1314082128906178,1.1337387285635279,1.1360740447171485,1.1384141712396838,1.1407591180397063,1.1431088950461983,{"$f":"BU75*(1+BV74)","v":1.1454635122085943},1.1478229794968231,1.1501873069013495,1.1525565044332176,1.1549305821240923,1.157309550026302,1.1596934182128815,1.1620821967776143,1.1644758958350754,1.1668745255206741,1.169278095990697,1.1716866174223513,1.1741001000138072,1.1765185539842415,1.1789419895738813,1.1813704170440462,1.1838038466771927,1.1862422887769577,1.1886857536682018,1.1911342516970529,1.1935877932309504,1.1960463886586892,1.1985100483904627,1.2009787828579084,1.2034526025141508,1.2059315178338461,1.2084155393132268,1.2109046774701457,1.213398942844121,1.2158983459963801,1.2184028975099053,1.2209126079894776,1.2234274880617226,1.2259475483751547,1.2284727996002227,1.2310032524293546,1.2335389175770031,1.2360798057796907,1.2386259277960558,1.2411772944068977,1.2437339164152224,1.246295804646288,1.2488629699476512,1.2514354231892129,1.2540131752632639,1.2565962370845318,1.2591846195902265,1.2617783337400865,1.2643773905164262,1.2669818009241811,1.2695915759909555,1.2722067267670685,1.2748272643256011,1.2774531997624434,1.2800845441963409,1.2827213087689415,1.2853635046448439,1.2880111430116437,1.2906642350799806,1.2933227920835872,1.2959868252793354,1.2986563459472842,1.3013313653907279,1.3040118949362438,{"$f":"EG75*(1+EH74)","v":1.3066979459337398},1.309389529756503,1.3120866578012478,1.3147893414881635,1.3174975922609635,1.3202114215869332,1.3229308409569787,1.3256558618856753,1.328386495911317,1.3311227545959643,1.333864649525494,1.3366121923096477,1.3393653945820811,1.3421242680004135,1.3448888242462769,1.3476590750253654,1.3504350320674854,1.3532167071266041,1.3560041119809008,1.358797258432815,1.3615961583090979,1.3644008234608616,1.3672112657636295,1.3700274971173871,1.3728495294466314,1.3756773747004221,1.378511044852432,1.3813505519009979,1.3841959078691708,1.3870471248047676,1.3899042147804215,1.3927671898936336,1.3956360622668234,1.398510844047381,1.4013915474077181,1.4042781845453196,1.4071707676827949,1.4100693090679304,1.4129738209737406,1.4158843156985206,1.4188008055658978,1.4217233029248846,1.4246518201499299,1.4275863696409721,1.4305269638234916,1.4334736151485632,1.4364263360929088,1.4393851391589503,1.4423500368748625,1.4453210417946263,1.4482981664980819,1.4512814235909814,1.4542708257050432,1.4572663854980046,1.4602681156536761,1.4632760288819944,1.4662901379190769,1.4693104555272753,1.4723369944952296,1.475369767637922,1.478408787796732,1.4814540678394901,1.4845056206605318,1.4875634591807538,{"$f":"GS75*(1+GT74)","v":1.4906275963476672},1.4936980451354527,1.4967748185450158,1.4998579296040422,1.5029473913670519,1.5060432169154554,1.5091454193576086,1.5122540118288685,1.5153690074916488,1.5184904195354758,1.5216182611770437,1.5247525456602713,1.5278932862563575,1.5310404962638375,1.5341941890086399,1.5373543778441419,1.5405210761512267,1.5436942973383401,1.5468740548415469,1.5500603621245883,1.5532532326789381,1.5564526800238607,1.5596587177064678,1.562871359301776,1.5660906184127643,1.5693165086704313,1.5725490437338536,1.5757882372902432,1.5790341030550052,1.5822866547717966,1.5855459062125836,1.5888118711777011,1.5920845634959095,1.5953639970244551,1.5986501856491273,1.6019431432843183,1.6052428838730812,1.60854942138719,1.6118627698271979,1.6151829432224971,1.6185099556313782,1.6218438211410893,1.625184553867896,1.6285321679571412,1.631886677583305,1.6352480969500642,1.6386164402903534,1.6419917218664239,1.6453739559699059,1.6487631569218673,1.6521593390728753,1.655562516803057,1.6589727045221601,1.6623899166696139,1.6658141677145908,1.6692454721560672,1.6726838445228851,1.6761292993738133,1.6795818512976095,1.683041514913082,1.6865083048691509,1.6899822358449115,1.6934633225496947,1.6969515797231309,{"$f":"JE75*(1+JF74)","v":1.7004470221352115},1.7039496645863517,1.7074595219074531,1.7109766089599665,1.7145009406359548,1.7180325318581562,1.7215713975800473,1.7251175527859066,1.7286710124908773,1.7322317917410317,1.7357999056134346,1.7393753692162066,1.7429581976885893,1.7465484062010079,1.7501460099551367,1.7537510241839629,1.757363464151851,1.7609833451546075,1.764610682519546,1.7682454916055517,1.7718877878031467,1.7755375865345551,1.7791949032537679,1.7828597534466093,1.7865321526308016,1.7902121163560307,1.7938996602040127,1.7975947997885595,1.8012975507556448,1.8050079287834702,1.8087259495825321,1.812451628895688,1.8161849824982228,1.8199260261979164,1.8236747758351097,1.8274312472827723,1.8311954564465693,1.8349674192649292,1.838747151709111,1.8425346697832714,1.8463299895245338,1.8501331270030548,1.8539440983220932,1.8577629196180778,1.8615896070606761,1.8654241768528619,1.869266645230985,1.8731170284648391,1.8769753428577309,1.8808416047465497,1.8847158305018359,1.8885980365278503,1.8924882392626441,1.8963864551781282,1.9002927007801427,1.904206992608527,1.9081293472371903,1.9120597812741809,1.9159983113617569,1.9199449541764573,1.9238997264291715,1.9278626448652108,1.931833726264379,1.9358129874410439,{"$f":"LQ75*(1+LR74)","v":1.9398004452442077},1.9437961165575788,1.9478000182996436,1.9518121674237374,1.9558325809181172,1.9598612758060325,1.963898269145798,1.9679435780308658,1.9719972195898978,1.9760592109868382,1.9801295694209857,1.9842083121270671,1.9882954563753099,1.9923910194715153,1.9964950187571318,2.0006074716093281,2.0047283954410675,2.0088578077011805,2.0129957258744402,2.017142167481635,2.0212971500796431,2.025460691261507,2.0296328086565083,2.0338135199302418,2.0380028427846906,2.0422007949583012,2.0464073942260579,2.050622658399559,2.054846605327092,2.0590792528937079,2.0633206190212992,2.0675707216686736,2.0718295788316317,2.0760972085430422,2.0803736288729184,2.084658857928495,2.088952913854305,2.093255814832256,2.0975675790817068,2.1018882248595454,2.1062177704602663,2.1105562342160478,2.1149036344968288,2.1192599897103874,2.1236253183024196,2.1279996387566151,2.1323829695947381,2.1367753293767042,2.1411767367006593,2.1455872102030589,2.1500067685587458,2.1544354304810307,2.15887321472177,2.1633201400714457,2.1677762253592463,2.1722414894531439,2.1767159512599767,2.1811996297255272,2.1856925438346035,2.190194712611119,2.194706155118173,2.1992268904581325,2.2037569377727118,2.2082963162430533,{"$f":"OC75*(1+OD74)","v":2.2128450450898107},2.2174031435732284,2.2219706309932237,2.226547526689469,2.2311338500414726,2.2357296204686619,2.2403348574304651,2.2449495804263933,2.2495738089961237,2.2542075627195821,2.2588508612170255,2.263503724149126,2.2681661712170524,2.2728382221625556,2.2775198967680508,2.282211214856702,2.2869121962925059,2.2916228609803748,2.2963432288662231,2.3010733199370494,2.3058131542210232,2.3105627517875682,2.3153221327474478,2.3200913172528508,2.3248703254974754,2.329659177716616,2.3344578941872487,2.3392664952281161,2.3440850011998151,2.3489134325048808,2.3537518095878753,2.3586001529354723,2.3634584830765455,2.3683268205822539,2.3732051860661305,2.3780936001841684,2.3829920836349086,2.3879006571595278,2.3928193415419265,2.3977481576088158,2.4026871262298068,2.4076362683174994,2.4125956048275685,2.4175651567588554,2.4225449451534553,2.4275349910968065,2.43253531571778,2.4375459401887687,2.4425668857257774,2.4475981735885122,2.4526398250804706,2.4576918615490322,2.4627543043855482,2.467827175025433,2.4729104949482541,2.4780042856778235,2.4831085687822885,2.4882233658742234,2.4933486986107214,2.498484588693485,2.5036310578689189,2.5087881279282223,2.5139558207074795,2.5191341580877551,{"$f":"QO75*(1+QP74)","v":2.5243231619951838},2.5295228544010655,2.5347332573219568,2.539954392819765,2.5451862830018417,2.5504289500210753,2.5556824160759857,2.5609467034108184,2.5662218343156384,2.5715078311264241,2.5768047162251628,2.5821125120399451,2.5874312410450595,2.5927609257610884,2.5981015887550023,2.6034532526402558,2.6088159400768842,2.6141896737715986,2.6195744764778817,2.6249703709960852,2.6303773801735253,2.6357955269045807,2.6412248341307882,2.6466653248409404,2.6521170220711827,2.6575799489051124,2.663054128473874,2.6685395839562589,2.6740363385788029,2.6795444156158847,2.6850638383898251,2.6905946302709838,2.6961368146778599,2.7016904150771919,2.7072554549840544,2.71283195796196,2.7184199476229587,2.7240194476277364,2.7296304816857169,2.7352530735551612,2.7408872470432688,2.7465330260062779,2.7521904343495667,2.7578594960277543,2.7635402350448026,2.7692326754541177,2.7749368413586519,2.7806527569110053,2.7863804463135287,2.7921199338184257,2.7978712437278559,2.8036344003940363,2.8094094282193467,2.8151963516564309,2.8209951952083019,2.8268059834284442,2.8326287409209185,2.8384634923404666,2.844310262392614,2.8501690758337763,2.8560399574713631,2.8619229321638828,2.8678180248210485,2.8737252604038837,{"$f":"TA75*(1+TB74)","v":2.879644663924827},2.8855762604478383,2.8915200750885059,2.8974761330141519,2.9034444594439379,2.9094250796489747,2.9154180189524257,2.9214233027296168,2.9274409564081432,2.9334710054679758,2.9395134754415708,2.945568391913977,2.9516357805229436,2.9577156669590305,2.9638080769657149,2.9699130363395017,2.9760305709300328,2.9821607066401952,2.9883034694262327,2.994458885297854,3.0006269803183434,3.0068077806046718,3.0130013123276065,3.0192076017118228,3.0254266750360137,3.0316585586330027,3.0379032788898543,3.0441608622479857,3.0504313352032799,3.0567147243061963,3.0630110561618844,3.0693203574302959,3.0756426548262974,3.0819779751197842,3.0883263451357923,3.0946877917546138,3.1010623419119097,3.1074500225988233,3.1138508608620961,3.1202648838041807,3.1266921185833572,3.1331325924138467,3.1395863325659272,3.1460533663660493,3.1525337211969511,3.1590274244977747,3.1655345037641833,3.1720549865484755,3.1785889004597037,3.1851362731637902,3.1916971323836449,3.1982715058992817,3.2048594215479373,3.2114609072241889,3.2180759908800711,3.2247047005251961,3.2313470642268705,3.2380031101102147,3.2446728663582833,3.2513563612121827,3.2580536229711914,3.2647646799928798,3.2714895606932308,3.2782282935467588,{"$f":"VM75*(1+VN74)","v":3.2849809070866312},3.2917474299047891,3.2985278906520685,3.3053223180383213,3.3121307408325373,3.3189531878629652,3.3257896880172355,3.3326402702424822,3.3395049635454663,3.3463837969926971,3.3532767997105566,3.3601840008854227,3.3671054297637917,3.3740411156524037,3.3809910879183653,3.3879553759892747,3.3949340093533462,3.4019270175595349,3.4089344302176618,3.4159562769985401,3.4229925876340985,3.43004339191751,3.4371087197033159,3.4441886009075535,3.4512830655078819,3.4583921435437093,3.4655158651163198,3.4726542603890018,3.4798073595871748,3.4869751929985182,3.4941577909730985,3.5013551839234984,3.508567402324946,3.5157944767154428,3.523036437695894,3.5302933159302374,3.5375651421455738,3.5448519471322966,3.5521537617442225,3.5594706168987216,3.5668025435768489,3.574149572823476,3.5815117357474207,3.5888890635215804,3.5962815873830642,3.6036893386333233,3.6111123486382857,3.6185506488284878,3.6260042706992075,3.6334732458105985,3.6409576057878223,3.6484573823211841,3.6559726071662646,3.6635033121440572,3.6710495291411007,3.6786112901096146,3.6861886270676356,3.6937815720991511,3.7013901573542376,3.7090144150491948,3.7166543774666829,3.7243100769558586,3.7319815459325132,3.7396688168792087,{"$f":"XY75*(1+XZ74)","v":3.7473719223454163},3.7550908949476538,3.7628257673696233,3.7705765723623501,3.7783433427443214,3.7861261114016251,3.7939249112880891,3.8017397754254203,3.8095707369033454,3.8174178288797505,3.8252810845808214,3.8331605373011843,3.841056220404047,3.8489681673213405,3.8568964115538593,3.8648409866714042,3.872801926312925,3.880779264186661,3.8887730340702862,3.8967832698110505,3.9048100053259236,3.9128532746017388,3.9209131116953366,3.9289895507337085,3.9370826259141429,3.9451923715043686,3.9533188218427004,3.9614620113381842,3.9696219744707428,3.9777987457913224,3.9859923599220384,3.9942028515563219,4.0024302554590667,4.0106746064667771,4.0189359394877142,4.0272142895020453,4.0355096915619901,4.0438221807919712,4.0521517923887611,4.0604985616216318,4.0688625238325047,4.0772437144360989,4.0856421689200824,4.0940579228452227,4.1024910118455367,4.1109414716284398,4.1194093379749006,4.1278946467395903,4.1363974338510339,4.1449177353117648,4.153455587198474,4.1620110256621663,4.1705840869283106,4.1791748072969943,4.1877832231430778,4.1964093709163466,4.2050532871416682,4.2137150084191441,4.2223945714242666,4.2310920129080731,4.2398073696973029,4.2485406786945523,4.2572919768784301,4.266061301303715,{"$f":"AAK75*(1+AAL74)","v":4.2748486891015132},4.2836541774794146,4.29247780372165,4.301319605189251,4.3101796193202055,4.3190578836296183,4.3279544357098692,4.3368693132307712,4.3458025539397322,4.3547541956619122,4.3637242763003865,4.372712833836303,4.381719906329046,4.3907455319163944,4.399789748814686,4.4088525953189768,4.4179341098032054,4.4270343307203532,4.43615329660261,4.4452910460615342,4.4544476177882188,4.463623050553454,4.4728173832078904,4.4820306546822053,4.4912629039872671,4.5005141702142994,4.5097844925350481,4.5190739102019464,4.5283824625482803,4.5377101889883571,4.54705712901767,4.5564233222130675,4.5658088082329193,4.5752136268172849,4.5846378177880815,4.5940814210492542,4.6035444765869418,4.6130270244696501,4.6225291048484172,4.6320507579569874,4.6415920241119801,4.6511529437130585,4.6607335572431046,4.6703339052683868,4.6799540284387353,4.6895939674877098,4.6992537632327771,4.7089334565754788,4.7186330885016092,4.728352700081385,4.7380923324696216,4.7478520269059059,4.7576318247147729,4.7674317673058786,4.7772518961741754,4.7870922529000897,4.7969528791496963,4.806833816674895,4.8167351073135887,4.8266567929898585,4.8365989157141422,4.846561517583412,4.8565446407813546,4.8665483275785464,{"$f":"ACW75*(1+ACX74)","v":4.8765726203326354},4.886617561488519,4.8966831935785233,4.9067695592225862,4.9168767011284329,4.927004662091762,4.9371534849964229,4.9473232128145987,4.9575138886069894,4.9677255555229909,4.977958256800882,4.9882120357680035,4.9984869358409449,5.0087830005257254,5.0191002734179797,5.0294387982031434,5.0397986186566364,5.0501797786440488,5.0605823221213262,5.0710062931349569,5.0814517358221574,5.091918694411059,5.1024072132208973,5.1129173366621972,5.1234491092369616,5.1340025755388616,5.1445777802534227,5.1551747681582158,5.1657935841230467,5.1764342731101438,5.1870968801743533,5.1977814504633244,5.2084880292177047,5.2192166617713287,5.229967393551413,5.2407402700787449,5.2515353369678781,5.2623526399273253,5.2731922247597502,5.2840541373621628,5.2949384237261139,5.3058451299378886,5.3167743021787031,5.3277259867248983,5.3387002299481381,5.3496970783156028,5.3607165783901891,5.3717587768307045,5.3828237203920661,5.3939114559254993,5.4050220303787349,5.4161554907962079,5.4273118843192583,5.4384912581863274,5.4496936597331622,5.460919136393013,5.4721677356968339,5.4834395052734859,5.4947344928499371,5.5060527462514655,5.5173943134018613,5.5287592423236305,5.5401475811381973,5.5515593780661074,{"$f":"AFI75*(1+AFJ74)","v":5.5629946814272335},5.57445353964098,5.5859360012264858,5.5974421148028322,5.6089719290892486,5.6205254929053163,5.632102855171178,5.6437040649077446,5.6553291712369003,5.6669782233817134,5.6786512706666441,5.690348362517752,5.702069548462906,5.7138148781319957,5.7255844012571391,5.7373781676728948,5.749196227316471,5.7610386302279402,5.7729054265504489,5.7847966665304291,5.7967124005178139,5.808652678966248,5.8206175524333021,5.8326070715806875,5.8446212871744709,5.8566602500852882,5.8687240112885606,5.8808126218647097]
[null,"Inflation Index from COD",null,null,"Index"]
[]
[null,"Initial Construction without Inflation and Return",null,null,"Currency",{"$f":"'Diesel Carrying Charge'!F32","v":1000},null,null,{"$f":"$F$78*I72","v":499.9999999129094},499.9999999129094,1.7418120361444277E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*BU72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*EG72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*GS72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*JE72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*LQ72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*OC72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*QO72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*TA72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*VM72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*XY72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*AAK72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*ACW72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*AFI72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction with Inflation - Conversion of Overnight Cost",null,null,null,null,null,null,{"$f":"I78*I75","v":501.02991804765139},502.06195764512228,1.7525977653251908E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU78*BU75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG78*EG75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS78*GS75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE78*JE75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ78*LQ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC78*OC75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO78*QO75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA78*TA75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM78*VM75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY78*XY75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK78*AAK75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW78*ACW75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI78*AFI75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Final Period of Construction",null,null,"Switch",{"$f":"EDATE(E6,E4)","v":"2001-04-01"},null,null,{"$f":"$F$80=I6","v":false},false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Construction Work Balance Including Equity and Debt Return"]
[null,null,"Open Balance",null,"Currency",null,null,null,{"$f":"H87","v":0},501.02991804765139,1003.9480593090499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OB87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QN87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SZ87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UR87","v":0},{"$f":"US87","v":0},{"$f":"UT87","v":0},{"$f":"UU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XG87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ZS87","v":0},{"$f":"ZT87","v":0},{"$f":"ZU87","v":0},{"$f":"ZV87","v":0},{"$f":"ZW87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACI87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AEU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Accrued Return (Annual and Periodic AT WACC)",null,"Currency",{"$f":"'Diesel Carrying Charge'!M56","v":1.7088472872288651E-3},null,null,{"$f":"I83*$F$84","v":0},{"$f":"J83*$F$84","v":0.85618361627622974},1.7155939176689536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Construction with Inflation from Above",null,"Currency",null,null,null,{"$f":"I79","v":501.02991804765139},{"$f":"J79","v":502.06195764512228},1.7525977653251908E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Transferred to Plant (last month of Construction)",null,"Currency",null,null,null,{"$f":"(I83+I85+I84)*I80","v":0},0,1005.6636534019785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU83+BU85+BU84)*BU80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG83+EG85+EG84)*EG80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS83+GS85+GS84)*GS80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JE83+JE85+JE84)*JE80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LQ83+LQ85+LQ84)*LQ80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OC83+OC85+OC84)*OC80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QO83+QO85+QO84)*QO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TA83+TA85+TA84)*TA80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VM83+VM85+VM84)*VM80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(XY83+XY85+XY84)*XY80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAK83+AAK85+AAK84)*AAK80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACW83+ACW85+ACW84)*ACW80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AFI83+AFI85+AFI84)*AFI80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,"Currency",null,null,null,{"$f":"I83+I85+I84-I86","v":501.02991804765139},1003.9480593090499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU83+BU85+BU84-BU86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG83+EG85+EG84-EG86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS83+GS85+GS84-GS86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE83+JE85+JE84-JE86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ83+LQ85+LQ84-LQ86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC83+OC85+OC84-OC86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO83+QO85+QO84-QO86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA83+TA85+TA84-TA86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM83+VM85+VM84-VM86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY83+XY85+XY84-XY86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK83+AAK85+AAK84-AAK86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW83+ACW85+ACW84-ACW86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI83+AFI85+AFI84-AFI86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Nominal Cost",null,null,"Currency",{"$f":"SUM(86:86)","v":1005.6636534019785}]
[null,"PV of Construction Nominal Construction",null,null,"Currency",{"$f":"XNPV(G90,I86:AGK86,I7:AGK7)","v":1002.2260158278733},{"$f":"'Diesel Carrying Charge'!M55","v":2.0700000000000003E-2}]
[]
["Replacement and Decommissioning"]
[null,"Replacement Period (Date/Check)",null,null,"Switch",{"$f":"'Diesel Carrying Charge'!F52","v":"2001-05-01"},{"$f":"COUNTIF(I93:AGK93,TRUE)","v":1},null,{"$f":"$F$93=I6","v":false},false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Replacement without Inflation",null,null,"Currency",{"$f":"'Diesel Carrying Charge'!F48","v":0},null,null,{"$f":"I93*$F$94","v":0},{"$f":"J93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement with Inflation",null,null,"Currency",{"$f":"SUM(I95:AGK95)","v":0},null,null,{"$f":"I94*I75","v":0},{"$f":"J94*J75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV94*BV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH94*EH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT94*GT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF94*JF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR94*LR75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD94*OD75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP94*QP75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB94*TB75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN94*VN75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ94*XZ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL94*AAL75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX94*ACX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ94*AFJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Decomissioning Date",null,null,"Switch",{"$f":"EDATE(F45,-F5)","v":"2026-04-01"},null,null,{"$f":"$F$96=I6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Real Decomissioning",null,null,"Currency",{"$f":"'Diesel Carrying Charge'!F54","v":0},null,null,{"$f":"$F$97*I96","v":0},{"$f":"$F$97*J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*BV96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*EH96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*GT96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*JF96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*LR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*OD96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*QP96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*TB96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*VN96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*XZ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*AAL96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*ACX96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*AFJ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nominal Decomissioning",null,null,"Currency",{"$f":"SUM(I98:AGK98)","v":0},null,null,{"$f":"I97*I75","v":0},{"$f":"J97*J75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV97*BV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH97*EH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT97*GT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF97*JF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR97*LR75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD97*OD75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP97*QP75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB97*TB75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN97*VN75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ97*XZ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL97*AAL75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX97*ACX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ97*AFJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Replacement and Decomissioning",null,"Currency",null,null,null,{"$f":"I98+I95","v":0},{"$f":"J98+J95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV98+BV95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH98+EH95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT98+GT95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF98+JF95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR98+LR95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD98+OD95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP98+QP95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB98+TB95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN98+VN95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ98+XZ95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL98+AAL95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX98+ACX95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ98+AFJ95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Date for PV Calculation  (COD)",null,null,"Date",{"$f":"EOMONTH(F34,0)","v":"2001-04-30"},null,null,{"$f":"IF(I4,$F$101,I7)","v":"2001-04-30"},{"$f":"IF(J4,$F$101,J7)","v":"2001-04-30"},"2001-04-30","2001-05-31","2001-06-30","2001-07-31","2001-08-31","2001-09-30","2001-10-31","2001-11-30","2001-12-31","2002-01-31","2002-02-28","2002-03-31","2002-04-30","2002-05-31","2002-06-30","2002-07-31","2002-08-31","2002-09-30","2002-10-31","2002-11-30","2002-12-31","2003-01-31","2003-02-28","2003-03-31","2003-04-30","2003-05-31","2003-06-30","2003-07-31","2003-08-31","2003-09-30","2003-10-31","2003-11-30","2003-12-31","2004-01-31","2004-02-29","2004-03-31","2004-04-30","2004-05-31","2004-06-30","2004-07-31","2004-08-31","2004-09-30","2004-10-31","2004-11-30","2004-12-31","2005-01-31","2005-02-28","2005-03-31","2005-04-30","2005-05-31","2005-06-30","2005-07-31","2005-08-31","2005-09-30","2005-10-31","2005-11-30","2005-12-31","2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30",{"$f":"IF(BV4,$F$101,BV7)","v":"2006-07-31"},"2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31","2007-08-31","2007-09-30","2007-10-31","2007-11-30","2007-12-31","2008-01-31","2008-02-29","2008-03-31","2008-04-30","2008-05-31","2008-06-30","2008-07-31","2008-08-31","2008-09-30","2008-10-31","2008-11-30","2008-12-31","2009-01-31","2009-02-28","2009-03-31","2009-04-30","2009-05-31","2009-06-30","2009-07-31","2009-08-31","2009-09-30","2009-10-31","2009-11-30","2009-12-31","2010-01-31","2010-02-28","2010-03-31","2010-04-30","2010-05-31","2010-06-30","2010-07-31","2010-08-31","2010-09-30","2010-10-31","2010-11-30","2010-12-31","2011-01-31","2011-02-28","2011-03-31","2011-04-30","2011-05-31","2011-06-30","2011-07-31","2011-08-31","2011-09-30","2011-10-31",{"$f":"IF(EH4,$F$101,EH7)","v":"2011-11-30"},"2011-12-31","2012-01-31","2012-02-29","2012-03-31","2012-04-30","2012-05-31","2012-06-30","2012-07-31","2012-08-31","2012-09-30","2012-10-31","2012-11-30","2012-12-31","2013-01-31","2013-02-28","2013-03-31","2013-04-30","2013-05-31","2013-06-30","2013-07-31","2013-08-31","2013-09-30","2013-10-31","2013-11-30","2013-12-31","2014-01-31","2014-02-28","2014-03-31","2014-04-30","2014-05-31","2014-06-30","2014-07-31","2014-08-31","2014-09-30","2014-10-31","2014-11-30","2014-12-31","2015-01-31","2015-02-28","2015-03-31","2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28",{"$f":"IF(GT4,$F$101,GT7)","v":"2017-03-31"},"2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30",{"$f":"IF(JF4,$F$101,JF7)","v":"2022-07-31"},"2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31",{"$f":"IF(LR4,$F$101,LR7)","v":"2027-11-30"},"2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28",{"$f":"IF(OD4,$F$101,OD7)","v":"2033-03-31"},"2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30",{"$f":"IF(QP4,$F$101,QP7)","v":"2038-07-31"},"2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31",{"$f":"IF(TB4,$F$101,TB7)","v":"2043-11-30"},"2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28",{"$f":"IF(VN4,$F$101,VN7)","v":"2049-03-31"},"2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30",{"$f":"IF(XZ4,$F$101,XZ7)","v":"2054-07-31"},"2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31",{"$f":"IF(AAL4,$F$101,AAL7)","v":"2059-11-30"},"2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28",{"$f":"IF(ACX4,$F$101,ACX7)","v":"2065-03-31"},"2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30","2067-10-31","2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30",{"$f":"IF(AFJ4,$F$101,AFJ7)","v":"2070-07-31"},"2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31"]
[]
[null,"Nominal NPV of Replacement/Rate",null,null,"Currency",{"$f":"XNPV(G103,I95:AGK95,I7:AGK7)","v":0},{"$f":"'Diesel Carrying Charge'!M55","v":2.0700000000000003E-2},null,null,{"$f":"F33","v":3}]
[null,"Nominal NPV of Replacement and Decom to End of Constr.",null,null,"Currency",{"$f":"XNPV(G104,I99:AGK99,I101:AGK101)","v":0},{"$f":"'Diesel Carrying Charge'!M55","v":2.0700000000000003E-2}]
[]
[null,"Date for Decom Calculation",null,null,null,null,null,null,{"$f":"I101","v":"2001-04-30"},{"$f":"J101","v":"2001-04-30"},"2001-04-30","2001-05-31","2001-06-30","2001-07-31","2001-08-31","2001-09-30","2001-10-31","2001-11-30","2001-12-31","2002-01-31","2002-02-28","2002-03-31","2002-04-30","2002-05-31","2002-06-30","2002-07-31","2002-08-31","2002-09-30","2002-10-31","2002-11-30","2002-12-31","2003-01-31","2003-02-28","2003-03-31","2003-04-30","2003-05-31","2003-06-30","2003-07-31","2003-08-31","2003-09-30","2003-10-31","2003-11-30","2003-12-31","2004-01-31","2004-02-29","2004-03-31","2004-04-30","2004-05-31","2004-06-30","2004-07-31","2004-08-31","2004-09-30","2004-10-31","2004-11-30","2004-12-31","2005-01-31","2005-02-28","2005-03-31","2005-04-30","2005-05-31","2005-06-30","2005-07-31","2005-08-31","2005-09-30","2005-10-31","2005-11-30","2005-12-31","2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30",{"$f":"BV101","v":"2006-07-31"},"2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31","2007-08-31","2007-09-30","2007-10-31","2007-11-30","2007-12-31","2008-01-31","2008-02-29","2008-03-31","2008-04-30","2008-05-31","2008-06-30","2008-07-31","2008-08-31","2008-09-30","2008-10-31","2008-11-30","2008-12-31","2009-01-31","2009-02-28","2009-03-31","2009-04-30","2009-05-31","2009-06-30","2009-07-31","2009-08-31","2009-09-30","2009-10-31","2009-11-30","2009-12-31","2010-01-31","2010-02-28","2010-03-31","2010-04-30","2010-05-31","2010-06-30","2010-07-31","2010-08-31","2010-09-30","2010-10-31","2010-11-30","2010-12-31","2011-01-31","2011-02-28","2011-03-31","2011-04-30","2011-05-31","2011-06-30","2011-07-31","2011-08-31","2011-09-30","2011-10-31",{"$f":"EH101","v":"2011-11-30"},"2011-12-31","2012-01-31","2012-02-29","2012-03-31","2012-04-30","2012-05-31","2012-06-30","2012-07-31","2012-08-31","2012-09-30","2012-10-31","2012-11-30","2012-12-31","2013-01-31","2013-02-28","2013-03-31","2013-04-30","2013-05-31","2013-06-30","2013-07-31","2013-08-31","2013-09-30","2013-10-31","2013-11-30","2013-12-31","2014-01-31","2014-02-28","2014-03-31","2014-04-30","2014-05-31","2014-06-30","2014-07-31","2014-08-31","2014-09-30","2014-10-31","2014-11-30","2014-12-31","2015-01-31","2015-02-28","2015-03-31","2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28",{"$f":"GT101","v":"2017-03-31"},"2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30",{"$f":"JF101","v":"2022-07-31"},"2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31",{"$f":"LR101","v":"2027-11-30"},"2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28",{"$f":"OD101","v":"2033-03-31"},"2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30",{"$f":"QP101","v":"2038-07-31"},"2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31",{"$f":"TB101","v":"2043-11-30"},"2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28",{"$f":"VN101","v":"2049-03-31"},"2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30",{"$f":"XZ101","v":"2054-07-31"},"2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31",{"$f":"AAL101","v":"2059-11-30"},"2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28",{"$f":"ACX101","v":"2065-03-31"},"2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30","2067-10-31","2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30",{"$f":"AFJ101","v":"2070-07-31"},"2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31"]
[]
[null,"Nominal NPV of Replacement/Rate",null,null,"Currency",{"$f":"XNPV(G108,I98:AGK98,I6:AGK6)","v":0},{"$f":"'Diesel Carrying Charge'!M55","v":2.0700000000000003E-2}]
[null,"Nominal NPV of Replacement to End of Constr.",null,null,"Currency",{"$f":"XNPV(G109,I98:AGK98,I106:AGK106)","v":0},{"$f":"'Diesel Carrying Charge'!M55","v":2.0700000000000003E-2}]
[]
["Tax Depreciation Shield"]
[null,"Operating Period",null,null,"Period",null,null,null,{"$f":"H112+I8","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,{"$f":"BT112+BU8","v":62},63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,{"$f":"EF112+EG8","v":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,{"$f":"GR112+GS8","v":190},191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,{"$f":"JD112+JE8","v":254},255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"LP112+LQ8","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"OB112+OC8","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"QN112+QO8","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"SZ112+TA8","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"VL112+VM8","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"XX112+XY8","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"AAJ112+AAK8","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"ACV112+ACW8","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"AFH112+AFI8","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[null,"Operating Year (ROUNDUP)",null,null,"Year",{"$f":"12/F15","v":12},null,null,{"$f":"ROUNDUP(I112/$F$113,0)","v":0},{"$f":"ROUNDUP(J112/$F$113,0)","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,{"$f":"ROUNDUP(BV112/$F$113,0)","v":6},6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,{"$f":"ROUNDUP(EH112/$F$113,0)","v":11},11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,{"$f":"ROUNDUP(GT112/$F$113,0)","v":16},16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,{"$f":"ROUNDUP(JF112/$F$113,0)","v":22},22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(LR112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(OD112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(QP112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(TB112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(VN112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(XZ112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(AAL112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(ACX112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(AFJ112/$F$113,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,"Depreciation Rate (LOOKUP)",null,null,"Percent",null,null,null,{"$f":"LOOKUP(I113,62:62,64:64)*I8","v":0},0,0,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.1333333333333335E-3,6.1333333333333335E-3,6.1333333333333335E-3,6.1333333333333335E-3,6.1333333333333335E-3,6.1333333333333335E-3,6.1333333333333335E-3,6.1333333333333335E-3,6.1333333333333335E-3,6.1333333333333335E-3,6.1333333333333335E-3,6.1333333333333335E-3,5.6426666666666674E-3,5.6426666666666674E-3,5.6426666666666674E-3,5.6426666666666674E-3,5.6426666666666674E-3,5.6426666666666674E-3,5.6426666666666674E-3,5.6426666666666674E-3,5.6426666666666674E-3,5.6426666666666674E-3,5.6426666666666674E-3,5.6426666666666674E-3,5.1912533333333339E-3,5.1912533333333339E-3,5.1912533333333339E-3,5.1912533333333339E-3,5.1912533333333339E-3,5.1912533333333339E-3,5.1912533333333339E-3,5.1912533333333339E-3,5.1912533333333339E-3,5.1912533333333339E-3,5.1912533333333339E-3,5.1912533333333339E-3,4.7759530666666673E-3,4.7759530666666673E-3,4.7759530666666673E-3,4.7759530666666673E-3,4.7759530666666673E-3,4.7759530666666673E-3,4.7759530666666673E-3,4.7759530666666673E-3,4.7759530666666673E-3,4.7759530666666673E-3,4.7759530666666673E-3,4.7759530666666673E-3,4.3938768213333335E-3,{"$f":"LOOKUP(BU113,62:62,64:64)*BU8","v":4.3938768213333335E-3},4.3938768213333335E-3,4.3938768213333335E-3,4.3938768213333335E-3,4.3938768213333335E-3,4.3938768213333335E-3,4.3938768213333335E-3,4.3938768213333335E-3,4.3938768213333335E-3,4.3938768213333335E-3,4.3938768213333335E-3,4.042366675626667E-3,4.042366675626667E-3,4.042366675626667E-3,4.042366675626667E-3,4.042366675626667E-3,4.042366675626667E-3,4.042366675626667E-3,4.042366675626667E-3,4.042366675626667E-3,4.042366675626667E-3,4.042366675626667E-3,4.042366675626667E-3,3.7189773415765332E-3,3.7189773415765332E-3,3.7189773415765332E-3,3.7189773415765332E-3,3.7189773415765332E-3,3.7189773415765332E-3,3.7189773415765332E-3,3.7189773415765332E-3,3.7189773415765332E-3,3.7189773415765332E-3,3.7189773415765332E-3,3.7189773415765332E-3,3.421459154250411E-3,3.421459154250411E-3,3.421459154250411E-3,3.421459154250411E-3,3.421459154250411E-3,3.421459154250411E-3,3.421459154250411E-3,3.421459154250411E-3,3.421459154250411E-3,3.421459154250411E-3,3.421459154250411E-3,3.421459154250411E-3,3.1477424219103784E-3,3.1477424219103784E-3,3.1477424219103784E-3,3.1477424219103784E-3,3.1477424219103784E-3,3.1477424219103784E-3,3.1477424219103784E-3,3.1477424219103784E-3,3.1477424219103784E-3,3.1477424219103784E-3,3.1477424219103784E-3,3.1477424219103784E-3,2.8959230281575478E-3,2.8959230281575478E-3,2.8959230281575478E-3,2.8959230281575478E-3,2.8959230281575478E-3,{"$f":"LOOKUP(EG113,62:62,64:64)*EG8","v":2.8959230281575478E-3},2.8959230281575478E-3,2.8959230281575478E-3,2.8959230281575478E-3,2.8959230281575478E-3,2.8959230281575478E-3,2.8959230281575478E-3,2.6642491859049443E-3,2.6642491859049443E-3,2.6642491859049443E-3,2.6642491859049443E-3,2.6642491859049443E-3,2.6642491859049443E-3,2.6642491859049443E-3,2.6642491859049443E-3,2.6642491859049443E-3,2.6642491859049443E-3,2.6642491859049443E-3,2.6642491859049443E-3,2.4511092510325488E-3,2.4511092510325488E-3,2.4511092510325488E-3,2.4511092510325488E-3,2.4511092510325488E-3,2.4511092510325488E-3,2.4511092510325488E-3,2.4511092510325488E-3,2.4511092510325488E-3,2.4511092510325488E-3,2.4511092510325488E-3,2.4511092510325488E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,{"$f":"LOOKUP(GS113,62:62,64:64)*GS8","v":2.3489796989061922E-3},2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,{"$f":"LOOKUP(JE113,62:62,64:64)*JE8","v":2.3489796989061922E-3},2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,2.3489796989061922E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LQ113,62:62,64:64)*LQ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OC113,62:62,64:64)*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(QO113,62:62,64:64)*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(TA113,62:62,64:64)*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(VM113,62:62,64:64)*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(XY113,62:62,64:64)*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AAK113,62:62,64:64)*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(ACW113,62:62,64:64)*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AFI113,62:62,64:64)*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement Period",null,null,"Period",null,null,null,{"$f":"H115+I93","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BT115+BU93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EF115+EG93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GR115+GS93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JD115+JE93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LP115+LQ93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OB115+OC93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QN115+QO93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SZ115+TA93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"VL115+VM93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"XX115+XY93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AAJ115+AAK93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ACV115+ACW93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AFH115+AFI93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Replacement Year (ROUNDUP)",null,null,"Year",{"$f":"'Diesel Carrying Charge'!F113","v":12},null,null,{"$f":"ROUNDUP(I115/$F$116,0)","v":0},{"$f":"ROUNDUP(J115/$F$116,0)","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(BV115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(EH115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(GT115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(JF115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(LR115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(OD115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(QP115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(TB115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(VN115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(XZ115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(AAL115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(ACX115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(AFJ115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Depreciation Rate on Replacement",null,null,"Percent",null,null,null,{"$f":"LOOKUP(I116,62:62,68:68)*I8","v":0},0,0,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"LOOKUP(BU116,62:62,68:68)*BU8","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"LOOKUP(EG116,62:62,68:68)*EG8","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"LOOKUP(GS116,62:62,68:68)*GS8","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,{"$f":"LOOKUP(JE116,62:62,68:68)*JE8","v":6.6666666666666671E-3},6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,6.6666666666666671E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LQ116,62:62,68:68)*LQ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OC116,62:62,68:68)*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(QO116,62:62,68:68)*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(TA116,62:62,68:68)*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(VM116,62:62,68:68)*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(XY116,62:62,68:68)*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AAK116,62:62,68:68)*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(ACW116,62:62,68:68)*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AFI116,62:62,68:68)*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation Expense on Base",null,null,"Currency",{"$f":"'Diesel Carrying Charge'!F89","v":1005.6636534019785},null,null,{"$f":"$F$119*I114","v":0},{"$f":"$F$119*J114","v":0},0,6.7044243560131909,6.7044243560131909,6.7044243560131909,6.7044243560131909,6.7044243560131909,6.7044243560131909,6.7044243560131909,6.7044243560131909,6.7044243560131909,6.7044243560131909,6.7044243560131909,6.7044243560131909,6.1680704075321353,6.1680704075321353,6.1680704075321353,6.1680704075321353,6.1680704075321353,6.1680704075321353,6.1680704075321353,6.1680704075321353,6.1680704075321353,6.1680704075321353,6.1680704075321353,6.1680704075321353,5.6746247749295646,5.6746247749295646,5.6746247749295646,5.6746247749295646,5.6746247749295646,5.6746247749295646,5.6746247749295646,5.6746247749295646,5.6746247749295646,5.6746247749295646,5.6746247749295646,5.6746247749295646,5.2206547929351999,5.2206547929351999,5.2206547929351999,5.2206547929351999,5.2206547929351999,5.2206547929351999,5.2206547929351999,5.2206547929351999,5.2206547929351999,5.2206547929351999,5.2206547929351999,5.2206547929351999,4.803002409500384,4.803002409500384,4.803002409500384,4.803002409500384,4.803002409500384,4.803002409500384,4.803002409500384,4.803002409500384,4.803002409500384,4.803002409500384,4.803002409500384,4.803002409500384,4.4187622167403529,4.4187622167403529,{"$f":"$F$119*BV114","v":4.4187622167403529},4.4187622167403529,4.4187622167403529,4.4187622167403529,4.4187622167403529,4.4187622167403529,4.4187622167403529,4.4187622167403529,4.4187622167403529,4.4187622167403529,4.0652612394011243,4.0652612394011243,4.0652612394011243,4.0652612394011243,4.0652612394011243,4.0652612394011243,4.0652612394011243,4.0652612394011243,4.0652612394011243,4.0652612394011243,4.0652612394011243,4.0652612394011243,3.7400403402490343,3.7400403402490343,3.7400403402490343,3.7400403402490343,3.7400403402490343,3.7400403402490343,3.7400403402490343,3.7400403402490343,3.7400403402490343,3.7400403402490343,3.7400403402490343,3.7400403402490343,3.440837113029112,3.440837113029112,3.440837113029112,3.440837113029112,3.440837113029112,3.440837113029112,3.440837113029112,3.440837113029112,3.440837113029112,3.440837113029112,3.440837113029112,3.440837113029112,3.1655701439867832,3.1655701439867832,3.1655701439867832,3.1655701439867832,3.1655701439867832,3.1655701439867832,3.1655701439867832,3.1655701439867832,3.1655701439867832,3.1655701439867832,3.1655701439867832,3.1655701439867832,2.9123245324678404,2.9123245324678404,2.9123245324678404,2.9123245324678404,2.9123245324678404,2.9123245324678404,{"$f":"$F$119*EH114","v":2.9123245324678404},2.9123245324678404,2.9123245324678404,2.9123245324678404,2.9123245324678404,2.9123245324678404,2.6793385698704135,2.6793385698704135,2.6793385698704135,2.6793385698704135,2.6793385698704135,2.6793385698704135,2.6793385698704135,2.6793385698704135,2.6793385698704135,2.6793385698704135,2.6793385698704135,2.6793385698704135,2.4649914842807803,2.4649914842807803,2.4649914842807803,2.4649914842807803,2.4649914842807803,2.4649914842807803,2.4649914842807803,2.4649914842807803,2.4649914842807803,2.4649914842807803,2.4649914842807803,2.4649914842807803,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,{"$f":"$F$119*GT114","v":2.362283505769081},2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,{"$f":"$F$119*JF114","v":2.362283505769081},2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*LR114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*OD114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*QP114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*TB114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*VN114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*XZ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*AAL114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*ACX114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*AFJ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation Expense on Replacement",null,null,"Currency",{"$f":"'Diesel Carrying Charge'!F95","v":0},null,null,{"$f":"$F$120*I117","v":0},{"$f":"$F$120*J117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*BV117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*EH117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*GT117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*JF117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*LR117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*OD117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*QP117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*TB117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*VN117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*XZ117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*AAL117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*ACX117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*AFJ117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduction on Decomissioning",null,null,"Currency",{"$f":"'Diesel Carrying Charge'!F98","v":0},null,null,{"$f":"$F$121*I96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*BU96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*EG96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*GS96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*JE96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*LQ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*OC96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*QO96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*TA96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*VM96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*XY96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*AAK96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*ACW96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*AFI96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Taxable Deductions",null,"Currency",null,null,null,{"$f":"SUM(I119:I121)","v":0},{"$f":"SUM(J119:J121)","v":0},0,6.7044243560131909,6.7044243560131909,6.7044243560131909,6.7044243560131909,6.7044243560131909,6.7044243560131909,6.7044243560131909,6.7044243560131909,6.7044243560131909,6.7044243560131909,6.7044243560131909,6.7044243560131909,6.1680704075321353,6.1680704075321353,6.1680704075321353,6.1680704075321353,6.1680704075321353,6.1680704075321353,6.1680704075321353,6.1680704075321353,6.1680704075321353,6.1680704075321353,6.1680704075321353,6.1680704075321353,5.6746247749295646,5.6746247749295646,5.6746247749295646,5.6746247749295646,5.6746247749295646,5.6746247749295646,5.6746247749295646,5.6746247749295646,5.6746247749295646,5.6746247749295646,5.6746247749295646,5.6746247749295646,5.2206547929351999,5.2206547929351999,5.2206547929351999,5.2206547929351999,5.2206547929351999,5.2206547929351999,5.2206547929351999,5.2206547929351999,5.2206547929351999,5.2206547929351999,5.2206547929351999,5.2206547929351999,4.803002409500384,4.803002409500384,4.803002409500384,4.803002409500384,4.803002409500384,4.803002409500384,4.803002409500384,4.803002409500384,4.803002409500384,4.803002409500384,4.803002409500384,4.803002409500384,4.4187622167403529,4.4187622167403529,{"$f":"SUM(BV119:BV121)","v":4.4187622167403529},4.4187622167403529,4.4187622167403529,4.4187622167403529,4.4187622167403529,4.4187622167403529,4.4187622167403529,4.4187622167403529,4.4187622167403529,4.4187622167403529,4.0652612394011243,4.0652612394011243,4.0652612394011243,4.0652612394011243,4.0652612394011243,4.0652612394011243,4.0652612394011243,4.0652612394011243,4.0652612394011243,4.0652612394011243,4.0652612394011243,4.0652612394011243,3.7400403402490343,3.7400403402490343,3.7400403402490343,3.7400403402490343,3.7400403402490343,3.7400403402490343,3.7400403402490343,3.7400403402490343,3.7400403402490343,3.7400403402490343,3.7400403402490343,3.7400403402490343,3.440837113029112,3.440837113029112,3.440837113029112,3.440837113029112,3.440837113029112,3.440837113029112,3.440837113029112,3.440837113029112,3.440837113029112,3.440837113029112,3.440837113029112,3.440837113029112,3.1655701439867832,3.1655701439867832,3.1655701439867832,3.1655701439867832,3.1655701439867832,3.1655701439867832,3.1655701439867832,3.1655701439867832,3.1655701439867832,3.1655701439867832,3.1655701439867832,3.1655701439867832,2.9123245324678404,2.9123245324678404,2.9123245324678404,2.9123245324678404,2.9123245324678404,2.9123245324678404,{"$f":"SUM(EH119:EH121)","v":2.9123245324678404},2.9123245324678404,2.9123245324678404,2.9123245324678404,2.9123245324678404,2.9123245324678404,2.6793385698704135,2.6793385698704135,2.6793385698704135,2.6793385698704135,2.6793385698704135,2.6793385698704135,2.6793385698704135,2.6793385698704135,2.6793385698704135,2.6793385698704135,2.6793385698704135,2.6793385698704135,2.4649914842807803,2.4649914842807803,2.4649914842807803,2.4649914842807803,2.4649914842807803,2.4649914842807803,2.4649914842807803,2.4649914842807803,2.4649914842807803,2.4649914842807803,2.4649914842807803,2.4649914842807803,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,{"$f":"SUM(GT119:GT121)","v":2.362283505769081},2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,{"$f":"SUM(JF119:JF121)","v":2.362283505769081},2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,2.362283505769081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LR119:LR121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OD119:OD121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QP119:QP121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TB119:TB121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VN119:VN121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(XZ119:XZ121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAL119:AAL121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ACX119:ACX121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AFJ119:AFJ121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Shield",null,"Currency",{"$f":"'Diesel Carrying Charge'!F58","v":0.5},null,null,{"$f":"$F$123*I122","v":0},{"$f":"$F$123*J122","v":0},0,3.3522121780065954,3.3522121780065954,3.3522121780065954,3.3522121780065954,3.3522121780065954,3.3522121780065954,3.3522121780065954,3.3522121780065954,3.3522121780065954,3.3522121780065954,3.3522121780065954,3.3522121780065954,3.0840352037660677,3.0840352037660677,3.0840352037660677,3.0840352037660677,3.0840352037660677,3.0840352037660677,3.0840352037660677,3.0840352037660677,3.0840352037660677,3.0840352037660677,3.0840352037660677,3.0840352037660677,2.8373123874647823,2.8373123874647823,2.8373123874647823,2.8373123874647823,2.8373123874647823,2.8373123874647823,2.8373123874647823,2.8373123874647823,2.8373123874647823,2.8373123874647823,2.8373123874647823,2.8373123874647823,2.6103273964675999,2.6103273964675999,2.6103273964675999,2.6103273964675999,2.6103273964675999,2.6103273964675999,2.6103273964675999,2.6103273964675999,2.6103273964675999,2.6103273964675999,2.6103273964675999,2.6103273964675999,2.401501204750192,2.401501204750192,2.401501204750192,2.401501204750192,2.401501204750192,2.401501204750192,2.401501204750192,2.401501204750192,2.401501204750192,2.401501204750192,2.401501204750192,2.401501204750192,2.2093811083701764,2.2093811083701764,{"$f":"$F$123*BV122","v":2.2093811083701764},2.2093811083701764,2.2093811083701764,2.2093811083701764,2.2093811083701764,2.2093811083701764,2.2093811083701764,2.2093811083701764,2.2093811083701764,2.2093811083701764,2.0326306197005621,2.0326306197005621,2.0326306197005621,2.0326306197005621,2.0326306197005621,2.0326306197005621,2.0326306197005621,2.0326306197005621,2.0326306197005621,2.0326306197005621,2.0326306197005621,2.0326306197005621,1.8700201701245172,1.8700201701245172,1.8700201701245172,1.8700201701245172,1.8700201701245172,1.8700201701245172,1.8700201701245172,1.8700201701245172,1.8700201701245172,1.8700201701245172,1.8700201701245172,1.8700201701245172,1.720418556514556,1.720418556514556,1.720418556514556,1.720418556514556,1.720418556514556,1.720418556514556,1.720418556514556,1.720418556514556,1.720418556514556,1.720418556514556,1.720418556514556,1.720418556514556,1.5827850719933916,1.5827850719933916,1.5827850719933916,1.5827850719933916,1.5827850719933916,1.5827850719933916,1.5827850719933916,1.5827850719933916,1.5827850719933916,1.5827850719933916,1.5827850719933916,1.5827850719933916,1.4561622662339202,1.4561622662339202,1.4561622662339202,1.4561622662339202,1.4561622662339202,1.4561622662339202,{"$f":"$F$123*EH122","v":1.4561622662339202},1.4561622662339202,1.4561622662339202,1.4561622662339202,1.4561622662339202,1.4561622662339202,1.3396692849352068,1.3396692849352068,1.3396692849352068,1.3396692849352068,1.3396692849352068,1.3396692849352068,1.3396692849352068,1.3396692849352068,1.3396692849352068,1.3396692849352068,1.3396692849352068,1.3396692849352068,1.2324957421403901,1.2324957421403901,1.2324957421403901,1.2324957421403901,1.2324957421403901,1.2324957421403901,1.2324957421403901,1.2324957421403901,1.2324957421403901,1.2324957421403901,1.2324957421403901,1.2324957421403901,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,{"$f":"$F$123*GT122","v":1.1811417528845405},1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,{"$f":"$F$123*JF122","v":1.1811417528845405},1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,1.1811417528845405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*LR122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*OD122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*QP122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*TB122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*VN122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*XZ122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*AAL122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*ACX122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*AFJ122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Date for PV Calculation",null,null,null,null,null,null,{"$f":"I101","v":"2001-04-30"},"2001-04-30","2001-04-30","2001-05-31","2001-06-30","2001-07-31","2001-08-31","2001-09-30","2001-10-31","2001-11-30","2001-12-31","2002-01-31","2002-02-28","2002-03-31","2002-04-30","2002-05-31","2002-06-30","2002-07-31","2002-08-31","2002-09-30","2002-10-31","2002-11-30","2002-12-31","2003-01-31","2003-02-28","2003-03-31","2003-04-30","2003-05-31","2003-06-30","2003-07-31","2003-08-31","2003-09-30","2003-10-31","2003-11-30","2003-12-31","2004-01-31","2004-02-29","2004-03-31","2004-04-30","2004-05-31","2004-06-30","2004-07-31","2004-08-31","2004-09-30","2004-10-31","2004-11-30","2004-12-31","2005-01-31","2005-02-28","2005-03-31","2005-04-30","2005-05-31","2005-06-30","2005-07-31","2005-08-31","2005-09-30","2005-10-31","2005-11-30","2005-12-31","2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31",{"$f":"BU101","v":"2006-06-30"},"2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31","2007-08-31","2007-09-30","2007-10-31","2007-11-30","2007-12-31","2008-01-31","2008-02-29","2008-03-31","2008-04-30","2008-05-31","2008-06-30","2008-07-31","2008-08-31","2008-09-30","2008-10-31","2008-11-30","2008-12-31","2009-01-31","2009-02-28","2009-03-31","2009-04-30","2009-05-31","2009-06-30","2009-07-31","2009-08-31","2009-09-30","2009-10-31","2009-11-30","2009-12-31","2010-01-31","2010-02-28","2010-03-31","2010-04-30","2010-05-31","2010-06-30","2010-07-31","2010-08-31","2010-09-30","2010-10-31","2010-11-30","2010-12-31","2011-01-31","2011-02-28","2011-03-31","2011-04-30","2011-05-31","2011-06-30","2011-07-31","2011-08-31","2011-09-30",{"$f":"EG101","v":"2011-10-31"},"2011-11-30","2011-12-31","2012-01-31","2012-02-29","2012-03-31","2012-04-30","2012-05-31","2012-06-30","2012-07-31","2012-08-31","2012-09-30","2012-10-31","2012-11-30","2012-12-31","2013-01-31","2013-02-28","2013-03-31","2013-04-30","2013-05-31","2013-06-30","2013-07-31","2013-08-31","2013-09-30","2013-10-31","2013-11-30","2013-12-31","2014-01-31","2014-02-28","2014-03-31","2014-04-30","2014-05-31","2014-06-30","2014-07-31","2014-08-31","2014-09-30","2014-10-31","2014-11-30","2014-12-31","2015-01-31","2015-02-28","2015-03-31","2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31",{"$f":"GS101","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31",{"$f":"JE101","v":"2022-06-30"},"2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30",{"$f":"LQ101","v":"2027-10-31"},"2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31",{"$f":"OC101","v":"2033-02-28"},"2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31",{"$f":"QO101","v":"2038-06-30"},"2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30",{"$f":"TA101","v":"2043-10-31"},"2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31",{"$f":"VM101","v":"2049-02-28"},"2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31",{"$f":"XY101","v":"2054-06-30"},"2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30",{"$f":"AAK101","v":"2059-10-31"},"2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31",{"$f":"ACW101","v":"2065-02-28"},"2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30","2067-10-31","2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31",{"$f":"AFI101","v":"2070-06-30"},"2070-07-31","2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31"]
[null,null,"Inflation from COD",null,"Index",{"$f":"'Diesel Carrying Charge'!F22","v":2.0598362698427408E-3},null,1,{"$f":"H137*(1+$F$137*I8)","v":1},1,1,1.0020598362698427,1.004123915465144,1.0061922463256356,1.0082648376090517,1.0103416980911659,1.0124228365658285,1.0145082618450039,1.0165979827588074,1.0186920081555431,1.0207903469017408,1.0228930078821943,1.0249999999999986,1.0271113321765875,1.0292270133517714,1.0313470524837753,1.0334714585492768,1.0356002405434439,1.0377334074799731,1.0398709683911278,1.0420129323277763,1.0441593083594303,1.0463101055742829,1.0484653330792479,1.0506249999999973,1.0527891154810007,1.0549576886855641,1.057130728795868,1.0593082450130069,1.0614902465570282,1.0636767426669707,1.0658677426009042,1.068063255635969,1.0702632910684142,1.0724678582136382,1.0746769664062272,1.0768906249999954,1.079108843368024,1.0813316309027015,1.0835589970157631,1.0857909511383306,1.0880275027209523,1.0902686612336434,1.0925144361659254,1.0947648370268668,1.0970198733451233,1.099279554668978,1.1015438905663817,1.103812890624994,1.1060865644522233,1.1083649216752678,1.1106479719411559,1.1129357249167877,1.1152281902889751,1.1175253777644834,1.1198272970700724,1.1221339579525373,1.1244453701787502,1.1267615435357012,1.1290824878305401,1.1314082128906178,1.1337387285635279,{"$f":"BT137*(1+$F$137*BU8)","v":1.1360740447171485},1.1384141712396838,1.1407591180397063,1.1431088950461983,1.1454635122085943,1.1478229794968231,1.1501873069013495,1.1525565044332176,1.1549305821240923,1.157309550026302,1.1596934182128815,1.1620821967776143,1.1644758958350754,1.1668745255206741,1.169278095990697,1.1716866174223513,1.1741001000138072,1.1765185539842415,1.1789419895738813,1.1813704170440462,1.1838038466771927,1.1862422887769577,1.1886857536682018,1.1911342516970529,1.1935877932309504,1.1960463886586892,1.1985100483904627,1.2009787828579084,1.2034526025141508,1.2059315178338461,1.2084155393132268,1.2109046774701457,1.213398942844121,1.2158983459963801,1.2184028975099053,1.2209126079894776,1.2234274880617226,1.2259475483751547,1.2284727996002227,1.2310032524293546,1.2335389175770031,1.2360798057796907,1.2386259277960558,1.2411772944068977,1.2437339164152224,1.246295804646288,1.2488629699476512,1.2514354231892129,1.2540131752632639,1.2565962370845318,1.2591846195902265,1.2617783337400865,1.2643773905164262,1.2669818009241811,1.2695915759909555,1.2722067267670685,1.2748272643256011,1.2774531997624434,1.2800845441963409,1.2827213087689415,1.2853635046448439,1.2880111430116437,1.2906642350799806,1.2933227920835872,{"$f":"EF137*(1+$F$137*EG8)","v":1.2959868252793354},1.2986563459472842,1.3013313653907279,1.3040118949362438,1.3066979459337398,1.309389529756503,1.3120866578012478,1.3147893414881635,1.3174975922609635,1.3202114215869332,1.3229308409569787,1.3256558618856753,1.328386495911317,1.3311227545959643,1.333864649525494,1.3366121923096477,1.3393653945820811,1.3421242680004135,1.3448888242462769,1.3476590750253654,1.3504350320674854,1.3532167071266041,1.3560041119809008,1.358797258432815,1.3615961583090979,1.3644008234608616,1.3672112657636295,1.3700274971173871,1.3728495294466314,1.3756773747004221,1.378511044852432,1.3813505519009979,1.3841959078691708,1.3870471248047676,1.3899042147804215,1.3927671898936336,1.3956360622668234,1.398510844047381,1.4013915474077181,1.4042781845453196,1.4071707676827949,1.4100693090679304,1.4129738209737406,1.4158843156985206,1.4188008055658978,1.4217233029248846,1.4246518201499299,1.4275863696409721,1.4305269638234916,1.4334736151485632,1.4364263360929088,1.4393851391589503,1.4423500368748625,1.4453210417946263,1.4482981664980819,1.4512814235909814,1.4542708257050432,1.4572663854980046,1.4602681156536761,1.4632760288819944,1.4662901379190769,1.4693104555272753,1.4723369944952296,1.475369767637922,{"$f":"GR137*(1+$F$137*GS8)","v":1.478408787796732},1.4814540678394901,1.4845056206605318,1.4875634591807538,1.4906275963476672,1.4936980451354527,1.4967748185450158,1.4998579296040422,1.5029473913670519,1.5060432169154554,1.5091454193576086,1.5122540118288685,1.5153690074916488,1.5184904195354758,1.5216182611770437,1.5247525456602713,1.5278932862563575,1.5310404962638375,1.5341941890086399,1.5373543778441419,1.5405210761512267,1.5436942973383401,1.5468740548415469,1.5500603621245883,1.5532532326789381,1.5564526800238607,1.5596587177064678,1.562871359301776,1.5660906184127643,1.5693165086704313,1.5725490437338536,1.5757882372902432,1.5790341030550052,1.5822866547717966,1.5855459062125836,1.5888118711777011,1.5920845634959095,1.5953639970244551,1.5986501856491273,1.6019431432843183,1.6052428838730812,1.60854942138719,1.6118627698271979,1.6151829432224971,1.6185099556313782,1.6218438211410893,1.625184553867896,1.6285321679571412,1.631886677583305,1.6352480969500642,1.6386164402903534,1.6419917218664239,1.6453739559699059,1.6487631569218673,1.6521593390728753,1.655562516803057,1.6589727045221601,1.6623899166696139,1.6658141677145908,1.6692454721560672,1.6726838445228851,1.6761292993738133,1.6795818512976095,1.683041514913082,{"$f":"JD137*(1+$F$137*JE8)","v":1.6865083048691509},1.6899822358449115,1.6934633225496947,1.6969515797231309,1.7004470221352115,1.7039496645863517,1.7074595219074531,1.7109766089599665,1.7145009406359548,1.7180325318581562,1.7215713975800473,1.7251175527859066,1.7286710124908773,1.7322317917410317,1.7357999056134346,1.7393753692162066,1.7429581976885893,1.7465484062010079,1.7501460099551367,1.7537510241839629,1.757363464151851,1.7609833451546075,1.764610682519546,1.7682454916055517,1.7718877878031467,1.7755375865345551,1.7791949032537679,1.7828597534466093,1.7865321526308016,1.7902121163560307,1.7938996602040127,1.7975947997885595,1.8012975507556448,1.8050079287834702,1.8087259495825321,1.812451628895688,1.8161849824982228,1.8199260261979164,1.8236747758351097,1.8274312472827723,1.8311954564465693,1.8349674192649292,1.838747151709111,1.8425346697832714,1.8463299895245338,1.8501331270030548,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,{"$f":"LP137*(1+$F$137*LQ8)","v":1.8539440983220932},1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,{"$f":"OB137*(1+$F$137*OC8)","v":1.8539440983220932},1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,{"$f":"QN137*(1+$F$137*QO8)","v":1.8539440983220932},1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,{"$f":"SZ137*(1+$F$137*TA8)","v":1.8539440983220932},1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,{"$f":"VL137*(1+$F$137*VM8)","v":1.8539440983220932},1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,{"$f":"XX137*(1+$F$137*XY8)","v":1.8539440983220932},1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,{"$f":"AAJ137*(1+$F$137*AAK8)","v":1.8539440983220932},1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,{"$f":"ACV137*(1+$F$137*ACW8)","v":1.8539440983220932},1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,{"$f":"AFH137*(1+$F$137*AFI8)","v":1.8539440983220932},1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932,1.8539440983220932]
[null,null,"Tax Adder",null,"%",{"$f":"F58/(1-F58)","v":1},null,{"$f":"$F$141*H140","v":0},{"$f":"$F$141*I140","v":0},0,0,1.873583647816824,1.8774429233691812,1.8813101483972967,1.8851853392757887,1.8890685124130047,1.8929596842510907,1.896858871266061,1.900766089967868,1.9046813569004712,1.9086046886419081,1.9125361018043645,1.9164756130342449,1.920423239012242,1.9243789964534084,1.9283429021072269,1.9323149727576812,1.9362952252233276,1.9402836763573659,1.9442803430477105,1.9482852422170622,1.9522983908229805,1.9563198058579532,1.9603495043494714,1.9643875033600986,1.9684338199875453,1.9724884713647406,1.9765514746599042,1.9806228470766198,1.9847026058539075,1.9887907682662966,1.9928873516238998,1.9969923732724859,2.0011058505935515,2.0052278010043989,2.0093582419582048,2.0134971909440975,2.0176446654872309,2.021800683148856,2.025965261526399,2.0301384182535323,2.0343201710002519,2.0385105374729511,2.0427095354144948,2.0469171826042953,2.0511334968583879,2.0553584960295064,2.0595921980071572,2.0638346207176976,2.0680857821244092,2.0723457002275754,2.0766143930645566,2.0808918787098687,2.0851781752752565,2.089473300909773,2.093777273799855,2.0980901121694004,2.1024118342798457,2.1067424584302419,2.1110820029573341,2.1154304862356379,2.1197879266775175,{"$f":"$F$141*BU140","v":2.1241543427332625},2.1285297528911684,2.1329141756776133,2.1373076296571356,2.141710133432515,2.1461217056448492,2.1505423649736333,2.154972130136839,2.159411019890995,2.1638590530312647,2.1683162483915259,2.1727826248444519,2.1772582013015906,2.1817429967134445,2.1862370300695497,2.1907403203985605,2.1952528867683241,2.1997747482859666,2.2043059240979703,2.2088464333902564,2.2133962953882667,2.2179555293570425,2.2225241546013108,2.2271021904655601,2.2316896563341273,2.2362865716312772,2.2408929558212853,2.2455088284085214,2.2501342089375296,2.254769116993113,2.2594135722004167,2.2640675942250099,2.2687312027729702,2.273404417590966,2.2780872584663405,2.2827797452271961,2.2874818977424773,2.2921937359220559,2.2969152797168149,2.3016465491187317,2.306387564160965,2.3111383449179379,2.3158989115054243,2.320669284080632,2.3254494828422914,2.3302395280307371,2.3350394399279959,2.3398492388578727,2.3446689451860361,2.349498579320104,2.3543381617097316,2.3591877128466963,2.3640472532649852,2.3689168035408827,2.3737963842930565,2.3786860161826446,2.3835857199133454,2.3884955162315022,2.3934154259261926,2.3983454698293167,2.4032856688156841,2.4082360438031039,2.4131966157524722,2.418167405667861,{"$f":"$F$141*EG140","v":2.4231484345966074},2.428139723629402,2.43314129390038,2.4381531665872083,2.4431753629111763,2.4482079041372868,2.4532508115743448,2.4583041065750466,2.4633678105360732,2.4684419448981787,2.4735265311462813,2.4786215908095546,2.4837271454615193,2.4888432167201335,2.4939698262478855,2.4991069957518843,2.504254746983952,2.5094131017407153,2.5145820818636992,2.5197617092394187,2.524952005799471,2.5301529935206286,2.535364694424934,2.5405871305797891,2.5458203240980533,2.5510642971381334,2.5563190719040794,2.5615846706456784,2.5668611156585475,2.5721484292842298,2.5774466339102884,2.5827557519704007,2.5880758059444546,2.5934068183586412,2.5987488117855539,2.6041018088442804,2.6094658322005011,2.614840904566583,2.6202270487016772,2.6256242874118163,2.6310326435500069,2.6364521400163312,2.6418827997580414,2.6473246457696566,2.6527777010930618,2.6582419888176032,2.6637175320801885,2.6692043540653834,2.6747024780055093,2.6802119271807432,2.6857327249192151,2.6912648945971069,2.6968084596387527,2.7023634435167354,2.7079298697519882,2.7135077619138941,2.7190971436203841,2.7246980385380395,2.7303104703821894,2.7359344629170139,2.7415700399556431,2.747217225360258,2.7528760430421917,2.7585465169620309,{"$f":"$F$141*GS140","v":2.7642286711297177},2.7699225296046501,2.7756281164957843,2.7813454559617377,2.7870745722108898,2.7928154895014865,2.79856823214174,2.8043328244899355,2.8101092909545304,2.8158976559942608,2.8216979441182435,2.8275101798860791,2.833334387907958,2.8391705928447637,2.845018819408176,2.8508790923607785,2.8567514365161597,2.862635876739021,2.8685324379452815,2.8744411451021814,2.8803620232283911,2.8862950973941142,2.8922403927211957,2.8981979343832274,2.9041677476056531,2.9101498576658789,2.9161442898933769,2.9221510696697939,2.9281702224290598,2.9342017736574926,2.9402457488939091,2.9463021737297317,2.9523710738090969,2.9584524748289636,2.9645464025392223,2.9706528827428045,2.9767719412957909,2.9829036041075221,2.9890478971407073,2.9952048464115348,3.0013744779897822,3.007556817998926,3.013751892616253,3.0199597280729709,3.0261803506543203,3.0324137866996832,3.0386600626026983,3.0449192048113698,3.0511912398281811,3.0574761942102056,3.0637740945692209,3.0700849675718191,3.0764088399395222,3.0827457384488945,3.0890956899316544,3.0954587212747904,3.1018348594206735,3.1082241313671708,3.1146265641677613,3.1210421849316496,3.1274710208238812,3.133913099065456,3.1403684469334463,3.1468370917611095,{"$f":"$F$141*JE140","v":3.1533190609380055},3.1598143819101123,3.1663230821799413,3.1728451893066558,3.1793807309061854,3.1859297346513449,3.1924922282719503,3.1990682395549364,3.2056577963444735,3.2122609265420881,3.218877658106778,3.2255080190551326,3.232152037461451,3.2388097414578603,3.2454811592344348,3.2521663190393171,3.2588652491788355,3.2655779780176237,3.272304533978744,3.2790449455438044,3.2857992412530805,3.2925674497056354,3.2993495995594428,3.3061457195315063,3.3129558383979827,3.3197799849943022,3.3266181882152912,3.3334704770152954,3.3403368804083016,3.3472174274680602,3.3541121473282081,3.361021069182395,3.3679442222844029,3.3748816359482716,3.3818333395484239,3.3887993625197894,3.3957797343579275,3.402774484619155,3.4097836429206692,3.4168072389406738,3.4238453024185049,3.4308978631547573,3.4379649510114096,3.4450465959119509,3.4521428278415089,3.4592536768469744,3.4663791730371303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*LQ140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*OC140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*QO140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*TA140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*VM140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*XY140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*AAK140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*ACW140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*AFI140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation Index",null,null,"Index",{"$f":"LOOKUP(F155,6:6,75:75)","v":1.0082648376090517}]
[null,null,"(ROE*OE)/(1-t)",null,"Currency",{"$f":"'Diesel Carrying Charge'!F145","v":0.5},null,null,{"$f":"I166*I167/(1-$F$172)","v":0},{"$f":"J166*J167/(1-$F$172)","v":0},0,1.7058505521491811,1.6998673620224505,1.693867520538338,1.6878509860899054,1.6818177169721706,1.6757676713818825,1.6697008074172983,1.6636170830779586,1.6575164562644655,1.651398884778255,1.6452643263213731,1.6391127384962498,1.6329440788054759,1.6272131981321418,1.6214659285732786,1.6157022286281388,1.6099220566974073,1.6041253710829886,1.5983121299877725,1.5924822915154129,1.5866358136700971,1.5807726543563259,1.5748927713786727,1.568996122441572,1.5630826651490788,1.5575708590067696,1.5520428662284858,1.5464986453095249,1.5409381546459031,1.5353613525341321,1.5297681971709876,1.5241586466532819,1.5185326589776311,1.5128901920402293,1.5072312036366187,1.5015556514614556,1.4958634931082817,1.4905397079112446,1.485199881687284,1.4798439728234456,1.4744719396065855,1.4690837402231336,1.4636793327588684,1.4582586751986832,1.4528217254263507,1.447368441224296,1.4418987802733563,1.4364127001525524,1.4309101583388542,1.4257453323015405,1.4205645574649877,1.4153677920089802,1.4101549940120142,1.4049261214510582,1.3996811322013241,1.3944199840360345,1.3891426346261753,1.3838490415402702,1.3785391622441396,1.3732129541006659,1.3678703743695493,1.3628372626941099,{"$f":"BV166*BV167/(1-$F$172)","v":1.3577882440270197},1.3527232762465695,1.3476423171284864,1.3425453243456937,1.3374322554680713,1.3323030679622216,1.3271577191912249,1.3219961664143998,1.3168183667870685,1.3116242773603068,1.3064138550807074,1.3014868686782086,1.2965439693577481,1.2915851146062025,1.2866102618064381,1.2816193682370673,1.2766123910722054,1.271589287381226,1.2665500141285253,1.2614945281732652,1.2564227862691419,1.2513347450641295,1.2462303611002403,1.2413854177503014,1.2365245102542564,1.2316475956215209,1.2267546307558892,1.2218455724552879,1.2169203774115227,1.211979002210037,1.2070214033296631,1.2020475371423684,1.197057359913015,1.1920508277990989,1.1870278968505135,1.1822422837913449,1.1774406122532601,1.1726228386856419,1.1677889194304811,1.162938810722121,1.158072468687009,1.1531898493434403,1.1482909086013109,1.1433756022618582,1.1384438860174111,1.1334957154511338,1.1285310460367712,1.1237832930578908,1.1190193461425593,1.1142391611006541,1.1094426936327317,1.1046298993297705,1.0998007336729196,1.0949551520332317,1.0900931096714157,1.085214561737567,1.0803194632709237,1.0754077691995894,1.0704794343402897,1.0657491965240355,1.0610025899680073,1.0562395697658586,1.0514600908998391,1.0466641082405455,{"$f":"EH166*EH167/(1-$F$172)","v":1.0418515765466483},1.0370224504646366,1.0321766845285536,1.0273142331597307,1.0224350506665254,1.0175390912440536,1.0126263089739289,1.0078942582998525,1.0031456263297205,0.9983803673666688,0.99359843560021233,0.98879978510598088,0.98398436984544158,0.97915214366564329,0.97430306029893765,0.96943707336271501,0.96455413635913301,0.95965420267484747,0.95473722558073737,0.94998495066943101,0.94521584557321026,0.940429863732546,0.93562695847192234,0.93080708299956039,0.92597019040714423,0.92111623366954998,0.91624516564456482,0.91135693907261994,0.90645150657650808,0.90152882066110951,0.89658883371311904,0.89171860687719817,0.88683113054567198,0.88192635699746524,0.87700423839261354,0.87206472677199165,0.86710777405702422,0.86213333204941767,0.85714135243086353,0.85213178676276458,0.84710458648595399,0.84205970292040488,0.8369970872649517,0.83191669059700379,0.82681846387226055,0.82170235792442281,0.8165683234649066,0.81141631108256329,0.80624627124337978,0.80105815429019678,0.79585191044241854,0.79062748979572428,0.78538484232177375,0.78012391786791746,0.77484466615690728,0.7695470367866003,0.76423097922966798,0.75889644283329827,0.75354337681891015,0.74817173028184625,0.74278145219108416,0.7373724913889429,0.73194479659077383,0.72649831638467455,{"$f":"GT166*GT167/(1-$F$172)","v":0.72103299923118724},0.71554879346299172,0.71004564728461883,0.70452350877213787,0.69898232587285958,0.69342204640503824,0.68784261805756108,0.6822439883896515,0.67662610483055952,0.67098891467926325,0.66533236510415728,0.65965640314274876,0.65396097570135514,0.64824602955478627,0.642511511346048,0.6367573675860233,0.63098354465317008,0.62518998879320387,0.61937664611879339,0.61354346260924664,0.60769038411019327,0.60181735633327982,0.59592432485585012,0.59001123512063247,0.58407803243542511,0.57812466197277745,0.57215106876967714,0.56615719772722917,0.56014299361033948,0.55410840104739634,0.54805336452995057,0.54197782841239261,0.53588173691163621,0.52976503410679232,0.52362766393884741,0.51746957021034545,0.51129069658505522,0.50509098658764995,0.49887038360338642,0.49262883087776949,0.48636627151623141,0.48008264848380416,0.47377790460478753,0.46745198256242237,0.46110482489856131,0.45473637401333766,0.44834657216483081,0.44193536146874041,0.43550268389804681,0.42904848128268308,0.4225726953091955,0.41607526752041291,0.40955613931510848,0.40301525194766269,0.39645254652772777,0.38986796401988766,0.38326144524332023,0.37663293087145627,0.36998236143164043,0.36330967730479102,0.35661481872505335,0.34989772577946182,0.34315833840759463,0.3363965964012286,{"$f":"JF166*JF167/(1-$F$172)","v":0.32961243940399498},0.32280580691103422,0.31597663826864653,0.30912487267394739,0.30225044917451793,0.29535330666805604,0.28843338390202766,0.28149061947331377,0.2745249518278608,0.26753631926032873,0.26052465991373613,0.2534899117791079,0.24643201269512105,0.23935090034774806,0.23224651226990056,0.22511878584107411,0.21796765828698833,0.21079306667923026,0.20359494793489435,0.19637323881621888,0.1891278759302307,0.18185879572838018,0.17456593450617719,0.16724922840283063,0.15990861340088264,0.15254402532584277,0.14515539984582401,0.13774267247117306,0.13030577855410591,0.12284465328833677,0.1153592317087109,0.10784944869083377,0.10031523895069976,9.275653704431859E-2,8.517327736734745E-2,7.756539415471303E-2,6.9932821480239174E-2,6.2275493256271054E-2,5.4593343233300999E-2,4.6886304999588797E-2,3.9154311980786338E-2,3.1397297439556757E-2,2.3615194475198636E-2,1.5807936023261786E-2,7.9754548551697699E-3,1.1768357783322194E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR166*LR167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD166*OD167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP166*QP167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB166*TB167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN166*VN167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ166*XZ167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL166*AAL167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX166*ACX167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ166*AFJ167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"New Equity Issues",null,"Currency",{"$f":"1-F186","v":0.15000000000000002},null,null,{"$f":"I184*$F$187","v":75.154487707147723},{"$f":"J184*$F$187","v":75.437721189209782},0.25733911393930953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Return Capitalised",null,null,null,null,null,{"$f":"I84","v":0},0.85618361627622974,1.7155939176689536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest Expensed",null,null,null,null,null,{"$f":"I206","v":0},{"$f":"J206","v":0.84252279546108255},1.6882207927278772,1.6911057045444873,1.6851742312733151,1.6792262505739726,1.6732617211991607,1.6672806018043822,1.6612828509477198,1.655268427089617,1.6492372885926536,1.6431893937213253,1.6371247006418197,1.631043167421794,1.6249447520301501,1.6188294123368103,1.6131480676337062,1.6074504757055614,1.601736595410344,1.5960063855083151,1.5902598046618017,1.5844968114349762,1.5787173642936307,1.5729214216049534,1.5671089416373014,1.5612798825599783,1.5554342024430046,1.549571859256893,1.5441076954719366,1.538627484963309,1.533131186585061,1.5276187590928227,1.5220901611435775,1.5165453512954346,1.5109842880074034,1.5054069296391666,1.4998132344508508,1.4942031606027995,1.4885766661553435,1.4829337090685708,1.4776559410336536,1.4723622706255168,1.4670526565908966,1.4617270575772021,1.4563854321322893,1.4510277387042299,1.4456539356410818,1.440263981190659,1.4348578335003004,1.4294354506166389,1.4239967904853694,1.4185418109510151,1.4134216280817258,1.4082856342697143,1.403133788056246,1.3979660478821714,1.3927823720876957,1.3875827189121452,1.3823670464937334,1.3771353128693291,1.3718874759742199,1.3666234936418786,1.3613433236037282,1.3560469234889048,1.3510573164830493,{"$f":"BV206","v":1.3460519399806876},1.341030752224198,1.3359937113542806,1.3309407754097198,1.3258719023271504,1.3207870499408187,1.3156861759823457,1.3105692380804892,1.3054361937609047,1.3002870004459068,1.2951216154542295,1.2902372164070908,1.2853370419883594,1.2804210500523834,1.275489198350398,1.2705414445302852,1.2655777461363342,1.2605980606090004,1.2556023452846621,1.2505905573953822,1.2455626540686602,1.2405185923271942,1.2354583290886338,1.2306552639391379,1.2258363726327046,1.2210016125503489,1.2161509409683753,1.2112843150581338,1.2064016918857745,1.201503028412003,1.1965882814918332,1.1916574078743427,1.1867103642024235,1.1817471070125369,1.1767675927344625,1.1720233450429491,1.1672631776770717,1.1624870474626532,1.1576949111190495,1.1528867252589023,1.1480624463878868,1.1432220309044647,1.1383654350996311,1.1334926151566651,1.1286035271508774,1.1236981270493576,1.1187763707107217,1.1140696558486036,1.109346887025441,1.1046080204330773,1.0998530121549801,1.0950818181659869,1.0902943943320509,1.0854906964099864,1.0806706800472121,1.075834300781497,1.0709815140407011,1.06611227514252,1.0612265392942255,1.0565371881990537,1.0518316098504625,1.0471097597302585,1.0423715932098145,1.0376170655498087,{"$f":"EH206","v":1.0328461318999662},1.0280587472987974,1.0232548666733388,1.0184344448388902,1.0135974364987528,1.0087437962439674,1.0038734785530496,0.99918233026984182,0.99447474401420177,0.98975067448425647,0.98501007626549331,0.98025290383049446,0.97547911153867406,0.97068865363600987,0.96588148425477827,0.9610575574132868,0.95621682701560662,0.95135924685130324,0.94648477059516967,0.94177357288681929,0.93704569046849617,0.93230107718311994,0.92753968675862242,0.92276147280767806,0.91796638882743264,0.91315438819923112,0.9083254241883465,0.90347944994370533,0.8986164184976152,0.89373628276549033,0.88883899554557577,0.88401086545277607,0.87916563496370637,0.87430325676977638,0.86942368344453835,0.86452686744340923,0.8596127611033938,0.85468131664280411,0.84973248616098285,0.84476622163802229,0.83978247493448377,0.83478119779111748,0.82976234182857966,0.82472585854715119,0.81967169932645434,0.81459981542516924,0.80951015798074988,0.80440267800913778,0.79927732640447879,0.79413405393883552,0.78897281126190033,0.78379354890070863,0.77859621725934991,0.77338076661868005,0.76814714713603083,0.76289530884492041,0.75762520165476233,0.75233677535057486,0.74702997959268691,0.7417047639164478,0.73636107773193282,0.73099887032364796,0.72561809085023754,0.72021868834418701,{"$f":"GT206","v":0.71480061171152731},0.70936380973153879,0.70390823105645262,0.69843382421115385,0.69294053759288243,0.68742831947093275,0.68189711798635488,0.67634688115165309,0.67077755685048446,0.6651890928373565,0.65958143673732506,0.6539545360456902,0.6483083381276914,0.64264279021820447,0.63695783942143369,0.63125343271060752,0.62552951692767012,0.61978603878297478,0.61402294485497477,0.60824018158991466,0.60243769530152047,0.59661543217068935,0.59077333824517786,0.58491135943929096,0.57902944153356828,0.57312753017447227,0.56720557087407297,0.56126350900973365,0.5553012898237959,0.54931885842326278,0.54331615977948211,0.53729313872782947,0.53124973996738911,0.52518590806063559,0.51910158743311385,0.51299672237311822,0.50687125703137204,0.50072513542070562,0.4945583014157327,0.48837069875252864,0.48216227102830506,0.47593296170108529,0.46968271408937928,0.4634114713718569,0.45711917658702078,0.45080577263287869,0.44447120226661552,0.43811540810426297,0.43173833262037054,0.42533991814767408,0.4189201068767649,0.41247884085575703,0.40601606198995438,0.39953171204151711,0.39302573262912677,0.38649806522765168,0.37994865116781018,0.37337743163583442,0.3667843476731325,0.36016934017595009,0.35353234989503196,0.34687331743528127,0.34019218325541967,0.33348888766764562,{"$f":"JF206","v":0.32676337083729229},0.32001557278248455,0.31324543337379573,0.30645289233390255,0.29963788923724022,0.29280036350965638,0.28594025442806414,0.27905750112009464,0.27215204256374881,0.26522381758704783,0.25827276486768347,0.25129882293266753,0.24430193015797969,0.23728202476821583,0.23023904483623459,0.22317292828280347,0.21608361287624422,0.20897103623207716,0.20183513581266485,0.1946758489268556,0.18749311272962449,0.18028686422171533,0.17305704024928109,0.16580357750352334,0.15852641252033103,0.15122548167991881,0.14390072120646388,0.13655206716774282,0.12917945547476656,0.12178282188141575,0.11436210198407407,0.10691723122126165,9.9448144873267252E-2,9.195477806178011E-2,8.4437065749519646E-2,7.6894942739866065E-2,6.9328343676488907E-2,6.1737203042975294E-2,5.4121455162456845E-2,4.6481034197236613E-2,3.8815874148414239E-2,3.11259088555111E-2,2.3411071996093553E-2,1.567129708539668E-2,7.9065174759458262E-3,1.1666635717877559E-4,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,{"$f":"LR206","v":-7.6983232449348293E-3},-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,{"$f":"OD206","v":-7.6983232449348293E-3},-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,{"$f":"QP206","v":-7.6983232449348293E-3},-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,{"$f":"TB206","v":-7.6983232449348293E-3},-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,{"$f":"VN206","v":-7.6983232449348293E-3},-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,{"$f":"XZ206","v":-7.6983232449348293E-3},-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,{"$f":"AAL206","v":-7.6983232449348293E-3},-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,{"$f":"ACX206","v":-7.6983232449348293E-3},-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,{"$f":"AFJ206","v":-7.6983232449348293E-3},-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3,-7.6983232449348293E-3]
[null,null,"Revenues",null,null,null,null,null,{"$f":"I215","v":0},{"$f":"J215","v":0},0,3.7471672956336479,3.7548858467383623,3.7626202967945934,3.7703706785515774,3.7781370248260093,3.7859193685021815,3.793717742532122,3.801532179935736,3.8093627138009425,3.8172093772838163,3.825072203608729,3.8329512260684897,3.840846478024484,3.8487579929068167,3.8566858042144538,3.8646299455153623,3.8725904504466553,3.8805673527147317,3.8885606860954209,3.8965704844341245,3.904596781645961,3.9126396117159064,3.9206990086989428,3.9287750067201972,3.9368676399750906,3.9449769427294812,3.9531029493198084,3.9612456941532397,3.9694052117078149,3.9775815365325933,3.9857747032477997,3.9939847465449718,4.002211701187103,4.0104556020087978,4.0187164839164096,4.026994381888195,4.0352893309744617,4.0436013662977119,4.051930523052798,4.0602768365070645,4.0686403420005037,4.0770210749459022,4.0854190708289897,4.0938343652085907,4.1022669937167757,4.1107169920590128,4.1191843960143144,4.1276692414353953,4.1361715642488184,4.1446914004551507,4.1532287861291133,4.1617837574197374,4.170356350550513,4.178946601819546,4.18755454759971,4.1961802243388009,4.2048236685596914,4.2134849168604838,4.2221640059146681,4.2308609724712758,4.239575853355035,4.2483086854665251,{"$f":"BV215","v":4.2570595057823368},4.2658283513552266,4.2746152593142712,4.2834202668650301,4.2922434112896983,4.3010847299472665,4.3099442602736779,4.3188220397819901,4.3277181060625294,4.3366324967830518,4.3455652496889039,4.3545164026031813,4.363485993426889,4.3724740601390994,4.381480640797121,4.3905057735366482,4.3995494965719333,4.4086118481959407,4.4176928667805129,4.4267925907765333,4.4359110587140851,4.4450483092026216,4.4542043809311203,4.4633793126682546,4.4725731432625544,4.4817859116425707,4.4910176568170428,4.5002684178750592,4.509538233986226,4.5188271444008334,4.5281351884500198,4.5374624055459405,4.546808835181932,4.5561745169326811,4.5655594904543921,4.5749637954849547,4.5843874718441118,4.5938305594336297,4.6032930982374634,4.61277512832193,4.6222766898358758,4.6317978230108485,4.641338568161264,4.6508989656845827,4.6604790560614742,4.6700788798559918,4.6796984777157453,4.6893378903720722,4.6989971586402079,4.7086763234194633,4.7183754256933925,4.7280945065299704,4.7378336070817655,4.747592768586113,4.7573720323652893,4.7671714398266909,4.7769910324630045,4.7868308518523852,4.7966909396586335,4.8065713376313681,4.8164720876062077,4.8263932315049445,4.8363348113357221,4.8462968691932149,{"$f":"EH215","v":4.856279447258804},4.8662825878007601,4.8763063331744165,4.8863507258223526,4.8964158082745737,4.9065016231486895,4.9166082131500932,4.9267356210721465,4.9368838897963574,4.9470530622925626,4.9572431816191092,4.9674542909230386,4.9776864334402671,4.9879396524957711,4.9982139915037687,5.008509493967904,5.0188262034814306,5.0291641637273985,5.0395234184788373,5.049904011598942,5.0603059870412572,5.0707293888498679,5.0811742611595783,5.0916406481961065,5.1021285942762669,5.1126381438081587,5.1231693412913568,5.1337222313170949,5.1442968585684596,5.1548932678205768,5.1655115039408015,5.1761516118889093,5.1868136367172823,5.1974976235711079,5.2082036176885609,5.2189316644010022,5.229681809133166,5.2404540974033544,5.2512485748236326,5.2620652871000138,5.2729042800326624,5.2837655995160828,5.2946492915393133,5.3055554021861235,5.3164839776352064,5.3274350641603769,5.3384087081307667,5.3494049560110186,5.3604238543614864,5.3714654498384302,5.3825297891942139,5.3936169192775054,5.4047268870334708,5.4158597395039765,5.4270155238277882,5.4381942872407683,5.449396077076079,5.4606209407643789,5.4718689258340278,5.4831400799112862,5.4944344507205161,5.5057520860843834,5.5170930339240618,5.5284573422594354,{"$f":"GT215","v":5.5398450592093003},5.5512562329915687,5.5626909119234753,5.5741491444217797,5.585630979002973,5.59713646428348,5.608665648979871,5.6202185819090609,5.6317953119885216,5.643395888236487,5.6550203597721582,5.666668775815916,5.6783411856895274,5.6900376388163521,5.701758184721557,5.7135028730323194,5.725271753478042,5.7370648758905629,5.7488822902043628,5.7607240464567822,5.7725901947882283,5.7844807854423914,5.7963958687664547,5.8083354952113062,5.8202997153317577,5.8322885797867539,5.8443021393395878,5.8563404448581196,5.8684035473149851,5.8804914977878182,5.8926043474594634,5.9047421476181938,5.9169049496579271,5.9290928050784446,5.941305765485609,5.9535438825915818,5.9658072082150442,5.9780957942814146,5.9904096928230697,6.0027489559795644,6.0151136359978521,6.027503785232506,6.0399194561459417,6.0523607013086407,6.0648275733993664,6.0773201252053966,6.0898384096227396,6.1023824796563622,6.1149523884204111,6.1275481891384418,6.1401699351436383,6.1528176798790444,6.1654914768977891,6.1781913798633088,6.1909174425495808,6.203669718841347,6.2164482627343416,6.2292531283355226,6.2420843698632993,6.2549420416477624,6.267826198130912,6.2807368938668926,6.293674183522219,6.306638121876011,{"$f":"JF215","v":6.3196287638202246},6.3326461643598826,6.3456903786133116,6.3587614618123709,6.3718594693026898,6.3849844565439007,6.3981364791098727,6.4113155926889469,6.4245218530841761,6.4377553162135559,6.4510160381102652,6.4643040749229019,6.4776194829157205,6.4909623184688696,6.5043326380786342,6.5177304983576709,6.5311559560352475,6.544609067957488,6.5580898910876089,6.5715984825061611,6.5851348994112708,6.5986991991188857,6.6122914390630125,6.6259116767959654,6.6395599699886043,6.6532363764305824,6.6669409540305908,6.6806737608166031,6.6944348549361203,6.7082242946564161,6.7220421383647899,6.7358884445688059,6.7497632718965432,6.7636666790968478,6.7775987250395788,6.7915594687158549,6.80554896923831,6.8195672858413383,6.8336144778813477,6.8476906048370099,6.8617957263095146,6.8759299020228193,6.8900931918239019,6.9042856556830179,6.9185073536939488,6.9327583460742606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,{"$f":"I245+I246-I247","v":75.154487707147723},{"$f":"J245+J246-J247","v":150.59220889635759},150.8495480102969,150.32045035567535,149.78988020996621,149.25783389383906,148.72430771929339,148.1892979896387,147.65280099947478,147.1148130346719,146.57533037235103,146.03434928086395,145.49186601977317,144.94787683983219,144.40237798296562,143.8955922283846,143.38735719328403,142.87766920772404,142.36652459304833,141.85391966186535,141.33985071802769,140.82431405661237,140.30730596390052,139.78882271735793,139.26886058561379,138.74741582844186,138.2244846967393,137.73707185495186,137.24822761771333,136.75794831473405,136.26623026694492,135.77306978647749,135.27846317664364,134.78240673191539,134.28489673790438,133.78592947134183,133.28550120005823,132.78360818296272,132.28024667002273,131.80946065089276,131.33725611262116,130.86362937534545,130.38857675034342,129.91209454001202,129.43417903784757,128.95482652842503,128.47403328737718,127.99179558137462,127.50810966810437,127.02297179624983,126.53637820546994,126.07964905513553,125.62150954141758,125.16195596612543,124.70098462211138,124.23859179324963,123.7747737544159,123.30952677146701,122.84284710121881,122.37473099142645,121.90517468076293,121.43417439879829,120.96172636597822,120.51664480806048,120.07015658383327,{"$f":"BV245+BV246-BV247","v":119.6222579684446},119.1729452279727,118.72221461940485,118.27006239061605,117.81648478034845,117.36147801818966,116.90503832455155,116.44716191064956,115.98784497848048,115.52708372080167,115.09138689441004,114.65428287764112,114.21576791102994,113.77583822591379,113.3344900444107,112.89171957939797,112.44752303449054,112.0018966040201,111.5548364730124,111.10633881716676,110.65639980283348,110.20501558699254,109.77657388466817,109.34672046182614,108.91545151677931,108.48276323850025,108.04865180659965,107.61311339130384,107.17614415343346,106.73774024438144,106.29789780609059,105.85661297103229,105.41388186218353,104.96970059300587,104.54650550946339,104.12189036348742,103.69585130386668,103.26838446989311,102.83948599133932,102.40915198843662,101.9773785718523,101.54416184266792,101.1094978923562,100.67338280275906,100.23581264606487,99.796783484786005,99.376936394414386,98.955657263005492,98.532942182796091,98.108787236355681,97.683188496563645,97.256142026587128,96.827643879857334,96.397690100047711,95.966276721050093,95.533399766953082,95.099055252017607,94.663239180655395,94.244940968268523,93.825195256865214,93.403998075346124,92.981345442760301,92.557233368283335,92.131657851193054,{"$f":"EH245+EH246-EH247","v":91.704614880847032},91.276100436659135,90.846110488076093,90.414640994554247,89.981687905535907,89.547247160426309,89.128788635764295,88.708863815586355,88.287468658887136,87.864599114613625,87.440251121641907,87.014420608752573,86.587103494608129,86.158295687728327,85.72799308646681,85.296191578987106,84.862887043238857,84.428075346933454,84.007828378939649,83.586093106015468,83.162865410869429,82.73814116595328,82.311916233437543,81.884186465187298,81.454947702738195,81.024195777271657,80.591926509591218,80.158135710097554,79.722819178764283,79.285972705113778,78.855295166579893,78.423092243180264,77.989359714907096,77.554093351239132,77.117288911117669,76.678942142920903,76.239048784440314,75.797604562854332,75.354605194704206,74.910046385869123,74.463923831540512,74.016233216197449,73.5669702135813,73.116130486670528,72.663709687655171,72.209703457911559,71.75410742797753,71.29691721752593,70.838128435339712,70.377736679286244,69.915737536291815,69.452126582315586,68.986899382323955,68.52005149026499,68.051578449042211,67.581475790488895,67.109739035341732,66.636363693215571,66.161345262576219,65.684679230714977,65.206361073722604,64.726386256462035,64.244750232543069,63.761448444295681,{"$f":"GT245+GT246-GT247","v":63.276476322742916},62.789829287575472,62.301502747124132,61.811492098333481,61.319792726735528,60.826400006422261,60.331309300019427,59.834515958659132,59.336015321953425,58.8358027179668,58.333873463189242,57.830222862509586,57.324846209187314,56.81773878482641,56.30889585934716,55.798312690959364,55.285984526134357,54.771906599578053,54.256074134203146,53.738482341101111,53.219126419515185,52.698001556812102,52.175102928454471,51.650425697972949,51.12396501693803,50.595716024932386,50.065673849522518,49.533833606230715,49.000190398506938,48.464739317700499,47.92747544303154,47.38839384156303,46.847489568171959,46.304757665520853,45.760193164029673,45.213791081846409,44.665546424818736,44.115454186465612,43.563509347947651,43.009706878038756,42.454041733097121,41.896508857035904,41.337103181294324,40.775819624808541,40.212653093982368,39.647598482657706,39.080650672085703,38.511804530896754,37.941054915071469,37.368396667910673,36.793824620006163,36.217333589210781,35.638918380608636,35.058573786485404,34.47629458629828,33.892075546646097,33.30591142123918,32.717796950869342,32.12772686337982,31.535695873634612,30.941698683488603,30.345729981757007,29.74778444418488,29.147856733416646,{"$f":"JF245+JF246-JF247","v":28.545941498965593},27.942033377182963,27.336126991227484,26.728216951034465,26.118297853284925,25.506364281374776,24.892410805383602,24.276431982043725,23.658422354709113,23.038376453323984,22.416288794391626,21.792153880943129,21.165966202505789,20.537720235071642,19.907410441066027,19.275031269315768,18.640577155017642,18.004042519706545,17.365421771223318,16.724709303683362,16.081899497444336,15.436986719073976,14.78996532131821,14.140829643068818,13.489574009331079,12.836192731191584,12.180680105785546,11.523030416264564,10.863237931763816,10.20129690736959,9.5372015840864872,8.8709461888045915,8.2025249342664317,7.5319320190344499,6.8591616274575777,6.1842079296383128,5.5070650813994817,4.8277272242511486,4.1461884853570456,3.4624429775013725,2.7764847990551225,2.0883080339428459,1.3979067516086774,0.70527500698295276,1.0406840448015764E-2,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,{"$f":"LR245+LR246-LR247","v":-0.68670372219510567},-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,{"$f":"OD245+OD246-OD247","v":-0.68670372219510567},-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,{"$f":"QP245+QP246-QP247","v":-0.68670372219510567},-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,{"$f":"TB245+TB246-TB247","v":-0.68670372219510567},-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,{"$f":"VN245+VN246-VN247","v":-0.68670372219510567},-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,{"$f":"XZ245+XZ246-XZ247","v":-0.68670372219510567},-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,{"$f":"AAL245+AAL246-AAL247","v":-0.68670372219510567},-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,{"$f":"ACX245+ACX246-ACX247","v":-0.68670372219510567},-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,{"$f":"AFJ245+AFJ246-AFJ247","v":-0.68670372219510567},-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567,-0.68670372219510567]
[null,"Return on Equity",null,null,"% p.a.",null,null,null,{"$f":"(1+I261)^(12/I262)-1","v":0},{"$f":"(1+J261)^(12/J262)-1","v":7.1698039467507746E-2},7.1698039467507746E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,{"$f":"(1+BV261)^(12/BV262)-1","v":7.0000000000000062E-2},7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,{"$f":"(1+EH261)^(12/EH262)-1","v":7.0000000000000062E-2},7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,{"$f":"(1+GT261)^(12/GT262)-1","v":7.0000000000000062E-2},7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,{"$f":"(1+JF261)^(12/JF262)-1","v":7.0000000000000062E-2},7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000002727E-2,7.0000000000000062E-2,6.9999999999997176E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+LR261)^(12/LR262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+OD261)^(12/OD262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+QP261)^(12/QP262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+TB261)^(12/TB262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+VN261)^(12/VN262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+XZ261)^(12/XZ262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+AAL261)^(12/AAL262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+ACX261)^(12/ACX262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+AFJ261)^(12/AFJ262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSCR",null,null,null,null,null,{"$f":"IF(I282>0.1,I281/I282)","v":false},{"$f":"IF(J282>0.1,J281/J282)","v":0.5},0.5,1.2947167684954575,1.2942414328933693,1.2937653243550318,1.2932884423184894,1.2928107862233347,1.2923323555107018,1.2918531496232077,1.2913731680050269,1.2908924101018571,1.2904108753609418,1.2899285632310653,1.2894454731624938,1.2946718187567123,1.2941906311725919,1.2937086818331092,1.2932259702758815,1.2927424960399301,1.2922582586661466,1.2917732576970926,1.2912874926770774,1.290800963151985,1.2903136686697401,1.2898256087796107,1.2893367830328677,1.2943131691771099,1.2938255781839738,1.2933372376983649,1.292848147357142,1.2923583067989324,1.2918677156642422,1.2913763735954218,1.2908842802367759,1.2903914352343817,1.2898978382361743,1.2894034888920236,1.2889083868536451,1.2936159094782267,1.2931214081347322,1.2926261707767832,1.2921301971394983,1.2916334869601642,1.291136039977834,1.2906378559335958,1.2901389345705621,1.2896392756336594,1.2891388788700078,1.2886377440284982,1.2881358708600577,1.2925579490971428,1.2920560867646382,1.2915535032170116,1.2910501982858267,1.2905461718047446,1.2900414236093587,1.2895359535371296,1.289029761427938,1.2885228471233325,1.2880152104670215,1.2875068513047141,1.2869977694842365,1.2911205725038726,1.2906109651904616,{"$f":"IF(BV282>0.1,BV281/BV282)","v":1.290100652853333},1.2895896354171679,1.2890779128087062,1.2885654849568071,1.2880523517921538,1.2875385132476636,1.2870239692582603,1.2865087197607092,1.2859927646940899,1.2854761039993781,1.2892888994161895,1.2887712381297263,1.2882528894308094,1.2877338533328584,1.2872141298513249,1.2866937190036893,1.2861726208094524,1.285650835289903,1.2851283624687049,1.2846052023711356,1.2840813550247714,1.283556820459026,1.2870522263603095,1.2865262830608051,1.2859996713608792,1.2854723913571364,1.2849444431480321,1.2844158268341732,1.2838865425179065,1.2833565903035196,1.2828259702974039,1.2822946826075805,1.2817627273443359,1.2812301046194787,1.2844042328655842,1.2838698637521253,1.2833348465832584,1.2827991815320487,1.2822628687735205,1.2817259084844137,1.2811883008434206,1.280650046030839,1.2801111442290174,1.2795715956219389,1.2790314003954952,1.2784905587373456,1.2813430438058009,1.2808001898364143,1.2802567093747117,1.2797126026627916,1.2791678699445017,1.2786225114651559,1.2780765274720938,1.2775299182139779,1.2769826839414933,1.2764348249065411,1.2758863413632178,1.2753372335667652,1.2778711482124152,1.2773198329240609,1.2767679137670507,1.2762153910443896,1.2756622650601457,1.2751085361203107,{"$f":"IF(EH282>0.1,EH281/EH282)","v":1.2745542045321216},1.2739992706043808,1.2734437346474572,1.272887596973145,1.2723308578948409,1.2717735177272638,1.2739951834272847,1.2734355082797646,1.2728752527549685,1.2723144172075458,1.2717530019933476,1.2711910074699027,1.2706284339956531,1.270065281930687,1.2695015516362651,1.2689372434749731,1.2683723578106854,1.2678068950087138,1.2697256009413853,1.2691577385403419,1.2685893199007505,1.2680203454199725,1.267450815496652,1.2668807305305718,1.2663100909225502,1.265738897074735,1.2651671493901362,1.2645948482731049,1.2640219941290105,1.2634485873642116,1.26400746781107,1.2634323060960213,1.2628566030921464,1.2622803592214957,1.2617035749068515,1.2611262505723579,1.2605483866426896,1.2599699835440783,1.2593910417034466,1.2588115615486726,1.258231543508868,1.2576509880139348,1.2570698954948281,1.2564882663834736,1.2559061011128665,1.255323400116956,1.2547401638304219,1.254156392689312,1.2535720871304061,1.2529872475914787,1.2524018745112195,1.2518159683293884,1.2512295294866806,1.2506425584246184,1.2500550555858079,1.2494670214137218,1.2488784563528701,1.248289360848426,1.2476997353468879,1.2471095802954253,1.2465188961420499,1.2459276833360668,1.2453359423273005,1.2447436735666162,{"$f":"IF(GT282>0.1,GT281/GT282)","v":1.2441508775060022},1.2435575545979412,1.2429637052961895,1.2423693300552525,1.2417744293304189,1.2411790035781032,1.2405830532553959,1.2399865788204403,1.2393895807320701,1.2387920594501702,1.2381940154354509,1.2375954491493131,1.2369963610543757,1.2363967516137251,1.2357966212916167,1.2351959705529443,1.2345947998636333,1.2339931096902703,1.2333909005003554,1.2327881727623571,1.2321849269453413,1.231581163519379,1.2309768829552954,1.2303720857247236,1.2297667723002086,1.2291609431549739,1.2285545987631619,1.2279477395996858,1.227340366140234,1.2267324788613072,1.2261240782402736,1.2255151647551563,1.2249057388848901,1.2242958011091736,1.2236853519083297,1.2230743917637057,1.2224629211573006,1.2218509405717555,1.221238450490737,1.220625451398486,1.2200119437800214,1.219397928121194,1.2187834049085509,1.2181683746293581,1.21755283777164,1.2169367948242544,1.2163202462766094,1.2157031926190263,1.2150856343424126,1.2144675719385187,1.2138490058997076,1.2132299367191086,1.212610364890581,1.2119902909086342,1.2113697152685357,1.2107486384662187,1.2101270609983474,1.2095049833622427,1.2088824060558774,1.2082593295780464,1.2076357544280778,1.2070116811060372,1.2063871101126749,1.2057620419493924,{"$f":"IF(JF282>0.1,JF281/JF282)","v":1.2051364771182329},1.2045104161219793,1.2038838594639896,1.2032568076483117,1.202629261179643,1.2020012205632908,1.2013726863052721,1.2007436589121956,1.2001141388912955,1.1994841267504823,1.1988536229982676,1.1982226281437571,1.1975911426967274,1.1969591671675583,1.1963267020672042,1.1956937479072789,1.1950603051999436,1.1944263744579784,1.1937919561948585,1.1931570509244782,1.1925216591614189,1.1918857814208792,1.1912494182185591,1.1906125700707724,1.1899752374944275,1.1893374210069481,1.1886991211264009,1.1880603383713324,1.1874210732609147,1.1867813263148186,1.186141098053286,1.1855003889971123,1.1848591996676876,1.1842175305868123,1.1835753822769428,1.1829327552610138,1.1822896500625071,1.1816460672053815,1.1810020072141871,1.1803574706139353,1.1797124579302052,1.179066969688993,1.1784210064169049,1.1777745686409509,1.1771276568887643,1.1764802716883132,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LR282>0.1,LR281/LR282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OD282>0.1,OD281/OD282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QP282>0.1,QP281/QP282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TB282>0.1,TB281/TB282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VN282>0.1,VN281/VN282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XZ282>0.1,XZ281/XZ282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAL282>0.1,AAL281/AAL282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(ACX282>0.1,ACX281/ACX282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AFJ282>0.1,AFJ281/AFJ282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,{"$f":"IF(I292,I7,NA())","v":"2001-02-28"},"2001-03-31","2001-04-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BU292,BU7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EG292,EG7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GS292,GS7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JE292,JE7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LQ292,LQ7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OC292,OC7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(QO292,QO7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(TA292,TA7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(VM292,VM7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(XY292,XY7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AAK292,AAK7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ACW292,ACW7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AFI292,AFI7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"row ",154,"col ",6," sheet_name ",{"$f":"LOOKUP(F155,6:6,75:75)","v":1.0082648376090517}," Original Search sheet name ","LOOKUP(F153,6:6,73:73)"," start of count in function ",13," Length Applied ",-13," length until hit ! ",0]
[null,null,null,null,null,null,null,null,null,"row ",155,"col ",6," sheet_name ",{"$f":"LOOKUP(F155,6:6,142:142)","v":3.7471672956336479}," Original Search sheet name ","LOOKUP(F153,6:6,140:140)"," start of count in function ",13," Length Applied ",-13," length until hit ! ",0]

{"sheet":"Battery Carrying Charge","index":5,"n_rows":2006,"n_cols":869,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Summary",null,null,null,"Carrying Charge",{"$f":"'Battery Carrying Charge'!F162","v":6.7208383082591722E-2},"IRR",{"$f":"E151","v":2.0692214369773872E-2},"WACC",{"$f":"M55","v":2.0700000000000003E-2},"Equity IRR",{"$f":"F260","v":7.0216283202171326E-2},"Equity Cost",{"$f":"F25","v":7.0000000000000007E-2}]
[]
[null,"Period (Long Enough for Nuclear Plant)",null,null,null,null,null,0,{"$f":"H3+1","v":1},{"$f":"I3+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BU3+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EG3+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GS3+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JE3+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,{"$f":"LQ3+1","v":322},323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,{"$f":"OC3+1","v":386},387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,{"$f":"QO3+1","v":450},451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,{"$f":"TA3+1","v":514},515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,{"$f":"UR3+1","v":557},{"$f":"US3+1","v":558},{"$f":"UT3+1","v":559},{"$f":"UU3+1","v":560},561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,{"$f":"XG3+1","v":624},625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,{"$f":"ZS3+1","v":688},{"$f":"ZT3+1","v":689},{"$f":"ZU3+1","v":690},{"$f":"ZV3+1","v":691},{"$f":"ZW3+1","v":692},693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,{"$f":"ACI3+1","v":756},757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,{"$f":"AEU3+1","v":820},821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861]
[null,"Construction Period",null,null,{"$f":"'Battery Carrying Charge'!F33","v":3},null,null,null,{"$f":"I3<=$E$4","v":true},true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GS3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JE3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LQ3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OC3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QO3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"TA3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"VM3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"XY3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AAK3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ACW3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AFI3<=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Months per Period/Construction and Operation",null,null,{"$f":"'Battery Carrying Charge'!F14","v":1},{"$f":"'Battery Carrying Charge'!F15","v":1},null,1,{"$f":"IF(I4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BU4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EG4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GS4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JE4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LQ4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OC4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(QO4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(TA4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(VM4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(XY4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AAK4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ACW4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AFI4,$E$5,$F$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Start of Period (Need for XIRR and XNPV)",null,null,{"$f":"'Battery Carrying Charge'!F13","v":"2001-01-01"},null,null,{"$f":"E6","v":"2001-01-01"},{"$f":"H7+1","v":"2001-02-01"},{"$f":"I7+1","v":"2001-03-01"},"2001-04-01","2001-05-01","2001-06-01","2001-07-01","2001-08-01","2001-09-01","2001-10-01","2001-11-01","2001-12-01","2002-01-01","2002-02-01","2002-03-01","2002-04-01","2002-05-01","2002-06-01","2002-07-01","2002-08-01","2002-09-01","2002-10-01","2002-11-01","2002-12-01","2003-01-01","2003-02-01","2003-03-01","2003-04-01","2003-05-01","2003-06-01","2003-07-01","2003-08-01","2003-09-01","2003-10-01","2003-11-01","2003-12-01","2004-01-01","2004-02-01","2004-03-01","2004-04-01","2004-05-01","2004-06-01","2004-07-01","2004-08-01","2004-09-01","2004-10-01","2004-11-01","2004-12-01","2005-01-01","2005-02-01","2005-03-01","2005-04-01","2005-05-01","2005-06-01","2005-07-01","2005-08-01","2005-09-01","2005-10-01","2005-11-01","2005-12-01","2006-01-01","2006-02-01","2006-03-01","2006-04-01","2006-05-01","2006-06-01",{"$f":"BU7+1","v":"2006-07-01"},"2006-08-01","2006-09-01","2006-10-01","2006-11-01","2006-12-01","2007-01-01","2007-02-01","2007-03-01","2007-04-01","2007-05-01","2007-06-01","2007-07-01","2007-08-01","2007-09-01","2007-10-01","2007-11-01","2007-12-01","2008-01-01","2008-02-01","2008-03-01","2008-04-01","2008-05-01","2008-06-01","2008-07-01","2008-08-01","2008-09-01","2008-10-01","2008-11-01","2008-12-01","2009-01-01","2009-02-01","2009-03-01","2009-04-01","2009-05-01","2009-06-01","2009-07-01","2009-08-01","2009-09-01","2009-10-01","2009-11-01","2009-12-01","2010-01-01","2010-02-01","2010-03-01","2010-04-01","2010-05-01","2010-06-01","2010-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-08-01","2011-09-01","2011-10-01",{"$f":"EG7+1","v":"2011-11-01"},"2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01",{"$f":"GS7+1","v":"2017-03-01"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","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",{"$f":"JE7+1","v":"2022-07-01"},"2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01",{"$f":"LQ7+1","v":"2027-11-01"},"2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01",{"$f":"OC7+1","v":"2033-03-01"},"2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01",{"$f":"QO7+1","v":"2038-07-01"},"2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01",{"$f":"TA7+1","v":"2043-11-01"},"2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01",{"$f":"VM7+1","v":"2049-03-01"},"2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01",{"$f":"XY7+1","v":"2054-07-01"},"2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01",{"$f":"AAK7+1","v":"2059-11-01"},"2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01","2062-06-01","2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01",{"$f":"ACW7+1","v":"2065-03-01"},"2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01","2067-10-01","2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01",{"$f":"AFI7+1","v":"2070-07-01"},"2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01"]
[null,"End of Period (Makes Presentation clearer)",null,null,null,null,null,{"$f":"EOMONTH(H6,H5-1)","v":"2001-01-31"},{"$f":"EOMONTH(I6,I5-1)","v":"2001-02-28"},{"$f":"EOMONTH(J6,J5-1)","v":"2001-03-31"},"2001-04-30","2001-05-31","2001-06-30","2001-07-31","2001-08-31","2001-09-30","2001-10-31","2001-11-30","2001-12-31","2002-01-31","2002-02-28","2002-03-31","2002-04-30","2002-05-31","2002-06-30","2002-07-31","2002-08-31","2002-09-30","2002-10-31","2002-11-30","2002-12-31","2003-01-31","2003-02-28","2003-03-31","2003-04-30","2003-05-31","2003-06-30","2003-07-31","2003-08-31","2003-09-30","2003-10-31","2003-11-30","2003-12-31","2004-01-31","2004-02-29","2004-03-31","2004-04-30","2004-05-31","2004-06-30","2004-07-31","2004-08-31","2004-09-30","2004-10-31","2004-11-30","2004-12-31","2005-01-31","2005-02-28","2005-03-31","2005-04-30","2005-05-31","2005-06-30","2005-07-31","2005-08-31","2005-09-30","2005-10-31","2005-11-30","2005-12-31","2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30",{"$f":"EOMONTH(BV6,BV5-1)","v":"2006-07-31"},"2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31","2007-08-31","2007-09-30","2007-10-31","2007-11-30","2007-12-31","2008-01-31","2008-02-29","2008-03-31","2008-04-30","2008-05-31","2008-06-30","2008-07-31","2008-08-31","2008-09-30","2008-10-31","2008-11-30","2008-12-31","2009-01-31","2009-02-28","2009-03-31","2009-04-30","2009-05-31","2009-06-30","2009-07-31","2009-08-31","2009-09-30","2009-10-31","2009-11-30","2009-12-31","2010-01-31","2010-02-28","2010-03-31","2010-04-30","2010-05-31","2010-06-30","2010-07-31","2010-08-31","2010-09-30","2010-10-31","2010-11-30","2010-12-31","2011-01-31","2011-02-28","2011-03-31","2011-04-30","2011-05-31","2011-06-30","2011-07-31","2011-08-31","2011-09-30","2011-10-31",{"$f":"EOMONTH(EH6,EH5-1)","v":"2011-11-30"},"2011-12-31","2012-01-31","2012-02-29","2012-03-31","2012-04-30","2012-05-31","2012-06-30","2012-07-31","2012-08-31","2012-09-30","2012-10-31","2012-11-30","2012-12-31","2013-01-31","2013-02-28","2013-03-31","2013-04-30","2013-05-31","2013-06-30","2013-07-31","2013-08-31","2013-09-30","2013-10-31","2013-11-30","2013-12-31","2014-01-31","2014-02-28","2014-03-31","2014-04-30","2014-05-31","2014-06-30","2014-07-31","2014-08-31","2014-09-30","2014-10-31","2014-11-30","2014-12-31","2015-01-31","2015-02-28","2015-03-31","2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28",{"$f":"EOMONTH(GT6,GT5-1)","v":"2017-03-31"},"2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","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",{"$f":"EOMONTH(JF6,JF5-1)","v":"2022-07-31"},"2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31",{"$f":"EOMONTH(LR6,LR5-1)","v":"2027-11-30"},"2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28",{"$f":"EOMONTH(OD6,OD5-1)","v":"2033-03-31"},"2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30",{"$f":"EOMONTH(QP6,QP5-1)","v":"2038-07-31"},"2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31",{"$f":"EOMONTH(TB6,TB5-1)","v":"2043-11-30"},"2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28",{"$f":"EOMONTH(VN6,VN5-1)","v":"2049-03-31"},"2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30",{"$f":"EOMONTH(XZ6,XZ5-1)","v":"2054-07-31"},"2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31",{"$f":"EOMONTH(AAL6,AAL5-1)","v":"2059-11-30"},"2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28",{"$f":"EOMONTH(ACX6,ACX5-1)","v":"2065-03-31"},"2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30","2067-10-31","2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30",{"$f":"EOMONTH(AFJ6,AFJ5-1)","v":"2070-07-31"},"2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31"]
[null,"Operating Period (COD)",null,null,{"$f":"EDATE(E6,E4+E5)","v":"2001-05-01"},{"$f":"'Battery Carrying Charge'!F45","v":"2021-05-01"},{"$f":"COUNTIF(H8:AGK8,TRUE)","v":240},null,{"$f":"AND(I6>=$E$8,I6<$F$8)","v":false},{"$f":"AND(J6>=$E$8,J6<$F$8)","v":false},false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BV6>=$E$8,BV6<$F$8)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EH6>=$E$8,EH6<$F$8)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(GT6>=$E$8,GT6<$F$8)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JF6>=$E$8,JF6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LR6>=$E$8,LR6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OD6>=$E$8,OD6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QP6>=$E$8,QP6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(TB6>=$E$8,TB6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(VN6>=$E$8,VN6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(XZ6>=$E$8,XZ6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AAL6>=$E$8,AAL6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(ACX6>=$E$8,ACX6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AFJ6>=$E$8,AFJ6<$F$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Plant Age",null,null,null,null,null,null,{"$f":"H9+I8","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,{"$f":"BT9+BU8","v":62},63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,{"$f":"EF9+EG8","v":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,{"$f":"GR9+GS8","v":190},191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"JD9+JE8","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"LP9+LQ8","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"OB9+OC8","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"QN9+QO8","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"SZ9+TA8","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"VL9+VM8","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"XX9+XY8","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"AAJ9+AAK8","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"ACV9+ACW8","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"AFH9+AFI8","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240]
[]
["Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount","Percent"]
[null,"Timing Assumptions",null,null,null,null,null,null,"Initial Required Payment",null,{"$f":"F159","v":67.208383082591723},null,"Premium to Equity"]
[null,null,"Start Date",null,"Date","2001-01-01",null,null,"Overnight Cost",null,{"$f":"F32","v":1000},null,"Premium to Debt"]
[null,null,"Months in Period for Construction Period",null,"Months",1,null,null,"Level Payment with Inflation",null,{"$f":"K12/K13","v":6.7208383082591722E-2},null,"Total Premium"]
[null,null,"Months in Period for Operating Period",null,"Months",{"$f":"Summary!D3","v":1}]
[]
[null,"Inflation Rate"]
[null,null,"Inflation Rate",null,"% p.a.",{"$f":"Summary!D4","v":2.5000000000000001E-2}]
[null,null,"Degradation Rate",null,"% p.a.",{"$f":"Summary!D27","v":0}]
[null,null,"Net Inflation Rate",null,null,{"$f":"(1+F18)*(1-F19)-1","v":2.4999999999999911E-2}]
[null,null,"Periodic Inflation Rate - Construction",null,"% p.p.",{"$f":"(1+F20)^(F14/12)-1","v":2.0598362698427408E-3}]
[null,null,"Periodic Inflation Rate - Operation",null,"% p.p.",{"$f":"(1+F20)^(F15/12)-1","v":2.0598362698427408E-3}]
[]
[null,"Returns and Capital Structure"]
[null,null,"Equity Return",null,"% p.a.",{"$f":"Summary!D5","v":7.0000000000000007E-2}]
[null,null,"Base Risk Free Rate",null,"% p.a.",{"$f":"Summary!D6","v":0.01}]
[null,null,"Credit Spread",null,"% p.a.",{"$f":"Summary!D7","v":1.4E-2}]
[null,null,"Total Interest Rate",null,"% p.a.",{"$f":"F26+F27","v":2.4E-2}]
[null,null,"Debt Percent",null,"%",{"$f":"Summary!D8","v":0.85}]
[]
[null,"Construction"]
[null,null,"Overnight Construction Cost",null,"Currency",1000]
[null,null,"Construction Months",null,"Months",{"$f":"Summary!D24","v":3}]
[null,null,"End of Construction Period",null,"Date",{"$f":"EDATE(F13,F33)","v":"2001-04-01"}]
[null,null,"Mean for S-Curve (Multiplied by Construction Months)",null,"%",0.5]
[null,null,"Mean Month of Construction for S-Curve Analysis",null,"Month",{"$f":"F35*F33","v":1.5}]
[null,null,"Standard Deviation for S-Curve (Multiply by Mean)",null,"%",7]
[null,null,"Standard Deviation of S-Curve",null,"Months",{"$f":"F36/F37","v":0.21428571428571427}]
[]
[null,"Operating Period"]
[null,null,"Operating Years",null,"Years",{"$f":"Summary!K23","v":20}]
[null,null,"Operating Months",null,"Months",{"$f":"F41*12","v":240}]
[null,null,"Operating Periods",null,"Periods",{"$f":"F41*12/F15","v":240}]
[null,null,"COD",null,"Date",{"$f":"EDATE(F13,F33+F14)","v":"2001-05-01"}]
[null,null,"Decomissioning",null,"Date",{"$f":"EDATE(F44,F42)","v":"2021-05-01"}]
[]
[null,"Replacement Capital Expenditures and Decomissioning"]
[null,null,"Replacement Cost",null,"Currency",{"$f":"Summary!K26*'Battery Carrying Charge'!F32","v":689.65517241379314}]
[null,null,"Replacement Percent",null,"%",{"$f":"IF(F32,F48/F32)","v":0.68965517241379315}]
[null,null,"Replacement Year",null,"Year",{"$f":"Summary!D25","v":0}]
[null,null,"Replacement Period",null,"Month",{"$f":"F50*12","v":0},null,null,null,null,null,{"$f":"F58","v":0.5}]
[null,null,"Replacement Date",null,"Date",{"$f":"EDATE(F44,F51)","v":"2001-05-01"},null,null,null,"Percent","Pre-tax Cost","After-tax ","WACC","Debt Cost","Risk Free","Equity"]
[null,null,null,null,null,null,null,null,"Debt",{"$f":"F29","v":0.85},{"$f":"F28","v":2.4E-2},{"$f":"K53*(1-L51)","v":1.2E-2},{"$f":"L53*J53","v":1.0200000000000001E-2}]
[null,null,"Decomissioning Cost",null,"Currency",0,null,null,"Equity",{"$f":"1-J53","v":0.15000000000000002},{"$f":"F25","v":7.0000000000000007E-2},{"$f":"K54","v":7.0000000000000007E-2},{"$f":"L54*J54","v":1.0500000000000002E-2}]
[null,null,"Decommissioning Percent",null,"%",{"$f":"IF(F32,F54/F32)","v":0},null,null,"Total",{"$f":"SUM(J53:J54)","v":1},null,null,{"$f":"SUM(M53:M54)","v":2.0700000000000003E-2},null,{"$f":"F26","v":0.01},{"$f":"K54","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,"Periodic WACC - Construction",null,null,null,{"$f":"(1+M55)^($F$14/12)-1","v":1.7088472872288651E-3},{"$f":"(1+K53)^($F$14/12)-1","v":1.9783315388433032E-3},{"$f":"(1+O55)^($F$14/12)-1","v":8.295381143461622E-4},{"$f":"(1+P55)^($F$14/12)-1","v":5.6541453874052738E-3}]
[null,"Taxes",null,null,null,null,null,null,"Periodic WACC - Operation",null,null,null,{"$f":"(1+M55)^($F$15/12)-1","v":1.7088472872288651E-3},{"$f":"(1+K53)^($F$15/12)-1","v":1.9783315388433032E-3},{"$f":"(1+O55)^($F$14/12)-1","v":8.295381143461622E-4},{"$f":"(1+P55)^($F$15/12)-1","v":5.6541453874052738E-3}]
[null,null,"Income Tax Rate",null,"%",{"$f":"G58/100","v":0.5},50,null,"Real WACC - Construction",null,null,null,{"$f":"(1+M56)/(1+F21)-1","v":-3.5026748893607351E-4}]
[null,null,"Tax Depreciation Life - Base Plant",null,"Years",{"$f":"Summary!K23","v":20},null,null,"Real WACC - Operation",null,null,null,{"$f":"(1+M57)/(1+F22)-1","v":-3.5026748893607351E-4}]
[null,null,"Tax Depreciation Factor",null,"VDB",{"$f":"Summary!D10","v":2}]
[null,null,"Apply Depreciation",null,"Switch",true]
[null,null,"Year",null,"Year ",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51]
[null,null,"Annual Depreciation Rate - Base Plant",null,"% p.a.",null,null,{"$f":"F61","v":true},null,{"$f":"IFERROR(VDB(1,0,$F$59,I62,J62,$F$60),0)*$H$63","v":0.1},{"$f":"IFERROR(VDB(1,0,$F$59,J62,K62,$F$60),0)*$H$63","v":9.0000000000000011E-2},8.1000000000000016E-2,7.2900000000000006E-2,6.5610000000000016E-2,5.9049000000000011E-2,5.3144100000000007E-2,4.7829690000000008E-2,4.3046721000000003E-2,3.8742048899999999E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Depreciation - Base Plant",null,"% p.p.",{"$f":"'Battery Carrying Charge'!F15","v":1},null,null,null,{"$f":"J63/12*$F$64","v":8.3333333333333332E-3},7.5000000000000006E-3,6.7500000000000017E-3,6.0750000000000005E-3,5.467500000000001E-3,4.9207500000000006E-3,4.4286750000000008E-3,3.9858075000000007E-3,3.5872267500000003E-3,3.2285040749999998E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement Remaining Life",null,"Years",{"$f":"F41-F50","v":20}]
[null,null,"Replacement Depreciation Life",null,"Years",{"$f":"MIN(F65,F59)","v":20}]
[null,null,"Annual Depreciation Rate - Base Plant",null,"% p.a.",null,null,{"$f":"F61","v":true},null,{"$f":"IFERROR(VDB(1,0,$F$66,I62,J62,$F$60),0)*$H$67","v":0.1},{"$f":"IFERROR(VDB(1,0,$F$66,J62,K62,$F$60),0)*$H$67","v":9.0000000000000011E-2},8.1000000000000016E-2,7.2900000000000006E-2,6.5610000000000016E-2,5.9049000000000011E-2,5.3144100000000007E-2,4.7829690000000008E-2,4.3046721000000003E-2,3.8742048899999999E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,3.4867844010000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Depreciation - Base Plant",null,"% p.p.",{"$f":"'Battery Carrying Charge'!F64","v":1},null,null,null,{"$f":"J67/12*$F$68","v":8.3333333333333332E-3},{"$f":"K67/12*$F$68","v":7.5000000000000006E-3},6.7500000000000017E-3,6.0750000000000005E-3,5.467500000000001E-3,4.9207500000000006E-3,4.4286750000000008E-3,3.9858075000000007E-3,3.5872267500000003E-3,3.2285040749999998E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Construction Analyisis"]
[null,"Normal on Construction Period",null,null,"%",{"$f":"'Battery Carrying Charge'!F36","v":1.5},{"$f":"'Battery Carrying Charge'!F38","v":0.21428571428571427},null,{"$f":"IFERROR(_xlfn.NORM.DIST(I3,$F$71,$G$71,0)*I4,0)","v":0.12236881577064426},{"$f":"IFERROR(_xlfn.NORM.DIST(J3,$F$71,$G$71,0)*J4,0)","v":0.12236881577064426},4.2628695239034771E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(BV3,$F$71,$G$71,0)*BV4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(EH3,$F$71,$G$71,0)*EH4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(GT3,$F$71,$G$71,0)*GT4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(JF3,$F$71,$G$71,0)*JF4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(LR3,$F$71,$G$71,0)*LR4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(OD3,$F$71,$G$71,0)*OD4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(QP3,$F$71,$G$71,0)*QP4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(TB3,$F$71,$G$71,0)*TB4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(VN3,$F$71,$G$71,0)*VN4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(XZ3,$F$71,$G$71,0)*XZ4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(AAL3,$F$71,$G$71,0)*AAL4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(ACX3,$F$71,$G$71,0)*ACX4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(AFJ3,$F$71,$G$71,0)*AFJ4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"S-Curve from Normalised ",null,null,"%",{"$f":"SUM(I71:KV71)","v":0.24473763158391723},null,null,{"$f":"I71/$F$72","v":0.49999999991290939},0.49999999991290939,1.7418120361444278E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI71/$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflation Rate",null,null,"%",{"$f":"'Battery Carrying Charge'!F21","v":2.0598362698427408E-3},{"$f":"'Battery Carrying Charge'!F22","v":2.0598362698427408E-3},null,{"$f":"IF(I4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(BU4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(EG4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(GS4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(JE4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(LQ4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(OC4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(QO4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(TA4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(VM4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(XY4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(AAK4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(ACW4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,{"$f":"IF(AFI4,$F$74,$G$74)","v":2.0598362698427408E-3},2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3]
[null,"Combined Inflation Index",null,null,"Index",null,null,1,{"$f":"H75*(1+I74)","v":1.0020598362698427},{"$f":"I75*(1+J74)","v":1.004123915465144},1.0061922463256356,1.0082648376090517,1.0103416980911659,1.0124228365658285,1.0145082618450039,1.0165979827588074,1.0186920081555431,1.0207903469017408,1.0228930078821943,1.0249999999999986,1.0271113321765875,1.0292270133517714,1.0313470524837753,1.0334714585492768,1.0356002405434439,1.0377334074799731,1.0398709683911278,1.0420129323277763,1.0441593083594303,1.0463101055742829,1.0484653330792479,1.0506249999999973,1.0527891154810007,1.0549576886855641,1.057130728795868,1.0593082450130069,1.0614902465570282,1.0636767426669707,1.0658677426009042,1.068063255635969,1.0702632910684142,1.0724678582136382,1.0746769664062272,1.0768906249999954,1.079108843368024,1.0813316309027015,1.0835589970157631,1.0857909511383306,1.0880275027209523,1.0902686612336434,1.0925144361659254,1.0947648370268668,1.0970198733451233,1.099279554668978,1.1015438905663817,1.103812890624994,1.1060865644522233,1.1083649216752678,1.1106479719411559,1.1129357249167877,1.1152281902889751,1.1175253777644834,1.1198272970700724,1.1221339579525373,1.1244453701787502,1.1267615435357012,1.1290824878305401,1.1314082128906178,1.1337387285635279,1.1360740447171485,1.1384141712396838,1.1407591180397063,1.1431088950461983,{"$f":"BU75*(1+BV74)","v":1.1454635122085943},1.1478229794968231,1.1501873069013495,1.1525565044332176,1.1549305821240923,1.157309550026302,1.1596934182128815,1.1620821967776143,1.1644758958350754,1.1668745255206741,1.169278095990697,1.1716866174223513,1.1741001000138072,1.1765185539842415,1.1789419895738813,1.1813704170440462,1.1838038466771927,1.1862422887769577,1.1886857536682018,1.1911342516970529,1.1935877932309504,1.1960463886586892,1.1985100483904627,1.2009787828579084,1.2034526025141508,1.2059315178338461,1.2084155393132268,1.2109046774701457,1.213398942844121,1.2158983459963801,1.2184028975099053,1.2209126079894776,1.2234274880617226,1.2259475483751547,1.2284727996002227,1.2310032524293546,1.2335389175770031,1.2360798057796907,1.2386259277960558,1.2411772944068977,1.2437339164152224,1.246295804646288,1.2488629699476512,1.2514354231892129,1.2540131752632639,1.2565962370845318,1.2591846195902265,1.2617783337400865,1.2643773905164262,1.2669818009241811,1.2695915759909555,1.2722067267670685,1.2748272643256011,1.2774531997624434,1.2800845441963409,1.2827213087689415,1.2853635046448439,1.2880111430116437,1.2906642350799806,1.2933227920835872,1.2959868252793354,1.2986563459472842,1.3013313653907279,1.3040118949362438,{"$f":"EG75*(1+EH74)","v":1.3066979459337398},1.309389529756503,1.3120866578012478,1.3147893414881635,1.3174975922609635,1.3202114215869332,1.3229308409569787,1.3256558618856753,1.328386495911317,1.3311227545959643,1.333864649525494,1.3366121923096477,1.3393653945820811,1.3421242680004135,1.3448888242462769,1.3476590750253654,1.3504350320674854,1.3532167071266041,1.3560041119809008,1.358797258432815,1.3615961583090979,1.3644008234608616,1.3672112657636295,1.3700274971173871,1.3728495294466314,1.3756773747004221,1.378511044852432,1.3813505519009979,1.3841959078691708,1.3870471248047676,1.3899042147804215,1.3927671898936336,1.3956360622668234,1.398510844047381,1.4013915474077181,1.4042781845453196,1.4071707676827949,1.4100693090679304,1.4129738209737406,1.4158843156985206,1.4188008055658978,1.4217233029248846,1.4246518201499299,1.4275863696409721,1.4305269638234916,1.4334736151485632,1.4364263360929088,1.4393851391589503,1.4423500368748625,1.4453210417946263,1.4482981664980819,1.4512814235909814,1.4542708257050432,1.4572663854980046,1.4602681156536761,1.4632760288819944,1.4662901379190769,1.4693104555272753,1.4723369944952296,1.475369767637922,1.478408787796732,1.4814540678394901,1.4845056206605318,1.4875634591807538,{"$f":"GS75*(1+GT74)","v":1.4906275963476672},1.4936980451354527,1.4967748185450158,1.4998579296040422,1.5029473913670519,1.5060432169154554,1.5091454193576086,1.5122540118288685,1.5153690074916488,1.5184904195354758,1.5216182611770437,1.5247525456602713,1.5278932862563575,1.5310404962638375,1.5341941890086399,1.5373543778441419,1.5405210761512267,1.5436942973383401,1.5468740548415469,1.5500603621245883,1.5532532326789381,1.5564526800238607,1.5596587177064678,1.562871359301776,1.5660906184127643,1.5693165086704313,1.5725490437338536,1.5757882372902432,1.5790341030550052,1.5822866547717966,1.5855459062125836,1.5888118711777011,1.5920845634959095,1.5953639970244551,1.5986501856491273,1.6019431432843183,1.6052428838730812,1.60854942138719,1.6118627698271979,1.6151829432224971,1.6185099556313782,1.6218438211410893,1.625184553867896,1.6285321679571412,1.631886677583305,1.6352480969500642,1.6386164402903534,1.6419917218664239,1.6453739559699059,1.6487631569218673,1.6521593390728753,1.655562516803057,1.6589727045221601,1.6623899166696139,1.6658141677145908,1.6692454721560672,1.6726838445228851,1.6761292993738133,1.6795818512976095,1.683041514913082,1.6865083048691509,1.6899822358449115,1.6934633225496947,1.6969515797231309,{"$f":"JE75*(1+JF74)","v":1.7004470221352115},1.7039496645863517,1.7074595219074531,1.7109766089599665,1.7145009406359548,1.7180325318581562,1.7215713975800473,1.7251175527859066,1.7286710124908773,1.7322317917410317,1.7357999056134346,1.7393753692162066,1.7429581976885893,1.7465484062010079,1.7501460099551367,1.7537510241839629,1.757363464151851,1.7609833451546075,1.764610682519546,1.7682454916055517,1.7718877878031467,1.7755375865345551,1.7791949032537679,1.7828597534466093,1.7865321526308016,1.7902121163560307,1.7938996602040127,1.7975947997885595,1.8012975507556448,1.8050079287834702,1.8087259495825321,1.812451628895688,1.8161849824982228,1.8199260261979164,1.8236747758351097,1.8274312472827723,1.8311954564465693,1.8349674192649292,1.838747151709111,1.8425346697832714,1.8463299895245338,1.8501331270030548,1.8539440983220932,1.8577629196180778,1.8615896070606761,1.8654241768528619,1.869266645230985,1.8731170284648391,1.8769753428577309,1.8808416047465497,1.8847158305018359,1.8885980365278503,1.8924882392626441,1.8963864551781282,1.9002927007801427,1.904206992608527,1.9081293472371903,1.9120597812741809,1.9159983113617569,1.9199449541764573,1.9238997264291715,1.9278626448652108,1.931833726264379,1.9358129874410439,{"$f":"LQ75*(1+LR74)","v":1.9398004452442077},1.9437961165575788,1.9478000182996436,1.9518121674237374,1.9558325809181172,1.9598612758060325,1.963898269145798,1.9679435780308658,1.9719972195898978,1.9760592109868382,1.9801295694209857,1.9842083121270671,1.9882954563753099,1.9923910194715153,1.9964950187571318,2.0006074716093281,2.0047283954410675,2.0088578077011805,2.0129957258744402,2.017142167481635,2.0212971500796431,2.025460691261507,2.0296328086565083,2.0338135199302418,2.0380028427846906,2.0422007949583012,2.0464073942260579,2.050622658399559,2.054846605327092,2.0590792528937079,2.0633206190212992,2.0675707216686736,2.0718295788316317,2.0760972085430422,2.0803736288729184,2.084658857928495,2.088952913854305,2.093255814832256,2.0975675790817068,2.1018882248595454,2.1062177704602663,2.1105562342160478,2.1149036344968288,2.1192599897103874,2.1236253183024196,2.1279996387566151,2.1323829695947381,2.1367753293767042,2.1411767367006593,2.1455872102030589,2.1500067685587458,2.1544354304810307,2.15887321472177,2.1633201400714457,2.1677762253592463,2.1722414894531439,2.1767159512599767,2.1811996297255272,2.1856925438346035,2.190194712611119,2.194706155118173,2.1992268904581325,2.2037569377727118,2.2082963162430533,{"$f":"OC75*(1+OD74)","v":2.2128450450898107},2.2174031435732284,2.2219706309932237,2.226547526689469,2.2311338500414726,2.2357296204686619,2.2403348574304651,2.2449495804263933,2.2495738089961237,2.2542075627195821,2.2588508612170255,2.263503724149126,2.2681661712170524,2.2728382221625556,2.2775198967680508,2.282211214856702,2.2869121962925059,2.2916228609803748,2.2963432288662231,2.3010733199370494,2.3058131542210232,2.3105627517875682,2.3153221327474478,2.3200913172528508,2.3248703254974754,2.329659177716616,2.3344578941872487,2.3392664952281161,2.3440850011998151,2.3489134325048808,2.3537518095878753,2.3586001529354723,2.3634584830765455,2.3683268205822539,2.3732051860661305,2.3780936001841684,2.3829920836349086,2.3879006571595278,2.3928193415419265,2.3977481576088158,2.4026871262298068,2.4076362683174994,2.4125956048275685,2.4175651567588554,2.4225449451534553,2.4275349910968065,2.43253531571778,2.4375459401887687,2.4425668857257774,2.4475981735885122,2.4526398250804706,2.4576918615490322,2.4627543043855482,2.467827175025433,2.4729104949482541,2.4780042856778235,2.4831085687822885,2.4882233658742234,2.4933486986107214,2.498484588693485,2.5036310578689189,2.5087881279282223,2.5139558207074795,2.5191341580877551,{"$f":"QO75*(1+QP74)","v":2.5243231619951838},2.5295228544010655,2.5347332573219568,2.539954392819765,2.5451862830018417,2.5504289500210753,2.5556824160759857,2.5609467034108184,2.5662218343156384,2.5715078311264241,2.5768047162251628,2.5821125120399451,2.5874312410450595,2.5927609257610884,2.5981015887550023,2.6034532526402558,2.6088159400768842,2.6141896737715986,2.6195744764778817,2.6249703709960852,2.6303773801735253,2.6357955269045807,2.6412248341307882,2.6466653248409404,2.6521170220711827,2.6575799489051124,2.663054128473874,2.6685395839562589,2.6740363385788029,2.6795444156158847,2.6850638383898251,2.6905946302709838,2.6961368146778599,2.7016904150771919,2.7072554549840544,2.71283195796196,2.7184199476229587,2.7240194476277364,2.7296304816857169,2.7352530735551612,2.7408872470432688,2.7465330260062779,2.7521904343495667,2.7578594960277543,2.7635402350448026,2.7692326754541177,2.7749368413586519,2.7806527569110053,2.7863804463135287,2.7921199338184257,2.7978712437278559,2.8036344003940363,2.8094094282193467,2.8151963516564309,2.8209951952083019,2.8268059834284442,2.8326287409209185,2.8384634923404666,2.844310262392614,2.8501690758337763,2.8560399574713631,2.8619229321638828,2.8678180248210485,2.8737252604038837,{"$f":"TA75*(1+TB74)","v":2.879644663924827},2.8855762604478383,2.8915200750885059,2.8974761330141519,2.9034444594439379,2.9094250796489747,2.9154180189524257,2.9214233027296168,2.9274409564081432,2.9334710054679758,2.9395134754415708,2.945568391913977,2.9516357805229436,2.9577156669590305,2.9638080769657149,2.9699130363395017,2.9760305709300328,2.9821607066401952,2.9883034694262327,2.994458885297854,3.0006269803183434,3.0068077806046718,3.0130013123276065,3.0192076017118228,3.0254266750360137,3.0316585586330027,3.0379032788898543,3.0441608622479857,3.0504313352032799,3.0567147243061963,3.0630110561618844,3.0693203574302959,3.0756426548262974,3.0819779751197842,3.0883263451357923,3.0946877917546138,3.1010623419119097,3.1074500225988233,3.1138508608620961,3.1202648838041807,3.1266921185833572,3.1331325924138467,3.1395863325659272,3.1460533663660493,3.1525337211969511,3.1590274244977747,3.1655345037641833,3.1720549865484755,3.1785889004597037,3.1851362731637902,3.1916971323836449,3.1982715058992817,3.2048594215479373,3.2114609072241889,3.2180759908800711,3.2247047005251961,3.2313470642268705,3.2380031101102147,3.2446728663582833,3.2513563612121827,3.2580536229711914,3.2647646799928798,3.2714895606932308,3.2782282935467588,{"$f":"VM75*(1+VN74)","v":3.2849809070866312},3.2917474299047891,3.2985278906520685,3.3053223180383213,3.3121307408325373,3.3189531878629652,3.3257896880172355,3.3326402702424822,3.3395049635454663,3.3463837969926971,3.3532767997105566,3.3601840008854227,3.3671054297637917,3.3740411156524037,3.3809910879183653,3.3879553759892747,3.3949340093533462,3.4019270175595349,3.4089344302176618,3.4159562769985401,3.4229925876340985,3.43004339191751,3.4371087197033159,3.4441886009075535,3.4512830655078819,3.4583921435437093,3.4655158651163198,3.4726542603890018,3.4798073595871748,3.4869751929985182,3.4941577909730985,3.5013551839234984,3.508567402324946,3.5157944767154428,3.523036437695894,3.5302933159302374,3.5375651421455738,3.5448519471322966,3.5521537617442225,3.5594706168987216,3.5668025435768489,3.574149572823476,3.5815117357474207,3.5888890635215804,3.5962815873830642,3.6036893386333233,3.6111123486382857,3.6185506488284878,3.6260042706992075,3.6334732458105985,3.6409576057878223,3.6484573823211841,3.6559726071662646,3.6635033121440572,3.6710495291411007,3.6786112901096146,3.6861886270676356,3.6937815720991511,3.7013901573542376,3.7090144150491948,3.7166543774666829,3.7243100769558586,3.7319815459325132,3.7396688168792087,{"$f":"XY75*(1+XZ74)","v":3.7473719223454163},3.7550908949476538,3.7628257673696233,3.7705765723623501,3.7783433427443214,3.7861261114016251,3.7939249112880891,3.8017397754254203,3.8095707369033454,3.8174178288797505,3.8252810845808214,3.8331605373011843,3.841056220404047,3.8489681673213405,3.8568964115538593,3.8648409866714042,3.872801926312925,3.880779264186661,3.8887730340702862,3.8967832698110505,3.9048100053259236,3.9128532746017388,3.9209131116953366,3.9289895507337085,3.9370826259141429,3.9451923715043686,3.9533188218427004,3.9614620113381842,3.9696219744707428,3.9777987457913224,3.9859923599220384,3.9942028515563219,4.0024302554590667,4.0106746064667771,4.0189359394877142,4.0272142895020453,4.0355096915619901,4.0438221807919712,4.0521517923887611,4.0604985616216318,4.0688625238325047,4.0772437144360989,4.0856421689200824,4.0940579228452227,4.1024910118455367,4.1109414716284398,4.1194093379749006,4.1278946467395903,4.1363974338510339,4.1449177353117648,4.153455587198474,4.1620110256621663,4.1705840869283106,4.1791748072969943,4.1877832231430778,4.1964093709163466,4.2050532871416682,4.2137150084191441,4.2223945714242666,4.2310920129080731,4.2398073696973029,4.2485406786945523,4.2572919768784301,4.266061301303715,{"$f":"AAK75*(1+AAL74)","v":4.2748486891015132},4.2836541774794146,4.29247780372165,4.301319605189251,4.3101796193202055,4.3190578836296183,4.3279544357098692,4.3368693132307712,4.3458025539397322,4.3547541956619122,4.3637242763003865,4.372712833836303,4.381719906329046,4.3907455319163944,4.399789748814686,4.4088525953189768,4.4179341098032054,4.4270343307203532,4.43615329660261,4.4452910460615342,4.4544476177882188,4.463623050553454,4.4728173832078904,4.4820306546822053,4.4912629039872671,4.5005141702142994,4.5097844925350481,4.5190739102019464,4.5283824625482803,4.5377101889883571,4.54705712901767,4.5564233222130675,4.5658088082329193,4.5752136268172849,4.5846378177880815,4.5940814210492542,4.6035444765869418,4.6130270244696501,4.6225291048484172,4.6320507579569874,4.6415920241119801,4.6511529437130585,4.6607335572431046,4.6703339052683868,4.6799540284387353,4.6895939674877098,4.6992537632327771,4.7089334565754788,4.7186330885016092,4.728352700081385,4.7380923324696216,4.7478520269059059,4.7576318247147729,4.7674317673058786,4.7772518961741754,4.7870922529000897,4.7969528791496963,4.806833816674895,4.8167351073135887,4.8266567929898585,4.8365989157141422,4.846561517583412,4.8565446407813546,4.8665483275785464,{"$f":"ACW75*(1+ACX74)","v":4.8765726203326354},4.886617561488519,4.8966831935785233,4.9067695592225862,4.9168767011284329,4.927004662091762,4.9371534849964229,4.9473232128145987,4.9575138886069894,4.9677255555229909,4.977958256800882,4.9882120357680035,4.9984869358409449,5.0087830005257254,5.0191002734179797,5.0294387982031434,5.0397986186566364,5.0501797786440488,5.0605823221213262,5.0710062931349569,5.0814517358221574,5.091918694411059,5.1024072132208973,5.1129173366621972,5.1234491092369616,5.1340025755388616,5.1445777802534227,5.1551747681582158,5.1657935841230467,5.1764342731101438,5.1870968801743533,5.1977814504633244,5.2084880292177047,5.2192166617713287,5.229967393551413,5.2407402700787449,5.2515353369678781,5.2623526399273253,5.2731922247597502,5.2840541373621628,5.2949384237261139,5.3058451299378886,5.3167743021787031,5.3277259867248983,5.3387002299481381,5.3496970783156028,5.3607165783901891,5.3717587768307045,5.3828237203920661,5.3939114559254993,5.4050220303787349,5.4161554907962079,5.4273118843192583,5.4384912581863274,5.4496936597331622,5.460919136393013,5.4721677356968339,5.4834395052734859,5.4947344928499371,5.5060527462514655,5.5173943134018613,5.5287592423236305,5.5401475811381973,5.5515593780661074,{"$f":"AFI75*(1+AFJ74)","v":5.5629946814272335},5.57445353964098,5.5859360012264858,5.5974421148028322,5.6089719290892486,5.6205254929053163,5.632102855171178,5.6437040649077446,5.6553291712369003,5.6669782233817134,5.6786512706666441,5.690348362517752,5.702069548462906,5.7138148781319957,5.7255844012571391,5.7373781676728948,5.749196227316471,5.7610386302279402,5.7729054265504489,5.7847966665304291,5.7967124005178139,5.808652678966248,5.8206175524333021,5.8326070715806875,5.8446212871744709,5.8566602500852882,5.8687240112885606,5.8808126218647097]
[null,"Inflation Index from COD",null,null,"Index"]
[]
[null,"Initial Construction without Inflation and Return",null,null,"Currency",{"$f":"'Battery Carrying Charge'!F32","v":1000},null,null,{"$f":"$F$78*I72","v":499.9999999129094},499.9999999129094,1.7418120361444277E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*BU72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*EG72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*GS72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*JE72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*LQ72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*OC72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*QO72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*TA72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*VM72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*XY72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*AAK72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*ACW72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*AFI72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction with Inflation - Conversion of Overnight Cost",null,null,null,null,null,null,{"$f":"I78*I75","v":501.02991804765139},502.06195764512228,1.7525977653251908E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU78*BU75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG78*EG75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS78*GS75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE78*JE75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ78*LQ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC78*OC75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO78*QO75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA78*TA75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM78*VM75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY78*XY75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK78*AAK75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW78*ACW75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI78*AFI75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Final Period of Construction",null,null,"Switch",{"$f":"EDATE(E6,E4)","v":"2001-04-01"},null,null,{"$f":"$F$80=I6","v":false},false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$80=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Construction Work Balance Including Equity and Debt Return"]
[null,null,"Open Balance",null,"Currency",null,null,null,{"$f":"H87","v":0},501.02991804765139,1003.9480593090499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OB87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QN87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SZ87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UR87","v":0},{"$f":"US87","v":0},{"$f":"UT87","v":0},{"$f":"UU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XG87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ZS87","v":0},{"$f":"ZT87","v":0},{"$f":"ZU87","v":0},{"$f":"ZV87","v":0},{"$f":"ZW87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACI87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AEU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Accrued Return (Annual and Periodic AT WACC)",null,"Currency",{"$f":"'Battery Carrying Charge'!M56","v":1.7088472872288651E-3},null,null,{"$f":"I83*$F$84","v":0},{"$f":"J83*$F$84","v":0.85618361627622974},1.7155939176689536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ83*$F$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Construction with Inflation from Above",null,"Currency",null,null,null,{"$f":"I79","v":501.02991804765139},{"$f":"J79","v":502.06195764512228},1.7525977653251908E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Transferred to Plant (last month of Construction)",null,"Currency",null,null,null,{"$f":"(I83+I85+I84)*I80","v":0},0,1005.6636534019785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU83+BU85+BU84)*BU80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG83+EG85+EG84)*EG80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS83+GS85+GS84)*GS80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JE83+JE85+JE84)*JE80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LQ83+LQ85+LQ84)*LQ80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OC83+OC85+OC84)*OC80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QO83+QO85+QO84)*QO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TA83+TA85+TA84)*TA80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VM83+VM85+VM84)*VM80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(XY83+XY85+XY84)*XY80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAK83+AAK85+AAK84)*AAK80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACW83+ACW85+ACW84)*ACW80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AFI83+AFI85+AFI84)*AFI80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,"Currency",null,null,null,{"$f":"I83+I85+I84-I86","v":501.02991804765139},1003.9480593090499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU83+BU85+BU84-BU86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG83+EG85+EG84-EG86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS83+GS85+GS84-GS86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE83+JE85+JE84-JE86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ83+LQ85+LQ84-LQ86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC83+OC85+OC84-OC86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO83+QO85+QO84-QO86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA83+TA85+TA84-TA86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM83+VM85+VM84-VM86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY83+XY85+XY84-XY86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK83+AAK85+AAK84-AAK86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW83+ACW85+ACW84-ACW86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI83+AFI85+AFI84-AFI86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Nominal Cost",null,null,"Currency",{"$f":"SUM(86:86)","v":1005.6636534019785}]
[null,"PV of Construction Nominal Construction",null,null,"Currency",{"$f":"XNPV(G90,I86:AGK86,I7:AGK7)","v":1002.2260158278733},{"$f":"'Battery Carrying Charge'!M55","v":2.0700000000000003E-2}]
[]
["Replacement and Decommissioning"]
[null,"Replacement Period (Date/Check)",null,null,"Switch",{"$f":"'Battery Carrying Charge'!F52","v":"2001-05-01"},{"$f":"COUNTIF(I93:AGK93,TRUE)","v":1},null,{"$f":"$F$93=I6","v":false},false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$93=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Replacement without Inflation",null,null,"Currency",{"$f":"'Battery Carrying Charge'!F48","v":689.65517241379314},null,null,{"$f":"I93*$F$94","v":0},{"$f":"J93*$F$94","v":0},0,689.65517241379314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ93*$F$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement with Inflation",null,null,"Currency",{"$f":"SUM(I95:AGK95)","v":695.35506042003567},null,null,{"$f":"I94*I75","v":0},{"$f":"J94*J75","v":0},0,695.35506042003567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV94*BV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH94*EH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT94*GT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF94*JF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR94*LR75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD94*OD75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP94*QP75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB94*TB75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN94*VN75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ94*XZ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL94*AAL75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX94*ACX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ94*AFJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Decomissioning Date",null,null,"Switch",{"$f":"EDATE(F45,-F5)","v":"2021-04-01"},null,null,{"$f":"$F$96=I6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=BU6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=EG6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=GS6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=JE6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=LQ6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=OC6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=QO6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=TA6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=VM6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=XY6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=AAK6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=ACW6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$96=AFI6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Real Decomissioning",null,null,"Currency",{"$f":"'Battery Carrying Charge'!F54","v":0},null,null,{"$f":"$F$97*I96","v":0},{"$f":"$F$97*J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*BV96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*EH96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*GT96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*JF96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*LR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*OD96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*QP96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*TB96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*VN96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*XZ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*AAL96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*ACX96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$97*AFJ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nominal Decomissioning",null,null,"Currency",{"$f":"SUM(I98:AGK98)","v":0},null,null,{"$f":"I97*I75","v":0},{"$f":"J97*J75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV97*BV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH97*EH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT97*GT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF97*JF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR97*LR75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD97*OD75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP97*QP75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB97*TB75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN97*VN75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ97*XZ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL97*AAL75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX97*ACX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ97*AFJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Replacement and Decomissioning",null,"Currency",null,null,null,{"$f":"I98+I95","v":0},{"$f":"J98+J95","v":0},0,695.35506042003567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV98+BV95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH98+EH95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT98+GT95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF98+JF95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR98+LR95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD98+OD95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP98+QP95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB98+TB95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN98+VN95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ98+XZ95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL98+AAL95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX98+ACX95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ98+AFJ95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Date for PV Calculation  (COD)",null,null,"Date",{"$f":"EOMONTH(F34,0)","v":"2001-04-30"},null,null,{"$f":"IF(I4,$F$101,I7)","v":"2001-04-30"},{"$f":"IF(J4,$F$101,J7)","v":"2001-04-30"},"2001-04-30","2001-05-31","2001-06-30","2001-07-31","2001-08-31","2001-09-30","2001-10-31","2001-11-30","2001-12-31","2002-01-31","2002-02-28","2002-03-31","2002-04-30","2002-05-31","2002-06-30","2002-07-31","2002-08-31","2002-09-30","2002-10-31","2002-11-30","2002-12-31","2003-01-31","2003-02-28","2003-03-31","2003-04-30","2003-05-31","2003-06-30","2003-07-31","2003-08-31","2003-09-30","2003-10-31","2003-11-30","2003-12-31","2004-01-31","2004-02-29","2004-03-31","2004-04-30","2004-05-31","2004-06-30","2004-07-31","2004-08-31","2004-09-30","2004-10-31","2004-11-30","2004-12-31","2005-01-31","2005-02-28","2005-03-31","2005-04-30","2005-05-31","2005-06-30","2005-07-31","2005-08-31","2005-09-30","2005-10-31","2005-11-30","2005-12-31","2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30",{"$f":"IF(BV4,$F$101,BV7)","v":"2006-07-31"},"2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31","2007-08-31","2007-09-30","2007-10-31","2007-11-30","2007-12-31","2008-01-31","2008-02-29","2008-03-31","2008-04-30","2008-05-31","2008-06-30","2008-07-31","2008-08-31","2008-09-30","2008-10-31","2008-11-30","2008-12-31","2009-01-31","2009-02-28","2009-03-31","2009-04-30","2009-05-31","2009-06-30","2009-07-31","2009-08-31","2009-09-30","2009-10-31","2009-11-30","2009-12-31","2010-01-31","2010-02-28","2010-03-31","2010-04-30","2010-05-31","2010-06-30","2010-07-31","2010-08-31","2010-09-30","2010-10-31","2010-11-30","2010-12-31","2011-01-31","2011-02-28","2011-03-31","2011-04-30","2011-05-31","2011-06-30","2011-07-31","2011-08-31","2011-09-30","2011-10-31",{"$f":"IF(EH4,$F$101,EH7)","v":"2011-11-30"},"2011-12-31","2012-01-31","2012-02-29","2012-03-31","2012-04-30","2012-05-31","2012-06-30","2012-07-31","2012-08-31","2012-09-30","2012-10-31","2012-11-30","2012-12-31","2013-01-31","2013-02-28","2013-03-31","2013-04-30","2013-05-31","2013-06-30","2013-07-31","2013-08-31","2013-09-30","2013-10-31","2013-11-30","2013-12-31","2014-01-31","2014-02-28","2014-03-31","2014-04-30","2014-05-31","2014-06-30","2014-07-31","2014-08-31","2014-09-30","2014-10-31","2014-11-30","2014-12-31","2015-01-31","2015-02-28","2015-03-31","2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28",{"$f":"IF(GT4,$F$101,GT7)","v":"2017-03-31"},"2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30",{"$f":"IF(JF4,$F$101,JF7)","v":"2022-07-31"},"2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31",{"$f":"IF(LR4,$F$101,LR7)","v":"2027-11-30"},"2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28",{"$f":"IF(OD4,$F$101,OD7)","v":"2033-03-31"},"2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30",{"$f":"IF(QP4,$F$101,QP7)","v":"2038-07-31"},"2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31",{"$f":"IF(TB4,$F$101,TB7)","v":"2043-11-30"},"2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28",{"$f":"IF(VN4,$F$101,VN7)","v":"2049-03-31"},"2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30",{"$f":"IF(XZ4,$F$101,XZ7)","v":"2054-07-31"},"2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31",{"$f":"IF(AAL4,$F$101,AAL7)","v":"2059-11-30"},"2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28",{"$f":"IF(ACX4,$F$101,ACX7)","v":"2065-03-31"},"2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30","2067-10-31","2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30",{"$f":"IF(AFJ4,$F$101,AFJ7)","v":"2070-07-31"},"2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31"]
[]
[null,"Nominal NPV of Replacement/Rate",null,null,"Currency",{"$f":"XNPV(G103,I95:AGK95,I7:AGK7)","v":691.77331799866499},{"$f":"'Battery Carrying Charge'!M55","v":2.0700000000000003E-2},null,null,{"$f":"F33","v":3}]
[null,"Nominal NPV of Replacement and Decom to End of Constr.",null,null,"Currency",{"$f":"XNPV(G104,I99:AGK99,I101:AGK101)","v":694.14610209442742},{"$f":"'Battery Carrying Charge'!M55","v":2.0700000000000003E-2}]
[]
[null,"Date for Decom Calculation",null,null,null,null,null,null,{"$f":"I101","v":"2001-04-30"},{"$f":"J101","v":"2001-04-30"},"2001-04-30","2001-05-31","2001-06-30","2001-07-31","2001-08-31","2001-09-30","2001-10-31","2001-11-30","2001-12-31","2002-01-31","2002-02-28","2002-03-31","2002-04-30","2002-05-31","2002-06-30","2002-07-31","2002-08-31","2002-09-30","2002-10-31","2002-11-30","2002-12-31","2003-01-31","2003-02-28","2003-03-31","2003-04-30","2003-05-31","2003-06-30","2003-07-31","2003-08-31","2003-09-30","2003-10-31","2003-11-30","2003-12-31","2004-01-31","2004-02-29","2004-03-31","2004-04-30","2004-05-31","2004-06-30","2004-07-31","2004-08-31","2004-09-30","2004-10-31","2004-11-30","2004-12-31","2005-01-31","2005-02-28","2005-03-31","2005-04-30","2005-05-31","2005-06-30","2005-07-31","2005-08-31","2005-09-30","2005-10-31","2005-11-30","2005-12-31","2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31","2006-06-30",{"$f":"BV101","v":"2006-07-31"},"2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31","2007-08-31","2007-09-30","2007-10-31","2007-11-30","2007-12-31","2008-01-31","2008-02-29","2008-03-31","2008-04-30","2008-05-31","2008-06-30","2008-07-31","2008-08-31","2008-09-30","2008-10-31","2008-11-30","2008-12-31","2009-01-31","2009-02-28","2009-03-31","2009-04-30","2009-05-31","2009-06-30","2009-07-31","2009-08-31","2009-09-30","2009-10-31","2009-11-30","2009-12-31","2010-01-31","2010-02-28","2010-03-31","2010-04-30","2010-05-31","2010-06-30","2010-07-31","2010-08-31","2010-09-30","2010-10-31","2010-11-30","2010-12-31","2011-01-31","2011-02-28","2011-03-31","2011-04-30","2011-05-31","2011-06-30","2011-07-31","2011-08-31","2011-09-30","2011-10-31",{"$f":"EH101","v":"2011-11-30"},"2011-12-31","2012-01-31","2012-02-29","2012-03-31","2012-04-30","2012-05-31","2012-06-30","2012-07-31","2012-08-31","2012-09-30","2012-10-31","2012-11-30","2012-12-31","2013-01-31","2013-02-28","2013-03-31","2013-04-30","2013-05-31","2013-06-30","2013-07-31","2013-08-31","2013-09-30","2013-10-31","2013-11-30","2013-12-31","2014-01-31","2014-02-28","2014-03-31","2014-04-30","2014-05-31","2014-06-30","2014-07-31","2014-08-31","2014-09-30","2014-10-31","2014-11-30","2014-12-31","2015-01-31","2015-02-28","2015-03-31","2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28",{"$f":"GT101","v":"2017-03-31"},"2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30",{"$f":"JF101","v":"2022-07-31"},"2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31",{"$f":"LR101","v":"2027-11-30"},"2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28",{"$f":"OD101","v":"2033-03-31"},"2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30",{"$f":"QP101","v":"2038-07-31"},"2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31",{"$f":"TB101","v":"2043-11-30"},"2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28",{"$f":"VN101","v":"2049-03-31"},"2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30",{"$f":"XZ101","v":"2054-07-31"},"2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31",{"$f":"AAL101","v":"2059-11-30"},"2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28",{"$f":"ACX101","v":"2065-03-31"},"2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30","2067-10-31","2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31","2070-06-30",{"$f":"AFJ101","v":"2070-07-31"},"2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31"]
[]
[null,"Nominal NPV of Replacement/Rate",null,null,"Currency",{"$f":"XNPV(G108,I98:AGK98,I6:AGK6)","v":0},{"$f":"'Battery Carrying Charge'!M55","v":2.0700000000000003E-2}]
[null,"Nominal NPV of Replacement to End of Constr.",null,null,"Currency",{"$f":"XNPV(G109,I98:AGK98,I106:AGK106)","v":0},{"$f":"'Battery Carrying Charge'!M55","v":2.0700000000000003E-2}]
[]
["Tax Depreciation Shield"]
[null,"Operating Period",null,null,"Period",null,null,null,{"$f":"H112+I8","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,{"$f":"BT112+BU8","v":62},63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,{"$f":"EF112+EG8","v":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,{"$f":"GR112+GS8","v":190},191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"JD112+JE8","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"LP112+LQ8","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"OB112+OC8","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"QN112+QO8","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"SZ112+TA8","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"VL112+VM8","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"XX112+XY8","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"AAJ112+AAK8","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"ACV112+ACW8","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"AFH112+AFI8","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240]
[null,"Operating Year (ROUNDUP)",null,null,"Year",{"$f":"12/F15","v":12},null,null,{"$f":"ROUNDUP(I112/$F$113,0)","v":0},{"$f":"ROUNDUP(J112/$F$113,0)","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,{"$f":"ROUNDUP(BV112/$F$113,0)","v":6},6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,{"$f":"ROUNDUP(EH112/$F$113,0)","v":11},11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,{"$f":"ROUNDUP(GT112/$F$113,0)","v":16},16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(JF112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(LR112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(OD112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(QP112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(TB112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(VN112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(XZ112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(AAL112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(ACX112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(AFJ112/$F$113,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"Depreciation Rate (LOOKUP)",null,null,"Percent",null,null,null,{"$f":"LOOKUP(I113,62:62,64:64)*I8","v":0},0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,7.5000000000000006E-3,7.5000000000000006E-3,7.5000000000000006E-3,7.5000000000000006E-3,7.5000000000000006E-3,7.5000000000000006E-3,7.5000000000000006E-3,7.5000000000000006E-3,7.5000000000000006E-3,7.5000000000000006E-3,7.5000000000000006E-3,7.5000000000000006E-3,6.7500000000000017E-3,6.7500000000000017E-3,6.7500000000000017E-3,6.7500000000000017E-3,6.7500000000000017E-3,6.7500000000000017E-3,6.7500000000000017E-3,6.7500000000000017E-3,6.7500000000000017E-3,6.7500000000000017E-3,6.7500000000000017E-3,6.7500000000000017E-3,6.0750000000000005E-3,6.0750000000000005E-3,6.0750000000000005E-3,6.0750000000000005E-3,6.0750000000000005E-3,6.0750000000000005E-3,6.0750000000000005E-3,6.0750000000000005E-3,6.0750000000000005E-3,6.0750000000000005E-3,6.0750000000000005E-3,6.0750000000000005E-3,5.467500000000001E-3,5.467500000000001E-3,5.467500000000001E-3,5.467500000000001E-3,5.467500000000001E-3,5.467500000000001E-3,5.467500000000001E-3,5.467500000000001E-3,5.467500000000001E-3,5.467500000000001E-3,5.467500000000001E-3,5.467500000000001E-3,4.9207500000000006E-3,{"$f":"LOOKUP(BU113,62:62,64:64)*BU8","v":4.9207500000000006E-3},4.9207500000000006E-3,4.9207500000000006E-3,4.9207500000000006E-3,4.9207500000000006E-3,4.9207500000000006E-3,4.9207500000000006E-3,4.9207500000000006E-3,4.9207500000000006E-3,4.9207500000000006E-3,4.9207500000000006E-3,4.4286750000000008E-3,4.4286750000000008E-3,4.4286750000000008E-3,4.4286750000000008E-3,4.4286750000000008E-3,4.4286750000000008E-3,4.4286750000000008E-3,4.4286750000000008E-3,4.4286750000000008E-3,4.4286750000000008E-3,4.4286750000000008E-3,4.4286750000000008E-3,3.9858075000000007E-3,3.9858075000000007E-3,3.9858075000000007E-3,3.9858075000000007E-3,3.9858075000000007E-3,3.9858075000000007E-3,3.9858075000000007E-3,3.9858075000000007E-3,3.9858075000000007E-3,3.9858075000000007E-3,3.9858075000000007E-3,3.9858075000000007E-3,3.5872267500000003E-3,3.5872267500000003E-3,3.5872267500000003E-3,3.5872267500000003E-3,3.5872267500000003E-3,3.5872267500000003E-3,3.5872267500000003E-3,3.5872267500000003E-3,3.5872267500000003E-3,3.5872267500000003E-3,3.5872267500000003E-3,3.5872267500000003E-3,3.2285040749999998E-3,3.2285040749999998E-3,3.2285040749999998E-3,3.2285040749999998E-3,3.2285040749999998E-3,3.2285040749999998E-3,3.2285040749999998E-3,3.2285040749999998E-3,3.2285040749999998E-3,3.2285040749999998E-3,3.2285040749999998E-3,3.2285040749999998E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,{"$f":"LOOKUP(EG113,62:62,64:64)*EG8","v":2.9056536675000004E-3},2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,{"$f":"LOOKUP(GS113,62:62,64:64)*GS8","v":2.9056536675000004E-3},2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,2.9056536675000004E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(JE113,62:62,64:64)*JE8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LQ113,62:62,64:64)*LQ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OC113,62:62,64:64)*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(QO113,62:62,64:64)*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(TA113,62:62,64:64)*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(VM113,62:62,64:64)*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(XY113,62:62,64:64)*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AAK113,62:62,64:64)*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(ACW113,62:62,64:64)*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AFI113,62:62,64:64)*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement Period",null,null,"Period",null,null,null,{"$f":"H115+I93","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BT115+BU93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EF115+EG93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GR115+GS93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JD115+JE93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LP115+LQ93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OB115+OC93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QN115+QO93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SZ115+TA93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"VL115+VM93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"XX115+XY93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AAJ115+AAK93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ACV115+ACW93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AFH115+AFI93","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Replacement Year (ROUNDUP)",null,null,"Year",{"$f":"'Battery Carrying Charge'!F113","v":12},null,null,{"$f":"ROUNDUP(I115/$F$116,0)","v":0},{"$f":"ROUNDUP(J115/$F$116,0)","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(BV115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(EH115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(GT115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(JF115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(LR115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(OD115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(QP115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(TB115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(VN115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(XZ115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(AAL115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(ACX115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(AFJ115/$F$116,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Depreciation Rate on Replacement",null,null,"Percent",null,null,null,{"$f":"LOOKUP(I116,62:62,68:68)*I8","v":0},0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"LOOKUP(BU116,62:62,68:68)*BU8","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"LOOKUP(EG116,62:62,68:68)*EG8","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,{"$f":"LOOKUP(GS116,62:62,68:68)*GS8","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(JE116,62:62,68:68)*JE8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LQ116,62:62,68:68)*LQ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OC116,62:62,68:68)*OC8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(QO116,62:62,68:68)*QO8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(TA116,62:62,68:68)*TA8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(VM116,62:62,68:68)*VM8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(XY116,62:62,68:68)*XY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AAK116,62:62,68:68)*AAK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(ACW116,62:62,68:68)*ACW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AFI116,62:62,68:68)*AFI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation Expense on Base",null,null,"Currency",{"$f":"'Battery Carrying Charge'!F89","v":1005.6636534019785},null,null,{"$f":"$F$119*I114","v":0},{"$f":"$F$119*J114","v":0},0,8.3805304450164879,8.3805304450164879,8.3805304450164879,8.3805304450164879,8.3805304450164879,8.3805304450164879,8.3805304450164879,8.3805304450164879,8.3805304450164879,8.3805304450164879,8.3805304450164879,8.3805304450164879,7.5424774005148398,7.5424774005148398,7.5424774005148398,7.5424774005148398,7.5424774005148398,7.5424774005148398,7.5424774005148398,7.5424774005148398,7.5424774005148398,7.5424774005148398,7.5424774005148398,7.5424774005148398,6.7882296604633572,6.7882296604633572,6.7882296604633572,6.7882296604633572,6.7882296604633572,6.7882296604633572,6.7882296604633572,6.7882296604633572,6.7882296604633572,6.7882296604633572,6.7882296604633572,6.7882296604633572,6.1094066944170198,6.1094066944170198,6.1094066944170198,6.1094066944170198,6.1094066944170198,6.1094066944170198,6.1094066944170198,6.1094066944170198,6.1094066944170198,6.1094066944170198,6.1094066944170198,6.1094066944170198,5.4984660249753183,5.4984660249753183,5.4984660249753183,5.4984660249753183,5.4984660249753183,5.4984660249753183,5.4984660249753183,5.4984660249753183,5.4984660249753183,5.4984660249753183,5.4984660249753183,5.4984660249753183,4.9486194224777869,4.9486194224777869,{"$f":"$F$119*BV114","v":4.9486194224777869},4.9486194224777869,4.9486194224777869,4.9486194224777869,4.9486194224777869,4.9486194224777869,4.9486194224777869,4.9486194224777869,4.9486194224777869,4.9486194224777869,4.4537574802300082,4.4537574802300082,4.4537574802300082,4.4537574802300082,4.4537574802300082,4.4537574802300082,4.4537574802300082,4.4537574802300082,4.4537574802300082,4.4537574802300082,4.4537574802300082,4.4537574802300082,4.008381732207007,4.008381732207007,4.008381732207007,4.008381732207007,4.008381732207007,4.008381732207007,4.008381732207007,4.008381732207007,4.008381732207007,4.008381732207007,4.008381732207007,4.008381732207007,3.6075435589863063,3.6075435589863063,3.6075435589863063,3.6075435589863063,3.6075435589863063,3.6075435589863063,3.6075435589863063,3.6075435589863063,3.6075435589863063,3.6075435589863063,3.6075435589863063,3.6075435589863063,3.2467892030876753,3.2467892030876753,3.2467892030876753,3.2467892030876753,3.2467892030876753,3.2467892030876753,3.2467892030876753,3.2467892030876753,3.2467892030876753,3.2467892030876753,3.2467892030876753,3.2467892030876753,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,{"$f":"$F$119*EH114","v":2.9221102827789083},2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,{"$f":"$F$119*GT114","v":2.9221102827789083},2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,2.9221102827789083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*JF114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*LR114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*OD114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*QP114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*TB114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*VN114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*XZ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*AAL114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*ACX114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*AFJ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation Expense on Replacement",null,null,"Currency",{"$f":"'Battery Carrying Charge'!F95","v":695.35506042003567},null,null,{"$f":"$F$120*I117","v":0},{"$f":"$F$120*J117","v":0},0,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,{"$f":"$F$120*BV117","v":5.7946255035002974},5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,{"$f":"$F$120*EH117","v":5.7946255035002974},5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,{"$f":"$F$120*GT117","v":5.7946255035002974},5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,5.7946255035002974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*JF117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*LR117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*OD117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*QP117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*TB117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*VN117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*XZ117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*AAL117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*ACX117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*AFJ117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduction on Decomissioning",null,null,"Currency",{"$f":"'Battery Carrying Charge'!F98","v":0},null,null,{"$f":"$F$121*I96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*BU96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*EG96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*GS96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*JE96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*LQ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*OC96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*QO96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*TA96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*VM96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*XY96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*AAK96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*ACW96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*AFI96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Taxable Deductions",null,"Currency",null,null,null,{"$f":"SUM(I119:I121)","v":0},{"$f":"SUM(J119:J121)","v":0},0,14.175155948516785,14.175155948516785,14.175155948516785,14.175155948516785,14.175155948516785,14.175155948516785,14.175155948516785,14.175155948516785,14.175155948516785,14.175155948516785,14.175155948516785,14.175155948516785,13.337102904015136,13.337102904015136,13.337102904015136,13.337102904015136,13.337102904015136,13.337102904015136,13.337102904015136,13.337102904015136,13.337102904015136,13.337102904015136,13.337102904015136,13.337102904015136,12.582855163963654,12.582855163963654,12.582855163963654,12.582855163963654,12.582855163963654,12.582855163963654,12.582855163963654,12.582855163963654,12.582855163963654,12.582855163963654,12.582855163963654,12.582855163963654,11.904032197917317,11.904032197917317,11.904032197917317,11.904032197917317,11.904032197917317,11.904032197917317,11.904032197917317,11.904032197917317,11.904032197917317,11.904032197917317,11.904032197917317,11.904032197917317,11.293091528475616,11.293091528475616,11.293091528475616,11.293091528475616,11.293091528475616,11.293091528475616,11.293091528475616,11.293091528475616,11.293091528475616,11.293091528475616,11.293091528475616,11.293091528475616,10.743244925978084,10.743244925978084,{"$f":"SUM(BV119:BV121)","v":10.743244925978084},10.743244925978084,10.743244925978084,10.743244925978084,10.743244925978084,10.743244925978084,10.743244925978084,10.743244925978084,10.743244925978084,10.743244925978084,10.248382983730306,10.248382983730306,10.248382983730306,10.248382983730306,10.248382983730306,10.248382983730306,10.248382983730306,10.248382983730306,10.248382983730306,10.248382983730306,10.248382983730306,10.248382983730306,9.8030072357073053,9.8030072357073053,9.8030072357073053,9.8030072357073053,9.8030072357073053,9.8030072357073053,9.8030072357073053,9.8030072357073053,9.8030072357073053,9.8030072357073053,9.8030072357073053,9.8030072357073053,9.4021690624866032,9.4021690624866032,9.4021690624866032,9.4021690624866032,9.4021690624866032,9.4021690624866032,9.4021690624866032,9.4021690624866032,9.4021690624866032,9.4021690624866032,9.4021690624866032,9.4021690624866032,9.0414147065879718,9.0414147065879718,9.0414147065879718,9.0414147065879718,9.0414147065879718,9.0414147065879718,9.0414147065879718,9.0414147065879718,9.0414147065879718,9.0414147065879718,9.0414147065879718,9.0414147065879718,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,{"$f":"SUM(EH119:EH121)","v":8.7167357862792052},8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,{"$f":"SUM(GT119:GT121)","v":8.7167357862792052},8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,8.7167357862792052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JF119:JF121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LR119:LR121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OD119:OD121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QP119:QP121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TB119:TB121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VN119:VN121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(XZ119:XZ121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAL119:AAL121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ACX119:ACX121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AFJ119:AFJ121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Shield",null,"Currency",{"$f":"'Battery Carrying Charge'!F58","v":0.5},null,null,{"$f":"$F$123*I122","v":0},{"$f":"$F$123*J122","v":0},0,7.0875779742583926,7.0875779742583926,7.0875779742583926,7.0875779742583926,7.0875779742583926,7.0875779742583926,7.0875779742583926,7.0875779742583926,7.0875779742583926,7.0875779742583926,7.0875779742583926,7.0875779742583926,6.6685514520075682,6.6685514520075682,6.6685514520075682,6.6685514520075682,6.6685514520075682,6.6685514520075682,6.6685514520075682,6.6685514520075682,6.6685514520075682,6.6685514520075682,6.6685514520075682,6.6685514520075682,6.2914275819818268,6.2914275819818268,6.2914275819818268,6.2914275819818268,6.2914275819818268,6.2914275819818268,6.2914275819818268,6.2914275819818268,6.2914275819818268,6.2914275819818268,6.2914275819818268,6.2914275819818268,5.9520160989586586,5.9520160989586586,5.9520160989586586,5.9520160989586586,5.9520160989586586,5.9520160989586586,5.9520160989586586,5.9520160989586586,5.9520160989586586,5.9520160989586586,5.9520160989586586,5.9520160989586586,5.6465457642378079,5.6465457642378079,5.6465457642378079,5.6465457642378079,5.6465457642378079,5.6465457642378079,5.6465457642378079,5.6465457642378079,5.6465457642378079,5.6465457642378079,5.6465457642378079,5.6465457642378079,5.3716224629890421,5.3716224629890421,{"$f":"$F$123*BV122","v":5.3716224629890421},5.3716224629890421,5.3716224629890421,5.3716224629890421,5.3716224629890421,5.3716224629890421,5.3716224629890421,5.3716224629890421,5.3716224629890421,5.3716224629890421,5.1241914918651528,5.1241914918651528,5.1241914918651528,5.1241914918651528,5.1241914918651528,5.1241914918651528,5.1241914918651528,5.1241914918651528,5.1241914918651528,5.1241914918651528,5.1241914918651528,5.1241914918651528,4.9015036178536526,4.9015036178536526,4.9015036178536526,4.9015036178536526,4.9015036178536526,4.9015036178536526,4.9015036178536526,4.9015036178536526,4.9015036178536526,4.9015036178536526,4.9015036178536526,4.9015036178536526,4.7010845312433016,4.7010845312433016,4.7010845312433016,4.7010845312433016,4.7010845312433016,4.7010845312433016,4.7010845312433016,4.7010845312433016,4.7010845312433016,4.7010845312433016,4.7010845312433016,4.7010845312433016,4.5207073532939859,4.5207073532939859,4.5207073532939859,4.5207073532939859,4.5207073532939859,4.5207073532939859,4.5207073532939859,4.5207073532939859,4.5207073532939859,4.5207073532939859,4.5207073532939859,4.5207073532939859,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,{"$f":"$F$123*EH122","v":4.3583678931396026},4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,{"$f":"$F$123*GT122","v":4.3583678931396026},4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,4.3583678931396026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*JF122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*LR122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*OD122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*QP122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*TB122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*VN122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*XZ122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*AAL122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*ACX122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$123*AFJ122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Date for PV Calculation",null,null,null,null,null,null,{"$f":"I101","v":"2001-04-30"},"2001-04-30","2001-04-30","2001-05-31","2001-06-30","2001-07-31","2001-08-31","2001-09-30","2001-10-31","2001-11-30","2001-12-31","2002-01-31","2002-02-28","2002-03-31","2002-04-30","2002-05-31","2002-06-30","2002-07-31","2002-08-31","2002-09-30","2002-10-31","2002-11-30","2002-12-31","2003-01-31","2003-02-28","2003-03-31","2003-04-30","2003-05-31","2003-06-30","2003-07-31","2003-08-31","2003-09-30","2003-10-31","2003-11-30","2003-12-31","2004-01-31","2004-02-29","2004-03-31","2004-04-30","2004-05-31","2004-06-30","2004-07-31","2004-08-31","2004-09-30","2004-10-31","2004-11-30","2004-12-31","2005-01-31","2005-02-28","2005-03-31","2005-04-30","2005-05-31","2005-06-30","2005-07-31","2005-08-31","2005-09-30","2005-10-31","2005-11-30","2005-12-31","2006-01-31","2006-02-28","2006-03-31","2006-04-30","2006-05-31",{"$f":"BU101","v":"2006-06-30"},"2006-07-31","2006-08-31","2006-09-30","2006-10-31","2006-11-30","2006-12-31","2007-01-31","2007-02-28","2007-03-31","2007-04-30","2007-05-31","2007-06-30","2007-07-31","2007-08-31","2007-09-30","2007-10-31","2007-11-30","2007-12-31","2008-01-31","2008-02-29","2008-03-31","2008-04-30","2008-05-31","2008-06-30","2008-07-31","2008-08-31","2008-09-30","2008-10-31","2008-11-30","2008-12-31","2009-01-31","2009-02-28","2009-03-31","2009-04-30","2009-05-31","2009-06-30","2009-07-31","2009-08-31","2009-09-30","2009-10-31","2009-11-30","2009-12-31","2010-01-31","2010-02-28","2010-03-31","2010-04-30","2010-05-31","2010-06-30","2010-07-31","2010-08-31","2010-09-30","2010-10-31","2010-11-30","2010-12-31","2011-01-31","2011-02-28","2011-03-31","2011-04-30","2011-05-31","2011-06-30","2011-07-31","2011-08-31","2011-09-30",{"$f":"EG101","v":"2011-10-31"},"2011-11-30","2011-12-31","2012-01-31","2012-02-29","2012-03-31","2012-04-30","2012-05-31","2012-06-30","2012-07-31","2012-08-31","2012-09-30","2012-10-31","2012-11-30","2012-12-31","2013-01-31","2013-02-28","2013-03-31","2013-04-30","2013-05-31","2013-06-30","2013-07-31","2013-08-31","2013-09-30","2013-10-31","2013-11-30","2013-12-31","2014-01-31","2014-02-28","2014-03-31","2014-04-30","2014-05-31","2014-06-30","2014-07-31","2014-08-31","2014-09-30","2014-10-31","2014-11-30","2014-12-31","2015-01-31","2015-02-28","2015-03-31","2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31",{"$f":"GS101","v":"2017-02-28"},"2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31",{"$f":"JE101","v":"2022-06-30"},"2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30",{"$f":"LQ101","v":"2027-10-31"},"2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31",{"$f":"OC101","v":"2033-02-28"},"2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31",{"$f":"QO101","v":"2038-06-30"},"2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30",{"$f":"TA101","v":"2043-10-31"},"2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31",{"$f":"VM101","v":"2049-02-28"},"2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31",{"$f":"XY101","v":"2054-06-30"},"2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30",{"$f":"AAK101","v":"2059-10-31"},"2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31",{"$f":"ACW101","v":"2065-02-28"},"2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30","2067-10-31","2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31","2070-02-28","2070-03-31","2070-04-30","2070-05-31",{"$f":"AFI101","v":"2070-06-30"},"2070-07-31","2070-08-31","2070-09-30","2070-10-31","2070-11-30","2070-12-31","2071-01-31","2071-02-28","2071-03-31","2071-04-30","2071-05-31","2071-06-30","2071-07-31","2071-08-31","2071-09-30","2071-10-31","2071-11-30","2071-12-31","2072-01-31","2072-02-29","2072-03-31","2072-04-30","2072-05-31","2072-06-30","2072-07-31","2072-08-31","2072-09-30","2072-10-31"]
[null,null,"Inflation from COD",null,"Index",{"$f":"'Battery Carrying Charge'!F22","v":2.0598362698427408E-3},null,1,{"$f":"H137*(1+$F$137*I8)","v":1},1,1,1.0020598362698427,1.004123915465144,1.0061922463256356,1.0082648376090517,1.0103416980911659,1.0124228365658285,1.0145082618450039,1.0165979827588074,1.0186920081555431,1.0207903469017408,1.0228930078821943,1.0249999999999986,1.0271113321765875,1.0292270133517714,1.0313470524837753,1.0334714585492768,1.0356002405434439,1.0377334074799731,1.0398709683911278,1.0420129323277763,1.0441593083594303,1.0463101055742829,1.0484653330792479,1.0506249999999973,1.0527891154810007,1.0549576886855641,1.057130728795868,1.0593082450130069,1.0614902465570282,1.0636767426669707,1.0658677426009042,1.068063255635969,1.0702632910684142,1.0724678582136382,1.0746769664062272,1.0768906249999954,1.079108843368024,1.0813316309027015,1.0835589970157631,1.0857909511383306,1.0880275027209523,1.0902686612336434,1.0925144361659254,1.0947648370268668,1.0970198733451233,1.099279554668978,1.1015438905663817,1.103812890624994,1.1060865644522233,1.1083649216752678,1.1106479719411559,1.1129357249167877,1.1152281902889751,1.1175253777644834,1.1198272970700724,1.1221339579525373,1.1244453701787502,1.1267615435357012,1.1290824878305401,1.1314082128906178,1.1337387285635279,{"$f":"BT137*(1+$F$137*BU8)","v":1.1360740447171485},1.1384141712396838,1.1407591180397063,1.1431088950461983,1.1454635122085943,1.1478229794968231,1.1501873069013495,1.1525565044332176,1.1549305821240923,1.157309550026302,1.1596934182128815,1.1620821967776143,1.1644758958350754,1.1668745255206741,1.169278095990697,1.1716866174223513,1.1741001000138072,1.1765185539842415,1.1789419895738813,1.1813704170440462,1.1838038466771927,1.1862422887769577,1.1886857536682018,1.1911342516970529,1.1935877932309504,1.1960463886586892,1.1985100483904627,1.2009787828579084,1.2034526025141508,1.2059315178338461,1.2084155393132268,1.2109046774701457,1.213398942844121,1.2158983459963801,1.2184028975099053,1.2209126079894776,1.2234274880617226,1.2259475483751547,1.2284727996002227,1.2310032524293546,1.2335389175770031,1.2360798057796907,1.2386259277960558,1.2411772944068977,1.2437339164152224,1.246295804646288,1.2488629699476512,1.2514354231892129,1.2540131752632639,1.2565962370845318,1.2591846195902265,1.2617783337400865,1.2643773905164262,1.2669818009241811,1.2695915759909555,1.2722067267670685,1.2748272643256011,1.2774531997624434,1.2800845441963409,1.2827213087689415,1.2853635046448439,1.2880111430116437,1.2906642350799806,1.2933227920835872,{"$f":"EF137*(1+$F$137*EG8)","v":1.2959868252793354},1.2986563459472842,1.3013313653907279,1.3040118949362438,1.3066979459337398,1.309389529756503,1.3120866578012478,1.3147893414881635,1.3174975922609635,1.3202114215869332,1.3229308409569787,1.3256558618856753,1.328386495911317,1.3311227545959643,1.333864649525494,1.3366121923096477,1.3393653945820811,1.3421242680004135,1.3448888242462769,1.3476590750253654,1.3504350320674854,1.3532167071266041,1.3560041119809008,1.358797258432815,1.3615961583090979,1.3644008234608616,1.3672112657636295,1.3700274971173871,1.3728495294466314,1.3756773747004221,1.378511044852432,1.3813505519009979,1.3841959078691708,1.3870471248047676,1.3899042147804215,1.3927671898936336,1.3956360622668234,1.398510844047381,1.4013915474077181,1.4042781845453196,1.4071707676827949,1.4100693090679304,1.4129738209737406,1.4158843156985206,1.4188008055658978,1.4217233029248846,1.4246518201499299,1.4275863696409721,1.4305269638234916,1.4334736151485632,1.4364263360929088,1.4393851391589503,1.4423500368748625,1.4453210417946263,1.4482981664980819,1.4512814235909814,1.4542708257050432,1.4572663854980046,1.4602681156536761,1.4632760288819944,1.4662901379190769,1.4693104555272753,1.4723369944952296,1.475369767637922,{"$f":"GR137*(1+$F$137*GS8)","v":1.478408787796732},1.4814540678394901,1.4845056206605318,1.4875634591807538,1.4906275963476672,1.4936980451354527,1.4967748185450158,1.4998579296040422,1.5029473913670519,1.5060432169154554,1.5091454193576086,1.5122540118288685,1.5153690074916488,1.5184904195354758,1.5216182611770437,1.5247525456602713,1.5278932862563575,1.5310404962638375,1.5341941890086399,1.5373543778441419,1.5405210761512267,1.5436942973383401,1.5468740548415469,1.5500603621245883,1.5532532326789381,1.5564526800238607,1.5596587177064678,1.562871359301776,1.5660906184127643,1.5693165086704313,1.5725490437338536,1.5757882372902432,1.5790341030550052,1.5822866547717966,1.5855459062125836,1.5888118711777011,1.5920845634959095,1.5953639970244551,1.5986501856491273,1.6019431432843183,1.6052428838730812,1.60854942138719,1.6118627698271979,1.6151829432224971,1.6185099556313782,1.6218438211410893,1.625184553867896,1.6285321679571412,1.631886677583305,1.6352480969500642,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,{"$f":"JD137*(1+$F$137*JE8)","v":1.6386164402903534},1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,{"$f":"LP137*(1+$F$137*LQ8)","v":1.6386164402903534},1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,{"$f":"OB137*(1+$F$137*OC8)","v":1.6386164402903534},1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,{"$f":"QN137*(1+$F$137*QO8)","v":1.6386164402903534},1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,{"$f":"SZ137*(1+$F$137*TA8)","v":1.6386164402903534},1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,{"$f":"VL137*(1+$F$137*VM8)","v":1.6386164402903534},1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,{"$f":"XX137*(1+$F$137*XY8)","v":1.6386164402903534},1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,{"$f":"AAJ137*(1+$F$137*AAK8)","v":1.6386164402903534},1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,{"$f":"ACV137*(1+$F$137*ACW8)","v":1.6386164402903534},1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,{"$f":"AFH137*(1+$F$137*AFI8)","v":1.6386164402903534},1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534,1.6386164402903534]
[null,null,"Tax Adder",null,"%",{"$f":"F58/(1-F58)","v":1},null,{"$f":"$F$141*H140","v":0},{"$f":"$F$141*I140","v":0},0,0,2.8003492951079885,2.8061175561542804,2.8118976988738895,2.8176897477411171,2.8234937272806784,2.8293096620678044,2.8351375767283478,2.8409774959388874,2.8468294444268296,2.8526934469705161,2.8585695283993284,2.8644577135937928,2.8703580274856844,2.8762704950581339,2.8821951413457332,2.8881319914346415,2.894081070462692,2.9000424036194961,2.9060160161465531,2.9120019333373559,2.9180001805374962,2.9240107831447752,2.9300337666093084,2.9360691564336339,2.9421169781728223,2.9481772574345828,2.954250019879372,2.9603352912205025,2.9664330972242543,2.9725434637099784,2.9786664165502121,2.9848019816707851,2.9909501850509286,2.9971110527233895,3.0032846107745357,3.00947088534447,3.0156699026271383,3.0218816888704425,3.0281062703763517,3.0343436735010108,3.0405939246548561,3.0468570503027239,3.0531330769639635,3.0594220312125504,3.0657239396771985,3.0720388290414711,3.0783667260438956,3.0847076574780781,3.0910616501928128,3.0974287310922,3.103808927135757,3.1102022653385331,3.1166087727712246,3.1230284765602887,3.1294614038880595,3.135907581992861,3.1423670381691253,3.1488397997675044,3.15532589419499,3.161825348915027,3.1683381914476305,{"$f":"$F$141*BU140","v":3.1748644493695024},3.1814041503141479,3.1879573219719934,3.194523992090502,3.201104188474293,3.207697938985258,3.2143052715426794,3.2209262141233492,3.227560794761688,3.2342090415498603,3.2408709826378979,3.2475466462338161,3.254236060603735,3.2609392540719964,3.2676562550212878,3.2743870918927591,3.2811317931861446,3.2878903874598833,3.2946629033312407,3.301449369476428,3.3082498146307247,3.3150642675886015,3.3218927572038406,3.3287353123896568,3.3355919621188233,3.3424627354237915,3.3493476613968149,3.356246769190073,3.3631600880157935,3.3700876471463763,3.3770294759145174,3.383985603713334,3.3909560599964887,3.3979408742783126,3.4049400761339319,3.4119536951993936,3.4189817611717892,3.4260243038093816,3.433081352931731,3.4401529384198208,3.4472390902161845,3.4543398383250312,3.4614552128123757,3.4685852438061628,3.4757299614963961,3.4828893961352656,3.4900635780372755,3.4972525375793739,3.5044563052010793,3.5116749114046111,3.5189083867550197,3.5261567618803111,3.5334200674715834,3.5406983342831517,3.5479915931326804,3.5552998749013121,3.5626232105338009,3.5699616310386424,3.5773151674882029,3.5846838510188532,3.5920677128311018,3.5994667841897225,3.6068810964238907,3.6143106809273147,{"$f":"$F$141*EG140","v":3.6217555691583692},3.6292157926402266,3.6366913829609935,3.6441823717738413,3.6516887907971425,3.6592106718146042,3.6667480466754037,3.6743009472943204,3.681869405651875,3.689453453794461,3.6970531238344839,3.704668447950493,3.7122994583873234,3.7199461874562267,3.7276086675350122,3.7352869310681811,3.7429810105670649,3.7506909386099636,3.7584167478422827,3.7661584709766722,3.7739161407931654,3.7816897901393158,3.789479451930339,3.7972851591492494,3.8051069448470005,3.8129448421426271,3.8207988842233824,3.8286691043448808,3.8365555358312364,3.8444582120752075,3.8523771665383348,3.8603124327510843,3.8682640443129901,3.8762320348927943,3.8842164382285924,3.8922172881279757,3.9002346184681702,3.9082684631961873,3.916318856328961,3.9243858319534963,3.9324694242270111,3.9405696673770816,3.9486865957017869,3.9568202435698554,3.9649706454208085,3.9731378357651082,3.9813218491843014,3.9895227203311685,3.997740483929868,4.0059751747760854,4.0142268277371791,4.0224954777523276,4.0307811598326797,4.0390839090615023,4.0474037605943254,4.0557407496590958,4.0640949115563227,4.0724662816592296,4.0808548954139034,4.0892607883394421,4.0976839960281088,4.1061245541454818,4.114582498430603,4.12305786469613,{"$f":"$F$141*GS140","v":4.131550688828491},4.1400610067880343,4.1485888546091774,4.1571342684005668,4.1656972843452253,4.1742779387007047,4.1828762677992453,4.1914923080479225,4.2001260959288063,4.2087776679991142,4.217447060891363,4.2261343113135288,4.2348394560491993,4.243562531957731,4.2523035759744028,4.2610626251105774,4.269839716453852,4.2786348871682183,4.2874481744942221,4.2962796157491168,4.305129248327022,4.3139971096990868,4.3228832374136417,4.3317876690963617,4.3407104424504244,4.3496515952566686,4.358611165373758,4.367589190738336,4.3765857093651919,4.385600759347418,4.3946343788565718,4.4036866061428386,4.412757479535192,4.4218470374415588,4.4309553183489774,4.440082360823765,4.4492282035116792,4.4583928851380792,4.4675764445080954,4.4767789205067885,4.4860003520993157,4.4952407783310973,4.5045002383279797,4.513778771296403,4.5230764165235655,4.532393213377591,4.5417292013076951,4.5510844198443525,4.5604589085994647,4.5698527072665254,4.5792658556207915,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*JE140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*LQ140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*OC140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*QO140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*TA140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*VM140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*XY140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*AAK140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*ACW140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*AFI140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation Index",null,null,"Index",{"$f":"LOOKUP(F155,6:6,75:75)","v":1.0082648376090517}]
[null,null,"(ROE*OE)/(1-t)",null,"Currency",{"$f":"'Battery Carrying Charge'!F145","v":0.5},null,null,{"$f":"I166*I167/(1-$F$172)","v":0},{"$f":"J166*J167/(1-$F$172)","v":0},0,2.8832914465519472,2.8713887406204468,2.8594561476816165,2.8474935971046897,2.8355010180981122,2.8234783397091543,2.8114254908235767,2.7993424001652616,2.7872289962958514,2.7750852076143899,2.762910962356977,2.7507061885963715,2.7384708142416705,2.7269155381013026,2.7153307171227965,2.7037162807494268,2.6920721582627589,2.6803982787822793,2.6686945712650312,2.6569609645052661,2.6451973871340604,2.6334037676189745,2.6215800342636633,2.60972611520753,2.597841938425355,2.5865671256839797,2.5752629910580254,2.5639294638508736,2.552566473202885,2.5411739480910311,2.5297518173285529,2.5183000095645616,2.5068184532836937,2.4953070768057333,2.4837658082852445,2.4721945757112054,2.4605933069066297,2.449537654089549,2.4384527925371255,2.4273386512144697,2.4161951589220192,2.4050222442951599,2.3938198358038556,2.3825878617522864,2.3713262502784622,2.3600349293538594,2.3487138267830372,2.3373628702032723,2.3259819870841807,2.3150892568325485,2.3041673295899963,2.293216133798873,2.2822355977348536,2.2712256495065533,2.2601862170551614,2.2491172281540543,2.2380186104084223,2.2268902912548905,2.2157321979611329,2.204544257625503,2.1933263971766399,2.1825448802677854,{"$f":"BV166*BV167/(1-$F$172)","v":2.171734084194632},2.1608939367045821,2.1500243653760434,2.1391252976180453,2.1281966606698535,2.1172383816005778,2.1062503873088088,2.0952326045222165,2.0841849597971613,2.073107379518317,2.0619997898982798,2.0512818201823957,2.0405344018747917,2.0297574618666543,2.0189509268775625,2.0081147234550745,1.9972487779743655,1.9863530166378121,1.9754273654746184,1.9644717503404086,1.9534860969168524,1.9424703307112472,1.931424377056149,1.9207258939936522,1.9099977115787763,1.8992397556948895,1.8884519520508216,1.8776342261804939,1.8667865034425013,1.8559087090197264,1.8450007679189404,1.8340626049703905,1.8230941448274198,1.8120953119660459,1.8010660306845667,1.7903461846993893,1.7795963125180185,1.7688163388728744,1.7580061883186835,1.7471657852320566,1.7362950538111068,1.7253939180750202,1.71446230186366,1.7035001288371623,1.6925073224755138,1.6814838060781592,1.6704295027635747,1.6596502991054753,1.6488406709684504,1.6380005417983625,1.6271298348599299,1.6162284732363292,1.6052963798287569,1.594333477356044,1.5833396883542188,1.5723149351760968,1.5612591399908675,1.5501722247836731,1.5390541113551894,1.5281800885941506,1.5172751757293783,1.5063392947910825,1.4953723676246582,1.484374315890244,{"$f":"EH166*EH167/(1-$F$172)","v":1.4733450610623098},1.4622845244292373,1.4511926270928814,1.4400692899681611,1.4289144337826207,1.4177279790760091,1.4065098461998466,1.3952599553170069,1.3839782264012717,1.3726645792369088,1.361318933418237,1.3499412083491995,1.3385313232429175,1.3270891971212673,1.315614748814441,1.3041078969605022,1.2925685600049566,1.2809966562003146,1.2693921036056433,1.257754820086129,1.2460847233126435,1.2343817307612854,1.2226457597129532,1.2108767272528886,1.1990745502702338,1.1872391454575919,1.1753704293105662,1.1634683181273255,1.1515327280081427,1.1395635748549513,1.1275607743708893,1.1155242420598539,1.1034538932260363,1.0913496429734801,1.0792114062056122,1.0670390976247983,1.054832631731879,1.0425919228257103,1.0303168850027047,1.0180074321563723,1.0056634779768572,0.99328493595047751,0.9808717193592591,0.96842374128046937,0.9559409145861506,0.94342315194266246,0.93087036581020099,0.91828246844233741,0.90565937188554502,0.89300098797873417,0.88030722835276898,0.86757800443000432,0.85481322742380406,0.84201280833807679,0.82917665796678275,0.81630468689347435,0.80339680549080006,0.79045292392004318,0.77747295213062817,0.76445679985964043,0.75140437663135073,0.73831559175672257,0.72519035433293166,0.71202857324288715,{"$f":"GT166*GT167/(1-$F$172)","v":0.69883015715472385},0.68559501452133853,0.67232305357988786,0.65901418235129661,0.64566830863976965,0.63228534003230608,0.6188651838981919,0.60540774738851455,0.59191293743566464,0.57838066075284655,0.5648108238335634,0.55120333295113533,0.53755809415818945,0.52387501328616215,0.51015399594479716,0.49639494752163854,0.48259777318153124,0.46876237786611241,0.45488866629330382,0.44097654295680405,0.42702591212558394,0.41303667784336889,0.39900874392813235,0.38494201397158406,0.37083639133865359,0.3566917791669757,0.34250808036637925,0.32828519761836267,0.31402303337558007,0.29972148986132413,0.28538046906899889,0.27099987276160703,0.25657960247121853,0.24211955949845101,0.22761964491194461,0.21307975954783581,0.19849980400922887,0.18387967866566696,0.16921928365260455,0.15451851887087276,0.1397772839861513,0.12499547842843456,0.11017300139149443,9.5309751832344761E-2,8.0405628470710172E-2,6.5460529788479174E-2,5.0474354029172386E-2,3.5446999197398341E-2,2.0378363058313313E-2,5.2683431370776123E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF166*JF167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR166*LR167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD166*OD167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP166*QP167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB166*TB167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN166*VN167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ166*XZ167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL166*AAL167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX166*ACX167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ166*AFJ167/(1-$F$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"New Equity Issues",null,"Currency",{"$f":"1-F186","v":0.15000000000000002},null,null,{"$f":"I184*$F$187","v":75.154487707147723},{"$f":"J184*$F$187","v":75.437721189209782},104.37925442810344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ184*$F$187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Return Capitalised",null,null,null,null,null,{"$f":"I84","v":0},0.85618361627622974,1.7155939176689536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest Expensed",null,null,null,null,null,{"$f":"I206","v":0},{"$f":"J206","v":0.84252279546108255},1.6882207927278772,2.8583691619322544,2.8465693393306113,2.834739888055736,2.8228807380873806,2.8109918192458823,2.7990730611918115,2.787124393425616,2.775145745287265,2.7631370459558942,2.7510982244494491,2.7390292096243218,2.7269299301750012,2.7148003146337056,2.7033449187469212,2.69186023339849,2.6803461886415634,2.6688027143689723,2.6572297403128724,2.645627196044384,2.633995010973234,2.6223331143473958,2.6106414352527261,2.5989199026126082,2.5871684451875856,2.5753869915749985,2.5642096348478272,2.5530032096854334,2.541767646002274,2.5305028735511979,2.5192088219230864,2.5078854205464851,2.4965325986872471,2.4851502854481642,2.4737384097686017,2.462296900424136,2.450825686026183,2.4393246950216332,2.428364603867768,2.4173755564498851,2.4063574823471008,2.3953103109752778,2.3842339715866561,2.3731283932694862,2.361993504947661,2.3508292353803455,2.339635513161606,2.3284122667200404,2.3171594243184068,2.3058769140532474,2.2950783372122747,2.284250815750192,2.2733942787278729,2.262508655040953,2.2515938734194569,2.2406498624274258,2.2296765504625418,2.2186738657557545,2.2076417363709022,2.1965800902043391,2.1854888549845537,2.1743679582717936,2.1636796334796635,{"$f":"BV206","v":2.1529622826033248},2.1422158340147122,2.1314402159182237,2.1206353563503408,2.1098011831792483,2.0989376241044564,2.0880446066564162,2.0771220581961392,2.0661699059148138,2.0551880768334208,2.0441764978023502,2.0335511709207967,2.0228966499920911,2.0122128625393558,2.0014997359155768,1.9907571973032212,1.979985173713847,1.9691835919877192,1.9583523787934189,1.9474914606274571,1.9366007638138814,1.925680214503888,1.9147297386754281,1.9041237300106209,1.893488278705507,1.8828233112840871,1.8721287540973492,1.8614045333228715,1.85065057496443,1.8398668048516036,1.8290531486393777,1.8182095318077502,1.8073358796613308,1.796432117328945,1.7854981697632357,1.7748709828302836,1.7642140292383413,1.7535272343704236,1.7428105234333791,1.732063821457491,1.7212870532960725,1.7104801436250672,1.6996430169426451,1.6887755975687959,1.6778778096449274,1.6669495771334555,1.6559908238174004,1.6453047922809974,1.6345885992455087,1.6238421688185054,1.6130654249279865,1.6022582913219665,1.59142069156807,1.5805525490531158,1.5696537869827083,1.5587243283808243,1.5477640960893972,1.5367730127679049,1.5257510008929527,1.5149709698407763,1.5041603156894219,1.4933189611430528,1.4824468287226016,1.4715438407653558,{"$f":"EH206","v":1.460609919424537},1.449644986668881,1.4386489642822193,1.4276217738630541,1.4165633368241382,1.4054735743920497,1.3943524076067697,1.3831997573212536,1.3720155442010076,1.36079968872366,1.3495521111785336,1.3382727316662146,1.3269614700981256,1.315618246196091,1.3042429794919066,1.2928355893269072,1.2813959948515319,1.269924115024887,1.2584198686143138,1.2468831741949493,1.2353139501492878,1.2237121146667438,1.2120775857432111,1.2004102811806217,1.1887101185865052,1.1769770153735439,1.1652108887591315,1.1534116557649259,1.1415792332164054,1.1297135377424212,1.1178144857747494,1.1058819935476418,1.0939159770973779,1.081916352261812,1.0698830346799237,1.0578159397913627,1.0457149828359971,1.0335800788534575,1.0214111426826822,1.009208088961459,0.99697083212596915,0.98469928641032678,0.97239336584611968,0.96005298426194963,0.94767805528296944,0.93526849233041909,0.9228242086211641,0.91034511716722899,0.89783113077533161,0.88528216204641574,0.87269812337518426,0.86007892694962873,0.84742448475056043,0.83473470855113729,0.82200950991639432,0.80924880020276746,0.79645249055762246,0.78362049191877636,0.77075271501402254,0.75784907036065408,0.74490946826498328,0.73193381882186359,0.71892203191420878,0.70587401721250909,{"$f":"GT206","v":0.69278968417435272},0.67966894204393735,0.66651169985158765,0.65331786641326939,0.64008735033010156,0.6268200599878675,0.61351590355652763,0.60017478898972765,0.58679662402430754,0.5733813161798077,0.55992877275797837,0.54643890084228197,0.53291160729739862,0.51934679876872902,0.50574438168189639,0.49210426224224757,0.47842634643435217,0.46471054002150175,0.45095674854520734,0.43716487732469622,0.42333483145640594,0.40946651581348026,0.39555983504526115,0.38161469357678079,0.36763099560825274,0.35360864511456169,0.33954754584475128,0.32544760132151268,0.31130871484067046,0.29713078947066685,0.28291372805204745,0.26865743319694235,0.25436180728854929,0.2400267524806137,0.22565217069690791,0.21123796363070954,0.19678403274427894,0.18229027926833494,0.16775660420152955,0.15318290830992207,0.13856909212645094,0.12391505595040517,0.10922069984689492,9.4485923646320469E-2,7.9710626943838986E-2,6.489470909883277E-2,5.0038069234373254E-2,3.5140606236686051E-2,2.0202218754613647E-2,5.2228051990775085E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,{"$f":"JF206","v":-9.7977362574614424E-3},-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,{"$f":"LR206","v":-9.7977362574614424E-3},-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,{"$f":"OD206","v":-9.7977362574614424E-3},-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,{"$f":"QP206","v":-9.7977362574614424E-3},-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,{"$f":"TB206","v":-9.7977362574614424E-3},-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,{"$f":"VN206","v":-9.7977362574614424E-3},-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,{"$f":"XZ206","v":-9.7977362574614424E-3},-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,{"$f":"AAL206","v":-9.7977362574614424E-3},-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,{"$f":"ACX206","v":-9.7977362574614424E-3},-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,{"$f":"AFJ206","v":-9.7977362574614424E-3},-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3,-9.7977362574614424E-3]
[null,null,"Revenues",null,null,null,null,null,{"$f":"I215","v":0},{"$f":"J215","v":0},0,5.6006985902159769,5.6122351123085608,5.623795397747779,5.6353794954822343,5.6469874545613568,5.6586193241356089,5.6702751534566955,5.6819549918777748,5.6936588888536592,5.7053868939410322,5.7171390567986569,5.7289154271875855,5.7407160549713687,5.7525409901162678,5.7643902826914664,5.776263982869283,5.7881621409253841,5.8000848072389921,5.8120320322931063,5.8240038666747118,5.8360003610749924,5.8480215662895505,5.8600675332186167,5.8721383128672677,5.8842339563456445,5.8963545148691656,5.9085000397587439,5.9206705824410051,5.9328661944485086,5.9450869274199567,5.9573328331004243,5.9696039633415703,5.9819003701018572,5.994222105446779,6.0065692215490714,6.0189417706889401,6.0313398052542766,6.043763377740885,6.0562125407527034,6.0686873470020215,6.0811878493097122,6.0937141006054478,6.106266153927927,6.1188440624251008,6.1314478793543969,6.1440776580829422,6.1567334520877912,6.1694153149561561,6.1821233003856255,6.1948574621843999,6.2076178542715139,6.2204045306770661,6.2332175455424492,6.2460569531205774,6.258922807776119,6.271815163985722,6.2847340763382507,6.2976795995350088,6.31065178838998,6.323650697830054,6.336676382895261,6.3497288987390048,{"$f":"BV215","v":6.3628083006282958},6.3759146439439869,6.3890479841810039,6.402208376948586,6.415395877970516,6.4286105430853588,6.4418524282466985,6.455121589523376,6.4684180830997207,6.4817419652757957,6.4950932924676321,6.5084721212074701,6.5218785081439927,6.5353125100425755,6.5487741837855182,6.5622635863722891,6.5757807749197665,6.5893258066624814,6.602898738952856,6.6164996292614493,6.630128535177203,6.6437855144076812,6.6574706247793136,6.6711839242376465,6.6849254708475829,6.6986953227936299,6.7124935383801461,6.7263201760315869,6.7401752942927526,6.7540589518290348,6.767971207426668,6.7819121199929775,6.7958817485566252,6.8098801522678638,6.8239073903987872,6.8379635223435784,6.8520486076187632,6.866162705863462,6.8803058768396417,6.8944781804323689,6.9086796766500624,6.9229104256247513,6.9371704876123257,6.9514599229927923,6.9657787922705312,6.980127156074551,6.9945050751587479,7.0089126104021586,7.0233498228092222,7.0378167735100394,7.0523135237606223,7.0668401349431669,7.0813966685663035,7.0959831862653608,7.1105997498026241,7.1252464210676019,7.1399232620772848,7.1546303349764058,7.1693677020377065,7.1841354256622036,7.1989335683794451,7.2137621928477813,7.2286213618546293,7.2435111383167383,{"$f":"EH215","v":7.2584315852804533},7.273382765921987,7.2883647435476826,7.303377581594285,7.3184213436292085,7.3334960933508073,7.3486018945886409,7.3637388113037501,7.378906907588922,7.3941062476689678,7.409336895900986,7.4245989167746469,7.4398923749124535,7.4552173350700244,7.4705738621363622,7.4859620211341298,7.5013818772199272,7.5168334956845655,7.5323169419533444,7.5478322815863308,7.5633795802786317,7.5789589038606779,7.5945703182984987,7.610213889694001,7.6258896842852542,7.6415977684467649,7.6573382086897617,7.6731110716624729,7.6889164241504151,7.7047543330766697,7.7206248655021685,7.7365280886259802,7.7524640697855887,7.7684328764571848,7.7844345762559515,7.8004692369363404,7.8165369263923745,7.8326377126579221,7.8487716639069927,7.8649388484540221,7.8811393347541632,7.8973731914035739,7.9136404871397108,7.9299412908416169,7.9462756715302163,7.9626436983686029,7.979045440662337,7.9954809678597361,8.0119503495521709,8.0284536554743582,8.0449909555046553,8.0615623196653594,8.0781678181230046,8.0948075211886508,8.1114814993181916,8.1281898231126455,8.1449325633184593,8.1617097908278069,8.1785215766788841,8.1953679920562177,8.2122491082909637,8.2291649968612059,8.24611572939226,8.2631013776569819,{"$f":"GT215","v":8.2801220135760687},8.2971777092183547,8.3142685368011335,8.3313945686904507,8.3485558774014095,8.3657525355984905,8.382984616095845,8.4002521918576125,8.4175553359982285,8.434894121782726,8.4522686226270576,8.4696789120983986,8.4871250639154621,8.5046071519488056,8.5221252502211549,8.5396794329077039,8.5572697743364365,8.5748963489884442,8.5925592314982335,8.6102584966540441,8.6279942193981736,8.6457664748272833,8.6635753381927234,8.6814208849008487,8.6993031905133371,8.7172223307475161,8.7351783814766719,8.7531714187303837,8.771201518694836,8.7892687577131436,8.8073732122856772,8.8255149590703841,8.8436940748831177,8.8619106366979548,8.8801647216475299,8.8984564070233585,8.9167857702761584,8.9351528890161909,8.953557841013577,8.9720007041986314,8.9904815566621945,9.0090004766559595,9.0275575425928061,9.046152833047131,9.0647864267551821,9.0834584026153902,9.102168839688705,9.1209178171989294,9.1397054145330507,9.1585317112415829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,{"$f":"I245+I246-I247","v":75.154487707147723},{"$f":"J245+J246-J247","v":150.59220889635759},254.97146332446093,253.91889877969223,252.86369130612687,251.80583465783715,250.74532257467675,249.68214878224663,248.61630699186523,247.54779090053597,246.47659419091539,245.40271053128117,244.32613357550181,243.24685696300156,242.16487431873179,241.14303323147328,240.11857947367713,239.09150680596318,238.0618089746512,237.02947971172816,235.99451273481611,234.9569017471413,233.91664043750029,232.87372248022982,231.82814153517234,230.77989124764539,229.72896524840888,228.73192573413584,227.73229326526314,226.73006159003975,225.72522444229853,224.71777554142389,223.70770859232127,222.69501728538208,221.67969529645308,220.66173628680309,219.64113390309032,218.61788177733015,217.59197352686158,216.61431447676824,215.63407247794069,214.65124124871434,213.66581449286252,212.67778589956288,211.68714914336471,210.69389788415685,209.69802576713366,208.69952642276286,207.6983934667515,206.69462050001371,205.68820110863737,204.72494941405802,203.75911580931194,202.79069396650638,201.81967754300948,200.84606018141622,199.86983550951601,198.89099714025832,197.90953867171996,196.92545368707133,195.93873575454234,194.94937842738986,193.95737524386266,193.00395822235572,192.04795202403307,{"$f":"BV245+BV246-BV247","v":191.08935025954747},190.12814652460719,189.16433439994231,188.19790745127068,187.22885922926301,186.25718326951102,185.28287309249163,184.30592220353287,183.3263240927804,182.34407223516283,181.39627473602542,180.44587307748793,179.49286079448729,178.53723140678497,177.57897841893063,176.61809532022988,175.65457558470769,174.68841267107527,173.71960002269398,172.74813106754235,171.77399921817894,170.79719787170993,169.85112359085326,168.90242297565746,167.95108947193731,166.99711651007308,166.04049750497776,165.08122585606014,164.11929494719055,163.15469814666579,162.18742880717244,161.21748026575332,160.24484584377029,159.26951884686929,158.32155542793635,157.37093677163892,156.41765622201274,155.46170710737991,154.50308274031161,153.54177641759443,152.57778142019225,151.61109101321134,150.64169844586453,149.66959695143399,148.69477974723637,147.71724003458516,146.76402757544764,145.80812465852728,144.84952451408861,143.88822035637742,142.92420538358562,141.95747277781254,140.98801570503076,140.01582731504755,139.04090074146845,138.06322910166094,137.08280549671696,136.09962301141604,135.13802563321093,134.17369662169816,133.20662908195504,132.23681610271564,131.26425075633168,130.28892609873603,{"$f":"EH245+EH246-EH247","v":129.31083516940566},128.32997099132285,127.34632657093903,126.35989489813591,125.37066894618836,124.37864167172607,123.38380601469653,122.38615489832574,121.38568122908084,120.38237789663167,119.37623777381296,118.36725371658498,117.35541856399607,116.34072513814378,115.32316624413563,114.30273467005109,113.27942318690293,112.25322454859761,111.22413149189656,110.1921367363778,109.15723298439551,108.11941292104214,107.07866921410807,106.03499451404249,104.98838145391449,103.93882264937228,102.8863106986049,101.83083818230122,100.77239766361092,99.710981688103942,98.646582783731319,97.579193460783898,96.508806211853354,95.435413511790657,94.35900781766685,93.279581568731913,92.197127186374217,91.111637074079923,90.02310361739238,88.931519183871131,87.836876123051269,86.73916676640215,85.638383427286229,84.534518400917747,83.427563964322275,82.317512376294218,81.204355877355994,80.088086689716192,78.968697017228493,77.84617904534889,76.720524941094752,75.591726853002243,74.459776911085257,73.324667226791775,72.186389892963305,71.044936983790961,69.900300554774688,68.752472642679592,67.60144526549351,66.447210422384927,65.28976009365941,64.129086240717143,62.965180806010537,61.798035712999393,{"$f":"GT245+GT246-GT247","v":60.627642866109852},59.453994150689994,58.277081432966369,57.096896560000843,55.913431359647632,54.726677640508406,53.536627191889409,52.343271783757366,51.146603166696195,49.946613071861506,48.743293210937956,47.536635276094181,46.326630939938738,45.113271855475787,43.896549656060188,42.676455955353376,41.452982347278365,40.226120405974861,38.995861685754356,37.762197721055514,36.52512002639839,35.284620096339637,34.040689405427244,32.793319408154886,31.542501538916387,30.288227211960546,29.030487821344739,27.769274740889482,26.504579324132695,25.236392904283093,23.964706794174841,22.689512286220559,21.410800652365374,20.128563144040484,18.842790992116633,17.553475406857356,16.260607577872225,14.96417867407018,13.66417984361226,12.360602213864901,11.053436891352721,9.7426749617110193,8.4283074896384171,7.1103255188498844,5.7887200720283793,4.4634821507778222,3.1346027355749699,1.802072785721653,0.46588323929668984,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,{"$f":"JF245+JF246-JF247","v":-0.87397498689213138},-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,{"$f":"LR245+LR246-LR247","v":-0.87397498689213138},-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,{"$f":"OD245+OD246-OD247","v":-0.87397498689213138},-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,{"$f":"QP245+QP246-QP247","v":-0.87397498689213138},-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,{"$f":"TB245+TB246-TB247","v":-0.87397498689213138},-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,{"$f":"VN245+VN246-VN247","v":-0.87397498689213138},-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,{"$f":"XZ245+XZ246-XZ247","v":-0.87397498689213138},-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,{"$f":"AAL245+AAL246-AAL247","v":-0.87397498689213138},-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,{"$f":"ACX245+ACX246-ACX247","v":-0.87397498689213138},-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,{"$f":"AFJ245+AFJ246-AFJ247","v":-0.87397498689213138},-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138,-0.87397498689213138]
[null,"Return on Equity",null,null,"% p.a.",null,null,null,{"$f":"(1+I261)^(12/I262)-1","v":0},{"$f":"(1+J261)^(12/J262)-1","v":7.1698039467507746E-2},7.1698039467507746E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,{"$f":"(1+BV261)^(12/BV262)-1","v":7.0000000000000062E-2},7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,{"$f":"(1+EH261)^(12/EH262)-1","v":7.0000000000000062E-2},7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,{"$f":"(1+GT261)^(12/GT262)-1","v":7.0000000000000062E-2},7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,7.0000000000000062E-2,6.9999999999985407E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+JF261)^(12/JF262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+LR261)^(12/LR262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+OD261)^(12/OD262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+QP261)^(12/QP262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+TB261)^(12/TB262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+VN261)^(12/VN262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+XZ261)^(12/XZ262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+AAL261)^(12/AAL262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+ACX261)^(12/ACX262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+AFJ261)^(12/AFJ262)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSCR",null,null,null,null,null,{"$f":"IF(I282>0.1,I281/I282)","v":false},{"$f":"IF(J282>0.1,J281/J282)","v":0.5},0.5,1.2826972787559885,1.2822206809579393,1.2817432570749943,1.2812650062101041,1.2807859274672575,1.280306019950868,1.2798252827661456,1.2793437150189952,1.2788613158160467,1.2783780842644139,1.2778940194723443,1.2774091205483329,1.281130035395595,1.280647384016691,1.280163910346346,1.2796796135622577,1.2791944928431744,1.278708547368788,1.2782217763195662,1.2777341788771688,1.2772457542239024,1.2767565015433684,1.2762664200198621,1.2757755088387002,1.2791347116569147,1.2786454656869226,1.2781554013174792,1.2776645178008923,1.2771728143906151,1.2766802903409826,1.2761869449078813,1.2756927773480984,1.2751977869196889,1.2747019728818998,1.2742053344950834,1.2737078710209218,1.2767072384610638,1.2762109099874808,1.2757137671927727,1.2752158094030199,1.2747170359458084,1.2742174461500551,1.2737170393459243,1.2732158148651163,1.2727137720405679,1.2722109102067716,1.2717072286994473,1.2712027268557375,1.2738484881276788,1.2733446464836993,1.2728399948552693,1.2723345326416255,1.2718282592436578,1.271321174063665,1.2708132765056501,1.2703045659750487,1.2697950418788966,1.2692847036258721,1.2687735506260256,1.2682615822912304,1.2705639160792639,1.2700521898790944,{"$f":"IF(BV282>0.1,BV281/BV282)","v":1.2695396583449414},1.2690263209480768,1.2685121771614309,1.2679972264596739,1.2674814683193529,1.2669649022183571,1.266447527636575,1.2659293440556165,1.2654103509586954,1.2648905478308055,1.2668630690422999,1.2663431462590611,1.2658224231438802,1.2653008992384214,1.2647785740864987,1.2642554472334004,1.2637315182265896,1.2632067866151278,1.2626812519501798,1.2621549137844368,1.261627771672853,1.2610998251718375,1.2627589977349181,1.2622306240729824,1.2617014554532551,1.2611714914865331,1.260640731785152,1.2601091759637053,1.2595768236385874,1.2590436744281113,1.2585097279527864,1.2579749838347707,1.257439441698482,1.2569031011702143,1.2582676135467288,1.2577305894233852,1.2571927760946098,1.2566541732375915,1.2561147805318411,1.255574597658532,1.2550336243012747,1.2544918601455413,1.2539493048788168,1.2534059581908514,1.2528618197732031,1.2523168893197438,1.2534070268143851,1.2528612032965836,1.2523145966957989,1.2517672067539094,1.2512190332146735,1.2506700758243272,1.2501203343308156,1.249569808484509,1.2490184980378454,1.2484664027452956,1.2479135223635531,1.2473598566514288,1.248196899734785,1.2476421737714596,1.2470866712003594,1.2465303918251429,1.2459733354519391,1.2454155018889177,{"$f":"IF(EH282>0.1,EH281/EH282)","v":1.2448568909463413},1.2442975024368939,1.2437373361751649,1.2431763919781511,1.2426146696649125,1.2420521690567985,1.2414888899771759,1.2409248322518405,1.2403599957086446,1.2397943801777032,1.2392279854912434,1.2386608114838802,1.2380928579922625,1.2375241248553124,1.2369546119142809,1.2363843190125134,1.2358132459955555,1.2352413927113082,1.2346687590098624,1.2340953447434042,1.2335211497666045,1.2329461739361192,1.2323704171110301,1.2317938791526168,1.2312165599242919,1.2306384592919268,1.2300595771234197,1.2294799132891205,1.2288994676615022,1.2283182401153987,1.2277362305277639,1.2271534387780074,1.226569864747604,1.2259855083205142,1.2254003693827595,1.2248144478227618,1.2242277435312168,1.2236402564010835,1.2230519863275786,1.2224629332082459,1.2218730969428504,1.2212824774335027,1.220691074584614,1.2200988883029078,1.2195059184972619,1.218912165079046,1.2183176279618178,1.2177223070614802,1.2171262022961589,1.2165293135864408,1.215931640855088,1.2153331840272776,1.214733943030333,1.2141339177941566,1.2135331082506891,1.2129315143344677,1.2123291359820738,1.2117259731326093,1.2111220257274815,1.2105172937103188,1.2099117770272214,1.2093054756265476,1.2086983894588941,1.2080905184774902,{"$f":"IF(GT282>0.1,GT281/GT282)","v":1.207481862637555},1.2068724218968347,1.2062621962154418,1.2056511855557825,1.2050393898825116,1.2044268091628414,1.203813443366192,1.2031992924643775,1.2025843564314611,1.2019686352440995,1.2013521288810662,1.2007348373236291,1.2001167605553735,1.199497898562232,1.1988782513325618,1.1982578188570003,1.1976366011286061,1.1970145981428097,1.1963918098974127,1.1957682363925248,1.1951438776307339,1.1945187336169336,1.193892804358387,1.1932660898647702,1.1926385901481442,1.1920103052228752,1.1913812351058217,1.1907513798161642,1.1901207393754381,1.1894893138076561,1.1888571031390938,1.1882241073985398,1.1875903266171082,1.1869557608283048,1.1863204100680276,1.1856842743745848,1.1850473537886792,1.1844096483533846,1.1837711581142181,1.1831318831190418,1.1824918234181236,1.1818509790641711,1.1812093501122891,1.1805669366199074,1.1799237386469807,1.1792797562557651,1.1786349895109751,1.1779894384797094,1.1773431032314872,1.1766959838382209,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JF282>0.1,JF281/JF282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LR282>0.1,LR281/LR282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OD282>0.1,OD281/OD282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QP282>0.1,QP281/QP282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TB282>0.1,TB281/TB282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VN282>0.1,VN281/VN282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XZ282>0.1,XZ281/XZ282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAL282>0.1,AAL281/AAL282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(ACX282>0.1,ACX281/ACX282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AFJ282>0.1,AFJ281/AFJ282)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,{"$f":"IF(I292,I7,NA())","v":"2001-02-28"},"2001-03-31","2001-04-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BU292,BU7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EG292,EG7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GS292,GS7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JE292,JE7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LQ292,LQ7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OC292,OC7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(QO292,QO7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(TA292,TA7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(VM292,VM7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(XY292,XY7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AAK292,AAK7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(ACW292,ACW7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AFI292,AFI7,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"row ",154,"col ",6," sheet_name ",{"$f":"LOOKUP(F155,6:6,75:75)","v":1.0082648376090517}," Original Search sheet name ","LOOKUP(F153,6:6,73:73)"," start of count in function ",13," Length Applied ",-13," length until hit ! ",0]
[null,null,null,null,null,null,null,null,null,"row ",155,"col ",6," sheet_name ",{"$f":"LOOKUP(F155,6:6,142:142)","v":5.6006985902159769}," Original Search sheet name ","LOOKUP(F153,6:6,140:140)"," start of count in function ",13," Length Applied ",-13," length until hit ! ",0]

{"sheet":"Scenarios","index":6,"n_rows":42,"n_cols":23,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["Cost of Capital",null,null,null,{"$f":"INDEX(G4:S4,$U$4)","v":"High Debt"},null,"Base","High Real","Low Real","High ROE","Low ROE","High Debt","Low Debt","High Int","Low Int","High Tax","Low Tax","Best","Worst",null,6,null,"Base"]
[null,"Operating Periods in Carrying Charge",null,null,{"$f":"INDEX(G5:S5,$U$4)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,12,null,null,null,"High Real"]
[null,"Inflaton Rate",null,null,{"$f":"INDEX(G6:S6,$U$4)","v":2.5000000000000001E-2},null,2.5000000000000001E-2,0.01,0.03,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.01,null,null,null,"Low Real"]
[null,"Equity Return",null,null,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.12,0.05,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.05,0.12,null,null,null,"High ROE"]
[null,"Risk Free Rate",null,null,0.01,null,1.4999999999999999E-2,0.03,7.0000000000000001E-3,1.4999999999999999E-2,1.4999999999999999E-2,0.01,0.01,3.5000000000000003E-2,0.01,1.4999999999999999E-2,1.4999999999999999E-2,0.01,2.75E-2,null,null,null,"Low ROE"]
[null,"Credit Spread",null,null,1.4E-2,null,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,0.03,8.9999999999999993E-3,1.4E-2,1.4E-2,8.9999999999999993E-3,0.02,null,null,null,"High Debt"]
[null,"Debt to Capital",null,null,0.85,null,0.8,0.8,0.8,0.8,0.8,0.85,0.5,0.8,0.8,0.8,0.8,0.85,0.5,null,null,null,"Low Debt"]
[null,"Income Tax Rate",null,null,0.25,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.1,0.25,0.25,null,null,null,"High Int"]
[null,"VDB Factor",null,null,2,null,2,2,2,2,2,2,2,2,2,1,2,2,1,null,null,null,"Low Int"]
[null,"Replacement Year",null,null,10,null,10,10,10,10,10,10,10,10,10,10,10,10,10,null,null,null,"High Tax"]
[null,"Replacement Cost Percent",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Low Tax"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best"]
[null,null,null,null,null,null,"Life","Alternative","High LCOE","Low LCOE","PPA",null,null,null,null,null,null,2,null,null,null,null,"Worst"]
["Lifetime",null,null,null,{"$f":"R16","v":2},null,"IEA","Life","Case","Case","Case"]
[]
[null,"Battery",null,null,null,{"$f":"INDEX(G19:M19,$R$16)","v":10},{"$f":"'Battery Database'!H121","v":20},10,10,10,25]
[null,"Solar",null,null,null,{"$f":"INDEX(G20:M20,$R$16)","v":30},30,30,30,30,25]
[null,"Diesel",null,null,null,25,25,25,25,25,25]
[]
["Construction Period in Months",null,null,null,{"$f":"R16","v":2}]
[]
[null,"Battery",null,null,null,{"$f":"INDEX(G25:L25,$E$23)","v":3},3,3,3,3,3]
[null,"Solar",null,null,null,{"$f":"INDEX(G26:L26,$E$23)","v":6},6,6,6,6,6]
[null,"Diesel",null,null,null,{"$f":"INDEX(G27:L27,$E$23)","v":15},15,15,15,15,15]
[]
["Cost Scenarios"]
[]
[null,null,null,"Increase in Cost",1,null,"Base","None","IEA"]
[]
[null,"Battery",null,null,null,{"$f":"INDEX(G33:K33,$E$31)","v":1},1,1,1]
[null,"Solar",null,null,null,{"$f":"INDEX(G34:K34,$E$31)","v":1},1,1,1]
[null,"Diesel",null,null,null,{"$f":"INDEX(G35:K35,$E$31)","v":1},1,1,1]
[]
[null,null,null,null,"IEA",{"$f":"D37&\" \"&E37","v":" IEA"}]
[null,null,null,"Alternative","Life",{"$f":"D38&\" \"&E38","v":"Alternative Life"}]
[null,null,null,"High LCOE","Case","High LCOE Case"]
[null,null,null,"Low LCOE","Case","Low LCOE Case"]
[null,null,null,"PPA","Case","PPA Case"]
[null,null,null,"Lazard","Assump","Lazard Assump"]

{"sheet":"Diesel Prices","index":7,"n_rows":43,"n_cols":10,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[null,"This comes from the file that downloads futures prices"]
[]
[null,null,null,null,null,null,null,"Reset",true]
[null,null,null,null,20]
[null,null,null,null,"CME_No2_Oil USD/MMBTU",null,null,null,"Base","Sensitivity"]
[null,null,null,"2017-06-01",11.670590271143302,null,null,null,{"$f":"E9","v":11.678521600253802},11.678521600253802]
[null,null,null,"2017-07-01",11.695826318313079]
[null,null,null,"2017-08-01",11.678521600253802]
[null,null,null,"2017-09-01",11.612186847693247]
[null,null,null,"2017-10-01",11.571809172221602]
[null,null,null,"2017-11-01",11.555225484081463]
[null,null,null,"2017-12-01",11.566040932868511]
[null,null,null,"2018-01-01",11.589834920200014]
[null,null,null,"2018-02-01",11.622281266561156]
[null,null,null,"2018-03-01",11.665543061709345]
[null,null,null,"2018-04-01",11.703036617504443]
[null,null,null,"2018-05-01",11.731156784350768]
[null,null,null,"2018-06-01",11.759997981116227]
[null,null,null,"2018-07-01",11.765045190550182]
[null,null,null,"2018-08-01",11.744135322895223]
[null,null,null,"2018-09-01",11.686452929364304]
[null,null,null,"2018-10-01",11.669869241224166]
[null,null,null,"2018-11-01",11.672032330981574]
[null,null,null,"2018-12-01",11.708083826938399]
[null,null,null,"2019-01-01",11.754950771682273]
[null,null,null,"2019-02-01",11.812633165213192]
[null,null,null,"2019-03-01",11.870315558744112]
[null,null,null,"2019-04-01",11.920787653083664]
[null,null,null,"2019-05-01",11.964049448231854]
[null,null,null,"2019-06-01",12.010916392975727]
[null,null,null,"2019-07-01",12.036152440145504]
[null,null,null,"2019-08-01",12.028942140954138]
[null,null,null,"2019-09-01",11.982075196210268]
[null,null,null,"2019-10-01",11.992890644997315]
[null,null,null,"2019-11-01",12.018126692167092]
[null,null,null,"2019-12-01",12.054178188123917]
[null,null,null,"2020-01-01",12.093834833676423]
[null,null,null,"2020-02-01",12.140701778420295]
[null,null,null,"2020-03-01",12.176753274377122]
[null,null,null,"2020-04-01",12.201989321546897]
[null,null,null,"2020-05-01",12.223620219120994]
[null,null,null,"2020-06-01",12.266882014269182]

{"sheet":"Diesel Costs","index":8,"n_rows":12,"n_cols":16,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
["     Country  ","     Technology ","Category","Fuel Code"," Net capacity MWe ","Fixed Heat Rate","Fuel Cost Input","CF Input","Total O&M Cost Input/MWH","Variable O&M","Fixed O&M ","   Heat credit USD/MWh "," Overnight cost USD/kWe ","Fixed O&M Cost","Fixed per MWH","Variable O&M"]
[]
["Denmark","CHP Medium natural gas","Combined Heat Power","Combined Heat Power",1,false,110,0.46,4.63,4.63,0,-33.69,926,0,13.562483687001711,4.63]
["Denmark","CHP Large natural gas","Combined Heat Power","Combined Heat Power",1,false,83.02,0.57000000000000006,12.75,8.8550000000000004,19.448513999999999,-18.399999999999999,1241,19.448513999999999,18.56340861953279,8.8550000000000004]
["Spain","CHP Engine","Combined Heat Power","Combined Heat Power",4.7,false,69.77,0.63,36.29,8.8550000000000004,151.408278,-41.17,8638,151.408278,119.81090880837115,8.8550000000000004]
["Spain","CHP Gas turbine","Combined Heat Power","Combined Heat Power",4.9000000000000004,false,65.69,0.71,31.4,8.8550000000000004,140.22088199999999,-82.46,1497,140.22088199999999,36.750271068267452,8.8550000000000004]
["EIA 2017","CHP Engine","Combined Heat Power","Combined Heat Power",85,8.5,0,0.85,6.7766720386784849,6.7766720386784849,6.9,0,1342,6.9,11.563684400080973,6.7766720386784849]
["Lazard Low","CHP Engine","Combined Heat Power","Combined Heat Power",2,10,0,0.95,15,8.8550000000000004,15,0,500,15,5.3484002345874258,8.8550000000000004]
["Lazard High","CHP Engine","Combined Heat Power","Combined Heat Power",2,10,0,0.3,15,8.8550000000000004,15,0,800,15,23.673903654329713,8.8550000000000004]
[]
["Applied",null,null,null,10,9.5,null,null,null,{"$f":"J9","v":8.8550000000000004},{"$f":"K8","v":6.9},null,{"$f":"'Diesel Proposal'!E38","v":843.70167865707435}]

{"sheet":"Solar","index":9,"n_rows":28,"n_cols":13,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["     Country  ","     Technology ","Category"," Net capacity MWe ","CF Input","Fixed O&M "," Overnight cost USD/kWe "]
[]
["Lazard Low ","Solar PV large ground mounted","Solar",75,0.3,20,1750]
["Lazard High","Solar PV large ground mounted","Solar",75,0.21,13,1500]
["Lazard Low ","Solar PV large ground mounted","Solar",0,0.3,20,1750]
["Lazard High","Solar PV large ground mounted","Solar",0,0.21,13,1500]
[]
[]
[]
[null,null,null,null,null,"India","Egypt","UK Small","Australia","Other 1","Nigeria","Generic","Malawi"]
["Capacity",null,"kWp",null,null,612,30000,1017,1000,125000,50000,10000]
["Cost/kW",null,"€/kWp",null,null,780.08,1541.91,1247.3399999999999,752.04,1089.42,1739.13,1250,1194.25]
["Cost/kW",null,"USD/kWp",null,null,null,null,null,null,null,null,null,1330.67]
["Development Cost",null,"€/kWp",null,null,null,167.67,139.31,null,9.3699999999999992]
["Development Fee",null,"€/kWp",null,null,null,null,null,null,33.44]
["Panels, Inverters",null,"€/kWp",null,null,null,null,641.54999999999995,680,695.18]
["Cost/kWp EPC",null,"€/kWp",null,null,null,1374.24,null,null,1046.3399999999999]
[]
["Capacity Factor",null,"%",null,null,0.21729999999999999,0.2717,0.1139,0.2089,0.22059999999999999,0.18,0.15,0.20100000000000001]
[]
["O&M",null,"€/kWp-yr",null,null,15,44.58,23.95,11.28,14.19,47.83,18,12]
["Insurance",null,"€/kWp-yr",null,null,3,8.17,6.53,null,2.1]
[]
[]
[]
["Applied"]
[null,"Cost","USD/kW",950]
[null,"Fixed O&M","USD/kW-yr",15]

{"sheet":"Diesel Proposal","index":10,"n_rows":42,"n_cols":5,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total",null,null,17229726]
[null,"Taxes",null,null,1397664]
[null,"Net",null,null,{"$f":"E32-E33","v":15832062}]
[]
[null,"kW",null,null,18765]
[]
[null,"Net Cost/kW",null,null,{"$f":"E34/E36","v":843.70167865707435}]
[]
[null,"Efficiency",null,null,0.42299999999999999]
[]
[null,"Implied HR",null,null,{"$f":"3412/E40","v":8066.1938534278961}]

{"sheet":"Battery Database","index":11,"n_rows":121,"n_cols":31,"rows_kept":121,"cut":false,"hidden":false,"merged":[]}
[" Battery Type","Battery Cost Estimate","Battery Function","Title","Power Rating MW","Duration Hours","Depth of Discharge Cycles/Day","Project Life Years","Memo: Annual Used Energy MWh","Memo: Project Used Energy MWh","Initial Capital Cost - DC /kWh","Initial Capital Cost - AC /kWh","Initial Other Owners Costs /kWh","Battery Total Initial Installed Cost /kWh","Battery Total Cost per kW","O&M Cost /kWh","Battery O&M % of Capex","Efficiency","Levelized Cost of Storage /MWh","Replacement After Year 5 DC","Replacement After Year 10 DC","Replacement After Year 15 DC","Replacement After Year 5 AC","Replacement After Year 10 AC","Replacement After Year 15 AC","Investment Tax Credit","Production Tax Credit /MWh","Charging Cost /MWh","Charging Cost Escalator","Usable Energy MWh","Operating Days/Year"]
["  CAES","High","Transmission",{"$f":"A2&\" \"&B2&\" \"&C2","v":"  CAES High Transmission"},100,8,1,20,280000,5600000,null,null,23,210,{"$f":"N2*E2*F2/E2","v":1680},2,1,79,140,0,0,0,0,0,0,0,0,35,2.5,800,350]
["  Flywheel","High","C and I",{"$f":"A3&\" \"&B3&\" \"&C3","v":"  Flywheel High C and I"},0.5,4,1,10,500,5000,898,51,157,1106,4424,17,1.5,91,1011,0,0,0,0,0,0,0,0,69,2.5,2,250]
["  Flywheel","High","Distribution Feeder","  Flywheel High Distribution Feeder",0.5,3,1,20,300,6000,898,68,160,1126,3378,18,1.6,91,983,0,40,0,0,0,0,0,0,36,2.5,1.5,200]
["  Flywheel","High","Island","  Flywheel High Island",1,8,1,20,2800,56000,898,26,152,1076,8608,16,1.5,91,863,0,40,0,0,0,0,0,0,281,2.2999999999999998,8,350]
["  Flywheel","High","Microgrid","  Flywheel High Microgrid",2,1,2,20,1400,28000,898,204,183,1285,1285,22,1.7,91,441,0,40,0,0,0,0,0,0,105,2.2999999999999998,2,350]
["   Flywheel","High","Distribution Substation","   Flywheel High Distribution Substation",4,4,1,20,4800,96000,898,51,147,1096,4384,17,1.6,91,654,0,40,0,0,0,0,0,0,36,2.5,16,300]
["  Flywheel","High","Freq Reg","  Flywheel High Freq Reg",10,0.5,4.8,10,8400,84000,null,null,1200,9200,4600,184,2,85,1251,0,0,0,0,0,0,0,0,47,2.5,5,350]
["  Flywheel","High","Freq Reg","  Flywheel High Freq Reg",10,0.5,4.8,10,8400,84000,null,null,1200,9200,4600,184,2,85,1251,0,0,0,0,0,0,0,0,47,2.5,5,350]
["   Flywheel","High","Peaker Repl","   Flywheel High Peaker Repl",100,4,1,20,140000,2800000,898,51,128,1077,4308,17,1.6,91,555,0,40,0,0,0,0,0,0,35,2.5,400,350]
["  Lead","High","Residential","  Lead High Residential",5.0000000000000001E-3,2,1,10,3,25,1650,102,263,2015,4030.0000000000005,0,0,76,2186,1188,0,0,0,0,0,0,0,124,2.5,0.01,250]
["  Lead","High","C and I","  Lead High C and I",0.5,4,1,10,500,5000,1100,51,196,1347,5388,27,2,77,1612,792,0,0,0,0,0,0,0,69,2.5,2,250]
["  Lead","High","Distribution Feeder","  Lead High Distribution Feeder",0.5,3,1,20,300,6000,1078,68,195,1341,4023,27,2,77,1710,792,766,753,0,0,0,0,0,36,2.5,1.5,200]
["  Lead","High","Island","  Lead High Island",1,8,1,20,2800,56000,1233,26,214,1472,11776,22,1.5,82,1180,0,792,0,0,0,0,0,0,281,2.2999999999999998,8,350]
["  Lead","High","Distribution Substation","  Lead High Distribution Substation",4,4,1,20,4800,96000,1160,51,194,1405,5620,28,2,86,933,0,630,0,0,0,0,0,0,36,2.5,16,300]
["  Lithium","High","Residential","  Lithium High Residential",5.0000000000000001E-3,2,1,10,3,25,1455,102,234,1791,3582,0,0,92,1476,0,0,0,0,0,0,0,0,124,2.5,0.01,250]
["  Lithium","High","C and I","  Lithium High C and I",0.5,4,1,10,500,5000,1015,51,181,1247,4988,19,1.5,93,1142,0,0,0,0,0,0,0,0,69,2.5,2,250]
["  Lithium","High","Distribution Feeder","  Lithium High Distribution Feeder",0.5,3,1,20,300,6000,863,68,158,1089,3267,17,1.6,93,1014,0,313,0,0,0,0,0,0,36,2.5,1.5,200]
["  Lithium","High","Island","  Lithium High Island",1,8,1,20,2800,56000,945,26,165,1136,9088,17,1.5,93,923,0,338,0,0,0,0,0,0,281,2.2999999999999998,8,350]
["  Lithium","High","Microgrid","  Lithium High Microgrid",2,1,2,20,1400,28000,801,204,171,1176,1176,20,1.7,91,507,453,415,404,0,181,0,0,0,105,2.2999999999999998,2,350]
["  Lithium","High","Distribution Substation","  Lithium High Distribution Substation",4,4,1,20,4800,96000,850,51,144,1045,4180,14,1.3,93,657,0,313,0,0,0,0,0,0,36,2.5,16,300]
["  Lithium","High","Freq Reg","  Lithium High Freq Reg",10,0.5,4.8,10,8400,84000,900,584,223,1706,853,32,1.9,89,277,0,0,0,0,0,0,0,0,47,2.5,5,350]
["  Lithium","High","Freq Reg","  Lithium High Freq Reg",10,0.5,4.8,10,8400,84000,900,584,223,1706,853,32,1.9,89,277,0,0,0,0,0,0,0,0,47,2.5,5,350]
["  Lithium","High","Peaker Repl","  Lithium High Peaker Repl",100,4,1,20,140000,2800000,898,51,133,1082,4328,12,1.1000000000000001,93,581,0,338,0,0,0,0,0,0,35,2.5,400,350]
["   Lithium","High","Transmission","   Lithium High Transmission",100,8,1,20,280000,5600000,891,26,128,1045,8360,11,1,93,561,0,338,0,0,0,0,0,0,35,2.5,800,350]
[" Flow  Battery Other ","High","C and I"," Flow  Battery Other  High C and I",0.5,4,1,10,500,5000,1000,51,184,1235,4940,36,3,70,1245,0,0,0,0,0,0,0,0,69,2.5,2,250]
[" Flow  Battery Other ","High","Island"," Flow  Battery Other  High Island",1,8,1,20,2800,56000,950,26,171,1146,9168,23,2,62,1094,0,36,0,0,0,0,0,0,281,2.2999999999999998,8,350]
[" Flow  Battery Other ","High","Distribution Substation"," Flow  Battery Other  High Distribution Substation",4,4,1,20,4800,96000,1000,51,173,1224,4896,36,3,70,828,0,52,0,0,0,0,0,0,36,2.5,16,300]
[" Flow  Battery Other ","High","Peaker Repl"," Flow  Battery Other  High Peaker Repl",100,4,1,20,140000,2800000,1000,51,152,1203,4812,36,3,70,704,0,52,0,0,0,0,0,0,35,2.5,400,350]
[" Flow  Battery Other ","High","Transmission"," Flow  Battery Other  High Transmission",100,8,1,20,280000,5600000,950,26,141,1117,8936,22,2,62,630,0,36,0,0,0,0,0,0,35,2.5,800,350]
["  Pumped HS","High","Transmission","  Pumped HS High Transmission",100,8,1,20,280000,5600000,0,0,38,350,2800,4,1,82,198,0,0,0,0,0,0,0,0,35,2.5,800,350]
["  Sodium","High","Residential","  Sodium High Residential",5.0000000000000001E-3,2,1,10,3,25,1566,102,250,1918,3836,0,0,55,1668,0,0,0,0,0,0,0,0,124,2.5,0.01,250]
["  Sodium","High","C and I","  Sodium High C and I",0.5,4,1,10,500,5000,1233,51,218,1502,6008,23,1.5,82,1367,0,0,0,0,0,0,0,0,69,2.5,2,250]
["  Sodium","High","Distribution Feeder","  Sodium High Distribution Feeder",0.5,3,1,20,300,6000,1218,68,219,1505,{"$f":"N34*E34*F34/E34","v":4515},23,1.6,82,1455,0,792,0,0,0,0,0,0,36,2.5,1.5,200]
["  Sodium","High","Island","  Sodium High Island",1,8,1,20,2800,56000,1200,26,208,1434,11472,29,2,86,1145,0,630,0,0,0,0,0,0,281,2.2999999999999998,8,350]
["  Sodium","High","Distribution Substation","  Sodium High Distribution Substation",4,4,1,20,4800,96000,1204,51,201,1455,5820,22,1.5,82,959,0,792,0,0,0,0,0,0,36,2.5,16,300]
["  Sodium","High","Peaker Repl","  Sodium High Peaker Repl",100,4,1,20,140000,2800000,1182,51,173,1405,5620,22,1.5,82,803,0,792,0,0,0,0,0,0,35,2.5,400,350]
["   Sodium","High","Transmission","   Sodium High Transmission",100,8,1,20,280000,5600000,1175,26,168,1368,10944,21,1.5,82,784,0,792,0,0,0,0,0,0,35,2.5,800,350]
["  Thermal","High","Distribution Substation","  Thermal High Distribution Substation",4,4,1,20,4800,96000,null,null,187,1353,5412,27,2,50,862,0,0,0,0,0,0,0,0,36,2.5,16,300]
["  Thermal","High","Peaker Repl","  Thermal High Peaker Repl",100,4,1,20,140000,2800000,null,null,67,543,2172,11,2,50,348,0,0,0,0,0,0,0,0,35,2.5,400,350]
["  Thermal","High","Transmission","  Thermal High Transmission",100,8,1,20,280000,5600000,null,null,47,434,3472,9,2,50,280,0,0,0,0,0,0,0,0,35,2.5,800,350]
[" Flow  Battery Vanadium","High","C and I"," Flow  Battery Vanadium High C and I",0.5,4,1,10,500,5000,950,51,175,1176,4704,29,2.5,70,1164,0,0,0,0,0,0,0,0,69,2.5,2,250]
[" Flow  Battery Vanadium","High","Island"," Flow  Battery Vanadium High Island",1,8,1,20,2800,56000,1000,26,179,1205,9640,36,3,70,1107,0,63,0,0,0,0,0,0,281,2.2999999999999998,8,350]
[" Flow  Battery Vanadium","High","Distribution Substation"," Flow  Battery Vanadium High Distribution Substation",4,4,1,20,4800,96000,950,51,165,1166,4664,29,2.5,70,770,0,53,0,0,0,0,0,0,36,2.5,16,300]
[" Flow  Battery Vanadium","High","Peaker Repl"," Flow  Battery Vanadium High Peaker Repl",100,4,1,20,140000,2800000,950,51,145,1146,4584,29,2.5,70,657,0,53,0,0,0,0,0,0,35,2.5,400,350]
[" Flow  Battery Vanadium","High","Transmission"," Flow  Battery Vanadium High Transmission",100,8,1,20,280000,5600000,1000,26,149,1174,9392,35,3,70,690,0,63,0,0,0,0,0,0,35,2.5,800,350]
["  Zinc","High","C and I","  Zinc High C and I",0.5,4,1,10,500,5000,624,51,102,778,3112,26,3.4,64,811,0,0,0,0,0,0,0,0,69,2.5,2,250]
["  Zinc","High","Distribution Feeder","  Zinc High Distribution Feeder",0.5,3,1,20,300,6000,613,68,104,785,2355,27,3.4,64,815,0,293,0,0,0,0,0,0,36,2.5,1.5,200]
["  Zinc","High","Island","  Zinc High Island",1,8,1,20,2800,56000,840,26,147,1013,8104,15,1.5,62,1030,0,300,0,0,0,0,0,0,281,2.2999999999999998,8,350]
["  Zinc","High","Distribution Substation","  Zinc High Distribution Substation",4,4,1,20,4800,96000,603,51,93,746,2984,26,3.4,64,542,0,293,0,0,0,0,0,0,36,2.5,16,300]
["  Zinc","High","Peaker Repl","  Zinc High Peaker Repl",100,4,1,20,140000,2800000,587,51,78,715,2860,24,3.4,64,456,0,293,0,0,0,0,0,0,35,2.5,400,350]
["  Zinc","High","Transmission","  Zinc High Transmission",100,8,1,20,280000,5600000,581,26,73,680,5440,24,3.5,64,438,0,293,0,0,0,0,0,0,35,2.5,800,350]
[" Flow  Battery Zinc  Bromine","High","Residential"," Flow  Battery Zinc  Bromine High Residential",5.0000000000000001E-3,2,1,10,3,25,1000,102,165,1268,2536,0,0,67,1496,810,0,0,0,0,0,0,0,124,2.5,0.01,250]
[" Flow  Battery Zinc  Bromine","High","C and I"," Flow  Battery Zinc  Bromine High C and I",0.5,4,1,10,500,5000,800,51,129,980,3920,29,2.9,72,1241,650,0,0,0,0,0,0,0,69,2.5,2,250]
[" Flow  Battery Zinc  Bromine","High","Distribution Feeder"," Flow  Battery Zinc  Bromine High Distribution Feeder",0.5,3,1,20,300,6000,1080,68,174,1322,3966,39,3,72,1346,0,823,0,0,0,0,0,0,36,2.5,1.5,200]
[" Flow  Battery Zinc  Bromine","High","Island"," Flow  Battery Zinc  Bromine High Island",1,8,1,20,2800,56000,960,26,148,1134,9072,34,3,72,1286,780,731,716,0,0,0,0,0,281,2.2999999999999998,8,350]
[" Flow  Battery Zinc  Bromine","High","Distribution Substation"," Flow  Battery Zinc  Bromine High Distribution Substation",4,4,1,20,4800,96000,450,51,82,584,2336,17,2.9,73,564,350,324,316,0,0,0,0,0,36,2.5,16,300]
[" Flow  Battery Zinc  Bromine","High","Peaker Repl"," Flow  Battery Zinc  Bromine High Peaker Repl",100,4,1,20,140000,2800000,540,51,85,677,2708,20,3,73,563,420,389,379,0,0,0,0,0,35,2.5,400,350]
[" Flow  Battery Zinc  Bromine","High","Transmission"," Flow  Battery Zinc  Bromine High Transmission",100,8,1,20,280000,5600000,540,26,82,647,5176,19,3,73,549,420,389,379,0,0,0,0,0,35,2.5,800,350]
["   CAES","Low","Transmission","   CAES Low Transmission",100,8,1,20,280000,5600000,0,0,16,146,1168,1,1,75,116,0,0,0,0,0,0,0,0,35,2.5,800,350]
["   Flywheel","Low","C and I","   Flywheel Low C and I",0.5,4,1,10,500,5000,500,51,91,642,2568,10,1.5,91,623,0,0,0,0,0,0,0,0,69,2.5,2,250]
["   Flywheel","Low","Distribution Feeder","   Flywheel Low Distribution Feeder",0.5,3,1,20,300,6000,500,68,94,662,1986,11,1.6,91,601,0,24,0,0,0,0,0,0,36,2.5,1.5,200]
["   Flywheel","Low","Island","   Flywheel Low Island",1,8,1,20,2800,56000,500,26,87,612,4896,9,1.5,91,643,0,24,0,0,0,0,0,0,281,2.2999999999999998,8,350]
["  Flywheel","Low","Microgrid","  Flywheel Low Microgrid",2,1,2,20,1400,28000,500,204,117,822,822,15,1.8,91,332,0,24,0,0,0,0,0,0,105,2.2999999999999998,2,350]
["   Flywheel","Low","Distribution Substation","   Flywheel Low Distribution Substation",4,4,1,20,4800,96000,500,51,86,637,2548,10,1.6,91,400,0,24,0,0,0,0,0,0,36,2.5,16,300]
["  Flywheel","Low","Freq Reg","  Flywheel Low Freq Reg",10,0.5,4.8,10,8400,84000,0,0,540,4140,{"$f":"N66*E66*F66/E66","v":2070},83,2,82,598,0,0,0,0,0,0,0,0,47,2.5,5,350]
["  Flywheel","Low","Freq Reg",{"$f":"A67&\" \"&B67&\" \"&C67","v":"  Flywheel Low Freq Reg"},10,0.5,4.8,10,8400,84000,0,0,540,4140,2070,83,2,82,598,0,0,0,0,0,0,0,0,47,2.5,5,350]
["   Flywheel","Low","Peaker Repl","   Flywheel Low Peaker Repl",100,4,1,20,140000,2800000,500,51,75,626,2504,10,1.6,91,342,0,24,0,0,0,0,0,0,35,2.5,400,350]
["   Lead","Low","Residential","   Lead Low Residential",5.0000000000000001E-3,2,1,10,3,25,900,102,150,1153,2306,0,0,80,1025,0,0,0,0,0,0,0,0,124,2.5,0.01,250]
["   Lead","Low","C and I","   Lead Low C and I",0.5,4,1,10,500,5000,500,51,94,645,2580,13,2,86,648,0,0,0,0,0,0,0,0,69,2.5,2,250]
["   Lead","Low","Distribution Feeder","   Lead Low Distribution Feeder",0.5,3,1,20,300,6000,528,68,101,697,2091,14,2.1,86,708,0,308,0,0,0,0,0,0,36,2.5,1.5,200]
["   Lead","Low","Island","   Lead Low Island",1,8,1,20,2800,56000,439,26,79,543,4344,8,1.6,82,683,0,270,0,0,0,0,0,0,281,2.2999999999999998,8,350]
["   Lead","Low","Distribution Substation","   Lead Low Distribution Substation",4,4,1,20,4800,96000,460,51,82,593,2372,12,2,86,425,0,280,0,0,0,0,0,0,36,2.5,16,300]
["   Lithium","Low","Residential","   Lithium Low Residential",5.0000000000000001E-3,2,1,10,3,25,769,102,131,1001,2002,0,0,92,890,0,0,0,0,0,0,0,0,124,2.5,0.01,250]
["   Lithium","Low","C and I","   Lithium Low C and I",0.5,4,1,10,500,5000,401,51,77,529,2116,8,1.6,92,530,0,0,0,0,0,0,0,0,69,2.5,2,250]
["   Lithium","Low","Distribution Feeder","   Lithium Low Distribution Feeder",0.5,3,1,20,300,6000,391,68,78,537,1611,9,1.6,92,532,0,189,0,0,0,0,0,0,36,2.5,1.5,200]
["   Lithium","Low","Island","   Lithium Low Island",1,8,1,20,2800,56000,401,26,72,499,3992,8,1.6,92,608,0,189,0,0,0,0,0,0,281,2.2999999999999998,8,350]
["  Lithium","Low","Microgrid","  Lithium Low Microgrid",2,1,2,20,1400,28000,550,204,128,883,883,16,1.8,91,372,0,275,0,0,181,0,0,0,105,2.2999999999999998,2,350]
["   Lithium","Low","Distribution Substation","   Lithium Low Distribution Substation",4,4,1,20,4800,96000,381,51,{"$f":"O79/O78","v":2.2695356738391848},501,2004,7,1.4,92,345,0,189,0,0,0,0,0,0,36,2.5,16,300]
["  Lithium","Low","Freq Reg","  Lithium Low Freq Reg",10,0.5,4.8,10,8400,84000,482,409,134,1024,512,20,2,89,190,0,0,0,0,0,0,0,0,47,2.5,5,350]
["  Lithium","Low","Freq Reg","  Lithium Low Freq Reg",10,0.5,4.8,10,8400,84000,482,409,134,1024,512,20,2,89,190,0,0,0,0,0,0,0,0,47,2.5,5,350]
["   Lithium","Low","Peaker Repl","   Lithium Low Peaker Repl",100,4,1,20,140000,2800000,366,51,58,475,{"$f":"N82*E82*F82/E82","v":1900},6,1.2,92,285,0,189,0,0,0,0,0,0,35,2.5,400,350]
["   Lithium","Low","Transmission","   Lithium Low Transmission",100,8,1,20,280000,5600000,361,26,54,440,3520,5,1.1000000000000001,92,267,0,189,0,0,0,0,0,0,35,2.5,800,350]
[" Flow  Battery Other ","Low","C and I"," Flow  Battery Other  Low C and I",0.5,4,1,10,500,5000,600,51,114,765,3060,22,2.9,86,789,0,0,0,0,0,0,0,0,69,2.5,2,250]
[" Flow  Battery Other ","Low","Island"," Flow  Battery Other  Low Island",1,8,1,20,2800,56000,450,26,83,559,4472,17,3,86,673,0,36,0,0,0,0,0,0,281,2.2999999999999998,8,350]
[" Flow  Battery Other ","Low","Distribution Substation"," Flow  Battery Other  Low Distribution Substation",4,4,1,20,4800,96000,600,51,107,758,3032,22,3,86,524,0,42,0,0,0,0,0,0,36,2.5,16,300]
[" Flow  Battery Other ","Low","Peaker Repl"," Flow  Battery Other  Low Peaker Repl",100,4,1,20,140000,2800000,600,51,94,745,2980,22,3,86,447,0,42,0,0,0,0,0,0,35,2.5,400,350]
[" Flow  Battery Other ","Low","Transmission"," Flow  Battery Other  Low Transmission",100,8,1,20,280000,5600000,450,26,69,544,4352,16,3,86,340,0,36,0,0,0,0,0,0,35,2.5,800,350]
["   Pumped HS","Low","Transmission","   Pumped HS Low Transmission",100,8,1,20,280000,5600000,null,null,26,238,1904,2,1,80,152,0,0,0,0,0,0,0,0,35,2.5,800,350]
["  Sodium","Low","Residential","  Sodium Low Residential",5.0000000000000001E-3,2,1,10,3,25,1370,102,221,1693,3386,0,0,62,1476,0,0,0,0,0,0,0,0,124,2.5,0.01,250]
["   Sodium","Low","C and I","   Sodium Low C and I",0.5,4,1,10,500,5000,439,51,83,573,2292,9,1.5,82,580,0,0,0,0,0,0,0,0,69,2.5,2,250]
["   Sodium","Low","Distribution Feeder","   Sodium Low Distribution Feeder",0.5,3,1,20,300,6000,425,68,84,577,1731,9,1.6,82,586,0,270,0,0,0,0,0,0,36,2.5,1.5,200]
["   Sodium","Low","Island","   Sodium Low Island",1,8,1,20,2800,56000,500,26,89,615,4920,12,2,86,705,0,280,0,0,0,0,0,0,281,2.2999999999999998,8,350]
["   Sodium","Low","Distribution Substation","   Sodium Low Distribution Substation",4,4,1,20,4800,96000,412,51,74,537,2148,9,1.6,82,385,0,270,0,0,0,0,0,0,36,2.5,16,300]
["   Sodium","Low","Peaker Repl","   Sodium Low Peaker Repl",100,4,1,20,140000,2800000,392,51,62,505,2020,8,1.6,82,320,0,270,0,0,0,0,0,0,35,2.5,400,350]
["  Sodium","Low","Transmission","  Sodium Low Transmission",100,8,1,20,280000,5600000,385,26,57,468,3744,7,1.6,82,301,0,270,0,0,0,0,0,0,35,2.5,800,350]
["  Thermal","Low","Distribution Substation","  Thermal Low Distribution Substation",4,4,1,20,4800,96000,0,0,159,1219,4876,12,1,55,707,0,0,0,0,0,0,0,0,36,2.5,16,300]
["  Thermal","Low","Peaker Repl","  Thermal Low Peaker Repl",100,4,1,20,140000,2800000,0,0,56,489,{"$f":"N98*E98*F98/E98","v":1956},5,1,55,290,0,0,0,0,0,0,0,0,35,2.5,400,350]
["  Thermal","Low","Transmission","  Thermal Low Transmission",100,8,1,20,280000,5600000,0,0,39,362,2896,4,1,55,227,0,0,0,0,0,0,0,0,35,2.5,800,350]
[" Flow  Battery Vanadium","Low","C and I"," Flow  Battery Vanadium Low C and I",0.5,4,1,10,500,5000,580,51,110,741,2964,22,2.9,77,779,0,0,0,0,0,0,0,0,69,2.5,2,250]
[" Flow  Battery Vanadium","Low","Island"," Flow  Battery Vanadium Low Island",1,8,1,20,2800,56000,400,26,74,500,4000,15,3,70,728,0,30,0,0,0,0,0,0,281,2.2999999999999998,8,350]
[" Flow  Battery Vanadium","Low","Distribution Substation"," Flow  Battery Vanadium Low Distribution Substation",4,4,1,20,4800,96000,580,51,104,735,2940,22,3,77,516,0,45,0,0,0,0,0,0,36,2.5,16,300]
[" Flow  Battery Vanadium","Low","Peaker Repl"," Flow  Battery Vanadium Low Peaker Repl",100,4,1,20,140000,2800000,580,51,91,722,2888,21,3,77,441,0,45,0,0,0,0,0,0,35,2.5,400,350]
[" Flow  Battery Vanadium","Low","Transmission"," Flow  Battery Vanadium Low Transmission",100,8,1,20,280000,5600000,400,26,62,487,3896,12,2.5,68,314,0,32,0,0,0,0,0,0,35,2.5,800,350]
["   Zinc","Low","C and I","   Zinc Low C and I",0.5,4,1,10,500,5000,247,51,45,343,1372,9,2.8,64,515,0,0,0,0,0,0,0,0,69,2.5,2,250]
["   Zinc","Low","Distribution Feeder","   Zinc Low Distribution Feeder",0.5,3,1,20,300,6000,247,68,48,363,1089,10,2.8,64,515,0,228,0,0,0,0,0,0,36,2.5,1.5,200]
["   Zinc","Low","Island","   Zinc Low Island",1,8,1,20,2800,56000,247,26,41,314,2512,9,2.8,64,735,0,228,0,0,0,0,0,0,281,2.2999999999999998,8,350]
["   Zinc","Low","Distribution Substation","   Zinc Low Distribution Substation",4,4,1,20,4800,96000,232,51,40,323,1292,11,3.4,64,404,0,228,0,0,0,0,0,0,36,2.5,16,300]
["   Zinc","Low","Peaker Repl","   Zinc Low Peaker Repl",100,4,1,20,140000,2800000,207,51,32,290,1160,8,2.7,64,277,0,200,0,0,0,0,0,0,35,2.5,400,350]
["   Zinc","Low","Transmission","   Zinc Low Transmission",100,8,1,20,280000,5600000,207,26,28,261,2088,7,2.7,64,262,0,200,0,0,0,0,0,0,35,2.5,800,350]
[" Flow  Battery Zinc  Bromine","Low","Residential"," Flow  Battery Zinc  Bromine Low Residential",5.0000000000000001E-3,2,1,10,3,25,800,102,135,1038,2076,0,0,71,1241,650,0,0,0,0,0,0,0,124,2.5,0.01,250]
[" Flow  Battery Zinc  Bromine","Low","C and I"," Flow  Battery Zinc  Bromine Low C and I",0.5,4,1,10,500,5000,400,51,79,530,2120,15,2.9,73,741,350,0,0,0,0,0,0,0,69,2.5,2,250]
[" Flow  Battery Zinc  Bromine","Low","Distribution Feeder"," Flow  Battery Zinc  Bromine Low Distribution Feeder",0.5,3,1,20,300,6000,585,68,114,767,2301,23,2.9,70,779,0,36,0,0,0,0,0,0,36,2.5,1.5,200]
[" Flow  Battery Zinc  Bromine","Low","Island"," Flow  Battery Zinc  Bromine Low Island",1,8,1,20,2800,56000,585,26,107,717,5736,21,3,70,845,0,36,0,0,0,0,0,0,281,2.2999999999999998,8,350]
[" Flow  Battery Zinc  Bromine","Low","Distribution Substation"," Flow  Battery Zinc  Bromine Low Distribution Substation",4,4,1,20,4800,96000,585,51,105,741,2964,22,3,70,524,0,36,0,0,0,0,0,0,36,2.5,16,300]
[" Flow  Battery Zinc  Bromine","Low","Peaker Repl"," Flow  Battery Zinc  Bromine Low Peaker Repl",100,4,1,20,140000,2800000,585,51,92,728,2912,22,3,70,448,0,36,0,0,0,0,0,0,35,2.5,400,350]
[" Flow  Battery Zinc  Bromine","Low","Transmission"," Flow  Battery Zinc  Bromine Low Transmission",100,8,1,20,280000,5600000,585,26,88,699,5592,21,3,70,434,0,36,0,0,0,0,0,0,35,2.5,800,350]
[]
["Index Num",null,108]
[]
[{"$f":"INDEX(A2:A117,$C$119)","v":"   Zinc"},{"$f":"INDEX(B2:B117,$C$119)","v":"Low"},"Peaker Repl","   Zinc Low Peaker Repl",100,4,1,20,140000,2800000,207,51,32,290,1160,8,2.7,64,277,0,200,0,0,0,0,0,0,35,2.5,400,350]