{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Periodic Model","Sensitivity"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":192,"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":"Periodic Model","index":0,"n_rows":204,"n_cols":309,"rows_kept":204,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Cap Charge",{"$f":"F151","v":147.5378387979429},"Levelised Cost",{"$f":"G204","v":495.51711981319573}]
[]
[null,null,null,"Period","Units","Constant 1","Constant 2","Total",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[null,null,null,"Monthly Period","Flag",66,null,null,null,{"$f":"J3<=$F$4","v":true},{"$f":"K3<=$F$4","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BW3<=$F$4","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI3<=$F$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GU3<=$F$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JG3<=$F$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Months in Period","Months",1,6,null,null,{"$f":"IF(J4,$F$5,$G$5)","v":1},{"$f":"IF(K4,$F$5,$G$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BW4,$F$5,$G$5)","v":1},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(EI4,$F$5,$G$5)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(GU4,$F$5,$G$5)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(JG4,$F$5,$G$5)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,"Start of Period",null,null,null,"Check",null,{"$f":"I7+1","v":"2023-01-01"},{"$f":"J7+1","v":"2023-02-01"},"2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01",{"$f":"BV7+1","v":"2028-06-01"},"2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01","2043-01-01","2043-07-01","2044-01-01","2044-07-01","2045-01-01","2045-07-01","2046-01-01","2046-07-01","2047-01-01","2047-07-01","2048-01-01","2048-07-01","2049-01-01","2049-07-01","2050-01-01","2050-07-01","2051-01-01","2051-07-01","2052-01-01","2052-07-01","2053-01-01","2053-07-01","2054-01-01","2054-07-01","2055-01-01","2055-07-01","2056-01-01","2056-07-01","2057-01-01","2057-07-01","2058-01-01","2058-07-01","2059-01-01","2059-07-01",{"$f":"EH7+1","v":"2060-01-01"},"2060-07-01","2061-01-01","2061-07-01","2062-01-01","2062-07-01","2063-01-01","2063-07-01","2064-01-01","2064-07-01","2065-01-01","2065-07-01","2066-01-01","2066-07-01","2067-01-01","2067-07-01","2068-01-01","2068-07-01","2069-01-01","2069-07-01","2070-01-01","2070-07-01","2071-01-01","2071-07-01","2072-01-01","2072-07-01","2073-01-01","2073-07-01","2074-01-01","2074-07-01","2075-01-01","2075-07-01","2076-01-01","2076-07-01","2077-01-01","2077-07-01","2078-01-01","2078-07-01","2079-01-01","2079-07-01","2080-01-01","2080-07-01","2081-01-01","2081-07-01","2082-01-01","2082-07-01","2083-01-01","2083-07-01","2084-01-01","2084-07-01","2085-01-01","2085-07-01","2086-01-01","2086-07-01","2087-01-01","2087-07-01","2088-01-01","2088-07-01","2089-01-01","2089-07-01","2090-01-01","2090-07-01","2091-01-01","2091-07-01",{"$f":"GT7+1","v":"2092-01-01"},"2092-07-01","2093-01-01","2093-07-01","2094-01-01","2094-07-01","2095-01-01","2095-07-01","2096-01-01","2096-07-01","2097-01-01","2097-07-01","2098-01-01","2098-07-01","2099-01-01","2099-07-01","2100-01-01","2100-07-01","2101-01-01","2101-07-01","2102-01-01","2102-07-01","2103-01-01","2103-07-01","2104-01-01","2104-07-01","2105-01-01","2105-07-01","2106-01-01","2106-07-01","2107-01-01","2107-07-01","2108-01-01","2108-07-01","2109-01-01","2109-07-01","2110-01-01","2110-07-01","2111-01-01","2111-07-01","2112-01-01","2112-07-01","2113-01-01","2113-07-01","2114-01-01","2114-07-01","2115-01-01","2115-07-01","2116-01-01","2116-07-01","2117-01-01","2117-07-01","2118-01-01","2118-07-01","2119-01-01","2119-07-01","2120-01-01","2120-07-01","2121-01-01","2121-07-01","2122-01-01","2122-07-01","2123-01-01","2123-07-01",{"$f":"JF7+1","v":"2124-01-01"},"2124-07-01","2125-01-01","2125-07-01","2126-01-01","2126-07-01","2127-01-01","2127-07-01","2128-01-01","2128-07-01","2129-01-01","2129-07-01","2130-01-01","2130-07-01","2131-01-01","2131-07-01","2132-01-01","2132-07-01","2133-01-01","2133-07-01","2134-01-01","2134-07-01","2135-01-01","2135-07-01","2136-01-01","2136-07-01","2137-01-01","2137-07-01","2138-01-01","2138-07-01","2139-01-01","2139-07-01","2140-01-01","2140-07-01","2141-01-01","2141-07-01","2142-01-01","2142-07-01","2143-01-01","2143-07-01","2144-01-01","2144-07-01","2145-01-01"]
[null,null,null,"Escalation factor",null,null,null,{"$f":"AND(H174,J106)","v":true},"2022-12-31",{"$f":"EOMONTH(J6,J5-1)","v":"2023-01-31"},{"$f":"EOMONTH(K6,K5-1)","v":"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","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31",{"$f":"EOMONTH(BW6,BW5-1)","v":"2028-06-30"},"2028-12-31","2029-06-30","2029-12-31","2030-06-30","2030-12-31","2031-06-30","2031-12-31","2032-06-30","2032-12-31","2033-06-30","2033-12-31","2034-06-30","2034-12-31","2035-06-30","2035-12-31","2036-06-30","2036-12-31","2037-06-30","2037-12-31","2038-06-30","2038-12-31","2039-06-30","2039-12-31","2040-06-30","2040-12-31","2041-06-30","2041-12-31","2042-06-30","2042-12-31","2043-06-30","2043-12-31","2044-06-30","2044-12-31","2045-06-30","2045-12-31","2046-06-30","2046-12-31","2047-06-30","2047-12-31","2048-06-30","2048-12-31","2049-06-30","2049-12-31","2050-06-30","2050-12-31","2051-06-30","2051-12-31","2052-06-30","2052-12-31","2053-06-30","2053-12-31","2054-06-30","2054-12-31","2055-06-30","2055-12-31","2056-06-30","2056-12-31","2057-06-30","2057-12-31","2058-06-30","2058-12-31","2059-06-30","2059-12-31",{"$f":"EOMONTH(EI6,EI5-1)","v":"2060-06-30"},"2060-12-31","2061-06-30","2061-12-31","2062-06-30","2062-12-31","2063-06-30","2063-12-31","2064-06-30","2064-12-31","2065-06-30","2065-12-31","2066-06-30","2066-12-31","2067-06-30","2067-12-31","2068-06-30","2068-12-31","2069-06-30","2069-12-31","2070-06-30","2070-12-31","2071-06-30","2071-12-31","2072-06-30","2072-12-31","2073-06-30","2073-12-31","2074-06-30","2074-12-31","2075-06-30","2075-12-31","2076-06-30","2076-12-31","2077-06-30","2077-12-31","2078-06-30","2078-12-31","2079-06-30","2079-12-31","2080-06-30","2080-12-31","2081-06-30","2081-12-31","2082-06-30","2082-12-31","2083-06-30","2083-12-31","2084-06-30","2084-12-31","2085-06-30","2085-12-31","2086-06-30","2086-12-31","2087-06-30","2087-12-31","2088-06-30","2088-12-31","2089-06-30","2089-12-31","2090-06-30","2090-12-31","2091-06-30","2091-12-31",{"$f":"EOMONTH(GU6,GU5-1)","v":"2092-06-30"},"2092-12-31","2093-06-30","2093-12-31","2094-06-30","2094-12-31","2095-06-30","2095-12-31","2096-06-30","2096-12-31","2097-06-30","2097-12-31","2098-06-30","2098-12-31","2099-06-30","2099-12-31","2100-06-30","2100-12-31","2101-06-30","2101-12-31","2102-06-30","2102-12-31","2103-06-30","2103-12-31","2104-06-30","2104-12-31","2105-06-30","2105-12-31","2106-06-30","2106-12-31","2107-06-30","2107-12-31","2108-06-30","2108-12-31","2109-06-30","2109-12-31","2110-06-30","2110-12-31","2111-06-30","2111-12-31","2112-06-30","2112-12-31","2113-06-30","2113-12-31","2114-06-30","2114-12-31","2115-06-30","2115-12-31","2116-06-30","2116-12-31","2117-06-30","2117-12-31","2118-06-30","2118-12-31","2119-06-30","2119-12-31","2120-06-30","2120-12-31","2121-06-30","2121-12-31","2122-06-30","2122-12-31","2123-06-30","2123-12-31",{"$f":"EOMONTH(JG6,JG5-1)","v":"2124-06-30"},"2124-12-31","2125-06-30","2125-12-31","2126-06-30","2126-12-31","2127-06-30","2127-12-31","2128-06-30","2128-12-31","2129-06-30","2129-12-31","2130-06-30","2130-12-31","2131-06-30","2131-12-31","2132-06-30","2132-12-31","2133-06-30","2133-12-31","2134-06-30","2134-12-31","2135-06-30","2135-12-31","2136-06-30","2136-12-31","2137-06-30","2137-12-31","2138-06-30","2138-12-31","2139-06-30","2139-12-31","2140-06-30","2140-12-31","2141-06-30","2141-12-31","2142-06-30","2142-12-31","2143-06-30","2143-12-31","2144-06-30","2144-12-31","2145-06-30"]
[null,null,null,"Commercial operation Date flag",null,"2028-07-01","2084-06-01",null,null,{"$f":"AND(J6>=$F8,J6<=$G8)","v":false},{"$f":"AND(K6>=$F8,K6<=$G8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BW6>=$F8,BW6<=$G8)","v":false},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EI6>=$F8,EI6<=$G8)","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,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GU6>=$F8,GU6<=$G8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JG6>=$F8,JG6<=$G8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Production volume"]
[null,null,"Capacity of Supply Machine Facility"]
[null,null,null,"Capacity of Machine per Year","Tons per year",200000,null,null,null,{"$f":"$F$12*J8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$12*BV8","v":0},0,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,{"$f":"$F$12*EH8","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$12*GT8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$12*JF8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Days in Period","Days",null,null,null,null,{"$f":"J7-J6+1","v":31},28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,{"$f":"BV7-BV6+1","v":31},30,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,{"$f":"EH7-EH6+1","v":184},182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,{"$f":"GT7-GT6+1","v":184},182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,181,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,{"$f":"JF7-JF6+1","v":184},182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181]
[null,null,null,"Percent of Year","Percent",null,null,null,null,{"$f":"YEARFRAC(J6,J7+1,3)","v":8.4931506849315067E-2},7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.9452054794520555E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.6712328767123292E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.2191780821917804E-2,8.4931506849315067E-2,8.4931506849315067E-2,7.9452054794520555E-2,8.4931506849315067E-2,8.2191780821917804E-2,{"$f":"YEARFRAC(BV6,BV7+1,3)","v":8.4931506849315067E-2},8.2191780821917804E-2,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,{"$f":"YEARFRAC(EH6,EH7+1,3)","v":0.50410958904109593},0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,{"$f":"YEARFRAC(GT6,GT7+1,3)","v":0.50410958904109593},0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,{"$f":"YEARFRAC(JF6,JF7+1,3)","v":0.50410958904109593},0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49589041095890413,0.50410958904109593,0.49863013698630138,0.50410958904109593,0.49589041095890413]
[null,null,null,"Capacity in Period",null,null,null,null,null,{"$f":"J12*J14","v":0},{"$f":"K12*K14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW12*BW14","v":0},100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99726.027397260274,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99726.027397260274,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99726.027397260274,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99726.027397260274,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99726.027397260274,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99726.027397260274,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99726.027397260274,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,{"$f":"EI12*EI14","v":99726.027397260274},100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99726.027397260274,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99726.027397260274,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99726.027397260274,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99726.027397260274,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99726.027397260274,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99178.082191780821,100821.91780821918,99726.027397260274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU12*GU14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG12*JG14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Percent of Total Capacity Available","Percent",0.94,null,null,null,{"$f":"$F$16*J8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$16*BV8","v":0},0,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,{"$f":"$F$16*EH8","v":0.94},0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$16*GT8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$16*JF8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Capacity Available in Period","Tons",null,null,{"$f":"SUM(J17:XFD17)","v":10535210.95890411},null,{"$f":"J15*J16","v":0},{"$f":"K15*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW15*BW16","v":0},94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,{"$f":"EI15*EI16","v":93742.465753424651},94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU15*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG15*JG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Age in Periods","Period",null,null,null,null,{"$f":"I19+J8","v":0},{"$f":"J19+K8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV19+BW8","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"EH19+EI8","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,{"$f":"GT19+GU8","v":112},112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,{"$f":"JF19+JG8","v":112},112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112,112]
[null,null,null,"Age in Years","Years",null,null,null,null,{"$f":"ROUNDUP(J19/2,0)","v":0},{"$f":"ROUNDUP(K19/2,0)","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,{"$f":"ROUNDUP(BW19/2,0)","v":0},1,1,2,2,3,3,4,4,5,5,6,6,7,7,8,8,9,9,10,10,11,11,12,12,13,13,14,14,15,15,16,16,17,17,18,18,19,19,20,20,21,21,22,22,23,23,24,24,25,25,26,26,27,27,28,28,29,29,30,30,31,31,32,{"$f":"ROUNDUP(EI19/2,0)","v":32},33,33,34,34,35,35,36,36,37,37,38,38,39,39,40,40,41,41,42,42,43,43,44,44,45,45,46,46,47,47,48,48,49,49,50,50,51,51,52,52,53,53,54,54,55,55,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,{"$f":"ROUNDUP(GU19/2,0)","v":56},56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,{"$f":"ROUNDUP(JG19/2,0)","v":56},56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56,56]
[null,null,null,"Capacity for Year","Tons",null,null,null,null,{"$f":"SUMIF(20:20,J20,17:17)","v":0},{"$f":"SUMIF(20:20,K20,17:17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(20:20,BW20,17:17)","v":0},188000,188000,188000,188000,188000,188000,188515.06849315067,188515.06849315067,188000,188000,188000,188000,188000,188000,188515.06849315067,188515.06849315067,188000,188000,188000,188000,188000,188000,188515.06849315067,188515.06849315067,188000,188000,188000,188000,188000,188000,188515.06849315067,188515.06849315067,188000,188000,188000,188000,188000,188000,188515.06849315067,188515.06849315067,188000,188000,188000,188000,188000,188000,188515.06849315067,188515.06849315067,188000,188000,188000,188000,188000,188000,188515.06849315067,188515.06849315067,188000,188000,188000,188000,188000,188000,188515.06849315067,{"$f":"SUMIF(20:20,EI20,17:17)","v":188515.06849315067},188000,188000,188000,188000,188000,188000,188515.06849315067,188515.06849315067,188000,188000,188000,188000,188000,188000,188515.06849315067,188515.06849315067,188000,188000,188000,188000,188000,188000,188515.06849315067,188515.06849315067,188000,188000,188000,188000,188000,188000,188515.06849315067,188515.06849315067,188000,188000,188000,188000,188000,188000,188515.06849315067,188515.06849315067,188000,188000,188000,188000,188000,188000,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,{"$f":"SUMIF(20:20,GU20,17:17)","v":188515.06849315067},188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,{"$f":"SUMIF(20:20,JG20,17:17)","v":188515.06849315067},188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067,188515.06849315067]
[]
[null,null,"Demand"]
[null,null,null,"Units Required per Period","Units 000's",null,null,{"$f":"SUM(J24:XFD24)","v":4909974.1104000015},null,3703.6320000000001,3345.2159999999999,3703.6320000000001,2449.1759999999999,1851.816,3484.269493894737,5597.962822736843,5597.962822736843,5417.3833768421055,5060.3388227368423,3625.3033768421055,5268.8273075853267,5634.2706239489635,5270.7692933716116,5634.2706239489635,5452.5199586602876,5634.2706239489635,5940.4687586602877,7223.1224639489628,5652.9837119489639,5655.2305169760775,5669.7270012121216,6645.7109818181825,7560.5286012121214,7560.5286012121214,6828.8645430303031,7560.5286012121214,6342.1250715151509,5794.3919999999998,7319.232,7319.232,5672.4048000000003,5794.4780463157895,7563.7398871578944,7319.7482778947369,7563.7398871578944,6404.8614871578939,5246.4065527017547,6961.167833824562,5497.066677894737,7274.8061367599821,7336.8788735894532,7581.4415027091009,7581.4415027091009,7336.8788735894532,7032.4991027091019,5507.0708735894523,7230.1539535897282,6501.4427590642354,5217.5082929680366,7618.5966386431828,7372.835456751468,7618.5966386431828,7372.835456751468,6087.8179719765167,6398.2774919765161,7261.9189103718209,5729.5862230919765,6653.9640610567521,7639.8806230919772,7639.8806230919772,7146.9850990215273,7639.8806230919772,7393.4328610567518,5730.8832000000002,6531.9744000000001,42581.078399999999,39068.601599999995,42581.078399999999,41841.609600000003,39808.070399999997,41841.609599999996,42581.078399999999,39315.091200000003,42581.078399999999,41841.609600000003,39808.070399999997,41841.609600000003,42581.078399999999,39068.601600000002,42765.945599999992,41903.232000000004,39808.070399999997,42334.588799999998,42088.099200000004,39068.601600000002,43258.924799999993,41163.763199999994,39808.070399999997,43074.0576,41595.120000000003,39068.601599999995,43751.904000000002,40670.784,39808.070400000004,43382.169600000001,41040.518400000001,39315.091200000003,44244.883199999997,40177.804799999998,39992.937599999997,43690.281599999995,40547.539199999992,39623.203200000004,44244.883200000004,39869.692799999997,40485.916799999999,43690.281600000002,40054.559999999998,40116.182399999998,44244.883200000004,39130.224000000002,41040.518400000001,43628.659200000002,39808.070399999997,40609.161599999992,43813.526399999995,39068.601600000002,41533.497599999995,42889.190399999999,39808.070399999997,41348.630400000009,43320.547200000001,39068.601600000002,42026.476799999997,42396.211200000005,39808.070399999997,41656.742399999996,42765.945599999999,39315.091200000003,42519.455999999998,41903.232000000004,39808.070399999997,41841.609599999996,42581.078399999999,39068.601600000002,42581.078399999999,42088.099200000004,39808.070399999997,41841.609599999996,42581.078399999999,39068.601600000002,42581.078399999991,41841.609600000003,39808.070399999997,42088.099200000004,42581.078399999999,39068.601599999995,42581.078399999999,41841.609600000003,39808.070400000004,41841.609600000003,42581.078399999999,39315.091200000003,42581.078399999999,41841.609600000003,39808.070399999997,42026.476799999997,42396.211200000005,39315.091200000003,42704.323200000006,41718.364799999996,40177.804799999998,42149.721600000004,41903.232000000004,39808.070399999997,42704.323200000006,40978.896000000001,40807.862400000005,42563.472000000002,41748.547200000001,37807.228799999997,31597.200000000001,25301.654399999999,21552.748800000005,20813.28,11569.92,10941.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Unit Sensitivity","%",{"$f":"Sensitivity!H23","v":0.8},null,null,null,{"$f":"$F$25","v":0.8},{"$f":"$F$25","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,{"$f":"$F$25","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,{"$f":"$F$25","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,{"$f":"$F$25","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,{"$f":"$F$25","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,"Production per Period","Units 000's",null,null,{"$f":"SUM(J26:XFD26)","v":3927979.2883200007},null,{"$f":"J24*J25","v":2962.9056},{"$f":"K24*K25","v":2676.1728000000003},2962.9056,1959.3407999999999,1481.4528,2787.41559511579,4478.370258189475,4478.370258189475,4333.9067014736847,4048.2710581894739,2900.2427014736845,4215.0618460682617,4507.4164991591706,4216.6154346972899,4507.4164991591706,4362.0159669282302,4507.4164991591706,4752.3750069282305,5778.4979711591704,4522.3869695591711,4524.1844135808624,4535.7816009696971,5316.5687854545467,6048.4228809696979,6048.4228809696979,5463.0916344242432,6048.4228809696979,5073.7000572121215,4635.5136000000002,5855.3856000000005,5855.3856000000005,4537.9238400000004,4635.5824370526316,6050.9919097263155,5855.7986223157895,6050.9919097263155,5123.8891897263156,4197.1252421614035,5568.9342670596498,4397.6533423157898,5819.8449094079861,5869.5030988715625,6065.1532021672811,6065.1532021672811,5869.5030988715625,5625.9992821672822,4405.6566988715622,5784.1231628717833,5201.1542072513885,4174.0066343744293,6094.8773109145468,5898.2683654011744,6094.8773109145468,5898.2683654011744,4870.2543775812137,5118.6219935812132,5809.535128297457,4583.6689784735818,5323.1712488454023,6111.904498473582,6111.904498473582,5717.588079217222,6111.904498473582,5914.746288845402,4584.7065600000005,{"$f":"BW24*BW25","v":5225.5795200000002},34064.862719999997,31254.881279999998,34064.862719999997,33473.287680000001,31846.456319999998,33473.287680000001,34064.862719999997,31452.072960000005,34064.862719999997,33473.287680000001,31846.456319999998,33473.287680000001,34064.862719999997,31254.881280000001,34212.756479999996,33522.585600000006,31846.456319999998,33867.671040000001,33670.479360000005,31254.881280000001,34607.139839999996,32931.010559999995,31846.456319999998,34459.246080000004,33276.096000000005,31254.881279999998,35001.523200000003,32536.627200000003,31846.456320000005,34705.735680000005,32832.414720000001,31452.072960000005,35395.906559999996,32142.243839999999,31994.35008,34952.225279999999,32438.031359999994,31698.562560000006,35395.906560000003,31895.754239999998,32388.73344,34952.225280000006,32043.648000000001,32092.945919999998,35395.906560000003,31304.179200000002,32832.414720000001,34902.927360000001,31846.456319999998,32487.329279999994,35050.821120000001,31254.881280000001,33226.79808,34311.352319999998,31846.456319999998,33078.904320000009,34656.437760000001,31254.881280000001,33621.18144,33916.968960000006,31846.456319999998,33325.393919999995,34212.756480000004,{"$f":"EI24*EI25","v":31452.072960000005},34015.5648,33522.585600000006,31846.456319999998,33473.287680000001,34064.862719999997,31254.881280000001,34064.862719999997,33670.479360000005,31846.456319999998,33473.287680000001,34064.862719999997,31254.881280000001,34064.862719999997,33473.287680000001,31846.456319999998,33670.479360000005,34064.862719999997,31254.881279999998,34064.862719999997,33473.287680000001,31846.456320000005,33473.287680000001,34064.862719999997,31452.072960000005,34064.862719999997,33473.287680000001,31846.456319999998,33621.18144,33916.968960000006,31452.072960000005,34163.458560000006,33374.69184,32142.243839999999,33719.777280000002,33522.585600000006,31846.456319999998,34163.458560000006,32783.116800000003,32646.289920000007,34050.777600000001,33398.837760000002,30245.783039999998,25277.760000000002,20241.323520000002,17242.199040000003,16650.624,9255.9359999999997,8752.8960000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU24*GU25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG24*JG25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Production per Year","Units 000's",null,null,null,null,{"$f":"SUMIF(20:20,J20,26:26)","v":326612.30207999994},{"$f":"SUMIF(20:20,K20,26:26)","v":326612.30207999994},326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,326612.30207999994,{"$f":"SUMIF(20:20,BW20,26:26)","v":326612.30207999994},65319.743999999992,65319.743999999992,67538.150399999999,67538.150399999999,65319.743999999999,65319.743999999999,65516.935680000002,65516.935680000002,67538.150399999999,67538.150399999999,65319.743999999999,65319.743999999999,65319.743999999999,65319.743999999999,67735.342080000002,67735.342080000002,65714.127359999999,65714.127359999999,64925.360640000006,64925.360640000006,67538.150399999984,67538.150399999984,66305.702400000009,66305.702400000009,64530.977280000006,64530.977280000006,67538.150400000013,67538.150400000013,66552.19200000001,66552.19200000001,64284.487680000006,64284.487680000006,67538.150399999999,67538.150399999999,66946.575360000003,66946.575360000003,64136.593919999999,64136.593919999999,67291.660799999998,67291.660799999998,67340.95872000001,67340.95872000001,64136.593919999999,64136.593919999999,66700.085760000002,66700.085760000002,67735.342080000002,67735.342080000002,64333.785599999988,64333.785599999988,66305.702400000009,66305.702400000009,67538.150399999999,67538.150399999999,64925.360640000006,64925.360640000006,65911.319040000002,65911.319040000002,67538.150400000013,67538.150400000013,65171.850239999992,65171.850239999992,65664.829440000001,{"$f":"SUMIF(20:20,EI20,26:26)","v":65664.829440000001},67538.150400000013,67538.150400000013,65319.743999999999,65319.743999999999,65319.743999999999,65319.743999999999,67735.342080000002,67735.342080000002,65319.743999999999,65319.743999999999,65319.743999999999,65319.743999999999,67538.150399999999,67538.150399999999,65516.935680000002,65516.935680000002,65319.743999999992,65319.743999999992,67538.150399999999,67538.150399999999,65319.744000000006,65319.744000000006,65516.935680000002,65516.935680000002,67538.150399999999,67538.150399999999,65467.637759999998,65467.637759999998,65369.041920000011,65369.041920000011,67538.150400000013,67538.150400000013,65862.021120000005,65862.021120000005,65369.041920000003,65369.041920000003,66946.575360000017,66946.575360000017,66697.067520000011,66697.067520000011,63644.620800000004,63644.620800000004,45519.08352,45519.08352,33892.823040000003,33892.823040000003,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,{"$f":"SUMIF(20:20,GU20,26:26)","v":18008.832000000002},18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,{"$f":"SUMIF(20:20,JG20,26:26)","v":18008.832000000002},18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002,18008.832000000002]
[null,null,null,"Capacity","Cap Unit",5240,null,null,null,{"$f":"$F$29","v":5240},{"$f":"$F$29","v":5240},5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,{"$f":"$F$29","v":5240},5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,{"$f":"$F$29","v":5240},5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,{"$f":"$F$29","v":5240},5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,{"$f":"$F$29","v":5240},5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240,5240]
[null,null,null,"Hours","Hrs",null,null,null,null,{"$f":"J13*24","v":744},{"$f":"K13*24","v":672},744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,{"$f":"BW13*24","v":720},4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,{"$f":"EI13*24","v":4368},4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,{"$f":"GU13*24","v":4368},4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4344,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,{"$f":"JG13*24","v":4368},4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344]
[null,null,null,"Capacity Factor","%",null,null,null,null,{"$f":"J26*1000/(J29*J30)","v":0.76},{"$f":"K26*1000/(K29*K30)","v":0.76000000000000012},0.76,0.51933333333333331,0.38,0.73881880701754399,1.1487242105263162,1.1487242105263162,1.148724210526316,1.0384016298811547,0.7687242105263159,1.0811842952444652,1.1561747155768207,1.1561747155768212,1.1561747155768207,1.1561747155768212,1.1561747155768207,1.2596413822434878,1.48221342525424,1.160014715576821,1.1991582945241896,1.1634505050505051,1.4091838383838389,1.5514505050505052,1.5514505050505052,1.5514505050505052,1.5514505050505052,1.3448102356902358,1.1890322580645163,1.552,1.501935483870968,1.1640000000000001,1.2286849122807018,1.5521094736842103,1.5521094736842105,1.5521094736842103,1.3143030220713072,1.1919316959064328,1.428459294472741,1.1656205847953218,1.4928191202413164,1.5557419155193921,1.5557419155193921,1.5557419155193921,1.5557419155193921,1.4430967542290698,1.167741915519392,1.4836563148628683,1.3341218827596315,1.1853662970210916,1.5633662970210918,1.5633662970210915,1.5633662970210918,1.5633662970210915,1.2492444332218084,1.3129519601035287,1.5398470971950429,1.17573385518591,1.4109338551859103,1.5677338551859101,1.5677338551859101,1.5677338551859101,1.5677338551859101,1.5677338551859104,1.1760000000000002,{"$f":"BW26*1000/(BW29*BW30)","v":1.3850666666666669},1.4721304347826087,1.3730828729281768,1.4721304347826087,1.4705414364640883,1.3762608695652172,1.4705414364640883,1.4721304347826087,1.3741538461538463,1.4721304347826087,1.4705414364640883,1.3762608695652172,1.4705414364640883,1.4721304347826087,1.3730828729281768,1.4785217391304346,1.4646153846153849,1.3762608695652172,1.4878674033149171,1.4550869565217395,1.3730828729281768,1.4955652173913041,1.4467182320441987,1.3762608695652172,1.5055384615384617,1.4380434782608698,1.3730828729281768,1.512608695652174,1.4293922651933704,1.3762608695652176,1.5246850828729286,1.4188695652173913,1.3741538461538463,1.5296521739130433,1.4120662983425414,1.3826521739130435,1.5355138121546963,1.4018260869565213,1.3925745856353593,1.5296521739130435,1.3935384615384614,1.399695652173913,1.5355138121546965,1.3847826086956523,1.4099005524861878,1.5296521739130435,1.3752486187845305,1.4188695652173913,1.5249230769230768,1.3762608695652172,1.4272265193370164,1.5147391304347826,1.3730828729281768,1.435913043478261,1.5073591160220994,1.3762608695652172,1.4452307692307695,1.4976956521739129,1.3730828729281768,1.4529565217391303,1.4900331491712711,1.3762608695652172,1.4640441988950275,1.4785217391304351,{"$f":"EI26*1000/(EI29*EI30)","v":1.3741538461538463},1.47,1.4727071823204423,1.3762608695652172,1.4705414364640883,1.4721304347826087,1.3730828729281768,1.4721304347826087,1.4710769230769234,1.3762608695652172,1.4705414364640883,1.4721304347826087,1.3730828729281768,1.4721304347826087,1.4705414364640883,1.3762608695652172,1.4710769230769234,1.4721304347826087,1.3730828729281768,1.4721304347826087,1.4705414364640883,1.3762608695652176,1.4705414364640883,1.4721304347826087,1.3741538461538463,1.4721304347826087,1.4705414364640883,1.3762608695652172,1.4770386740331491,1.4657391304347829,1.3817458563535914,1.4763913043478265,1.4581538461538461,1.3890434782608696,1.4813701657458564,1.4486956521739132,1.3990718232044197,1.4763913043478265,1.4402209944751383,1.4108260869565219,1.4876923076923076,1.4433478260869566,1.3287513812154697,1.0923913043478262,0.88923756906077367,0.74513043478260876,0.73149171270718227,0.4,0.38241758241758239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU26*1000/(GU29*GU30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG26*1000/(JG29*JG30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Efficiency in Tons","Tons/Units 000's",2.2000000000000002,null,null,null,{"$f":"$F$33","v":2.2000000000000002},{"$f":"$F$33","v":2.2000000000000002},2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,{"$f":"$F$33","v":2.2000000000000002},2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,{"$f":"$F$33","v":2.2000000000000002},2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,{"$f":"$F$33","v":2.2000000000000002},2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,{"$f":"$F$33","v":2.2000000000000002},2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002]
[null,null,null,"Required Tons of Stuff","Tons ",null,null,{"$f":"SUM(J34:XFD34)","v":8641554.4343040008},null,{"$f":"J26*J33","v":6518.3923200000008},5887.5801600000013,6518.3923200000008,4310.5497599999999,3259.1961600000004,6132.3143092547389,9852.4145680168458,9852.4145680168458,9534.5947432421071,8906.1963280168438,6380.533943242106,9273.1360613501765,9916.3162981501755,9276.553956334039,9916.3162981501755,9596.4351272421081,9916.3162981501755,10455.225015242107,12712.695536550176,9949.2513330301772,9953.2057098778987,9978.719522133335,11696.451328000005,13306.530338133336,13306.530338133336,12018.801595733335,13306.530338133336,11162.140125866668,10198.129920000001,12881.848320000003,12881.848320000003,9983.4324480000014,10198.28136151579,13312.182201397894,12882.756969094738,13312.182201397894,11272.556217397896,9233.6755327550891,12251.655387531231,9674.8373530947392,12803.658800697571,12912.906817517438,13343.337044768019,13343.337044768019,12912.906817517438,12377.198420768022,9692.4447375174368,12725.070958317925,11442.539255953056,9182.8145956237458,13408.730084012004,12976.190403882585,13408.730084012004,12976.190403882585,10714.55963067867,11260.96838587867,12780.977282254407,10084.071752641881,11710.976747459887,13446.189896641881,13446.189896641881,12578.69377427789,13446.189896641881,13012.441835459886,{"$f":"BV26*BV33","v":10086.354432000002},11496.274944000001,74942.697983999999,68760.738815999997,74942.697983999999,73641.232896000016,70062.203903999995,73641.232896000016,74942.697983999999,69194.560512000011,74942.697983999999,73641.232896000016,70062.203903999995,73641.232896000016,74942.697983999999,68760.738816000012,75268.064255999998,73749.688320000016,70062.203903999995,74508.876288000014,74075.054592000015,68760.738816000012,76135.707647999996,72448.223231999989,70062.203903999995,75810.341376000011,73207.411200000017,68760.738815999997,77003.351040000009,71580.579840000006,70062.203904000009,76352.618496000025,72231.312384000004,69194.560512000011,77870.994431999992,70712.936448000008,70387.570176000008,76894.895616000009,71363.668991999992,69736.837632000024,77870.994432000007,70170.659328000009,71255.213568000006,76894.895616000023,70496.025600000008,70604.481024000008,77870.994432000007,68869.194240000012,72231.312384000004,76786.440192000009,70062.203903999995,71472.124415999991,77111.806464000008,68760.738816000012,73098.955776000003,75484.975103999997,70062.203903999995,72773.589504000032,76244.16307200001,68760.738816000012,73966.599168000001,74617.331712000014,70062.203903999995,73315.866624000002,{"$f":"EH26*EH33","v":75268.064256000012},69194.560512000011,74834.242560000013,73749.688320000016,70062.203903999995,73641.232896000016,74942.697983999999,68760.738816000012,74942.697983999999,74075.054592000015,70062.203903999995,73641.232896000016,74942.697983999999,68760.738816000012,74942.697983999999,73641.232896000016,70062.203903999995,74075.054592000015,74942.697983999999,68760.738815999997,74942.697983999999,73641.232896000016,70062.203904000009,73641.232896000016,74942.697983999999,69194.560512000011,74942.697983999999,73641.232896000016,70062.203903999995,73966.599168000001,74617.331712000014,69194.560512000011,75159.608832000027,73424.322048000002,70712.936448000008,74183.510016000015,73749.688320000016,70062.203903999995,75159.608832000027,72122.856960000019,71821.837824000017,74911.710720000003,73477.443072000009,66540.722688000009,55611.072000000007,44530.911744000005,37932.837888000009,36631.372800000005,20363.0592,19256.371200000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT26*GT33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF26*JF33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Remaining Life","Periods",{"$f":"MAX(19:19)","v":112},null,null,null,{"$f":"$F$36-J19","v":112},{"$f":"$F$36-K19","v":112},{"$f":"$F$36-L19","v":112},{"$f":"$F$36-M19","v":112},{"$f":"$F$36-N19","v":112},{"$f":"$F$36-O19","v":112},{"$f":"$F$36-P19","v":112},{"$f":"$F$36-Q19","v":112},{"$f":"$F$36-R19","v":112},{"$f":"$F$36-S19","v":112},{"$f":"$F$36-T19","v":112},{"$f":"$F$36-U19","v":112},{"$f":"$F$36-V19","v":112},{"$f":"$F$36-W19","v":112},{"$f":"$F$36-X19","v":112},{"$f":"$F$36-Y19","v":112},{"$f":"$F$36-Z19","v":112},{"$f":"$F$36-AA19","v":112},{"$f":"$F$36-AB19","v":112},{"$f":"$F$36-AC19","v":112},{"$f":"$F$36-AD19","v":112},{"$f":"$F$36-AE19","v":112},{"$f":"$F$36-AF19","v":112},{"$f":"$F$36-AG19","v":112},{"$f":"$F$36-AH19","v":112},{"$f":"$F$36-AI19","v":112},{"$f":"$F$36-AJ19","v":112},{"$f":"$F$36-AK19","v":112},{"$f":"$F$36-AL19","v":112},{"$f":"$F$36-AM19","v":112},{"$f":"$F$36-AN19","v":112},{"$f":"$F$36-AO19","v":112},{"$f":"$F$36-AP19","v":112},{"$f":"$F$36-AQ19","v":112},{"$f":"$F$36-AR19","v":112},{"$f":"$F$36-AS19","v":112},{"$f":"$F$36-AT19","v":112},{"$f":"$F$36-AU19","v":112},{"$f":"$F$36-AV19","v":112},{"$f":"$F$36-AW19","v":112},{"$f":"$F$36-AX19","v":112},{"$f":"$F$36-AY19","v":112},{"$f":"$F$36-AZ19","v":112},{"$f":"$F$36-BA19","v":112},{"$f":"$F$36-BB19","v":112},{"$f":"$F$36-BC19","v":112},{"$f":"$F$36-BD19","v":112},{"$f":"$F$36-BE19","v":112},{"$f":"$F$36-BF19","v":112},{"$f":"$F$36-BG19","v":112},{"$f":"$F$36-BH19","v":112},{"$f":"$F$36-BI19","v":112},{"$f":"$F$36-BJ19","v":112},{"$f":"$F$36-BK19","v":112},{"$f":"$F$36-BL19","v":112},{"$f":"$F$36-BM19","v":112},{"$f":"$F$36-BN19","v":112},{"$f":"$F$36-BO19","v":112},{"$f":"$F$36-BP19","v":112},{"$f":"$F$36-BQ19","v":112},{"$f":"$F$36-BR19","v":112},{"$f":"$F$36-BS19","v":112},{"$f":"$F$36-BT19","v":112},{"$f":"$F$36-BU19","v":112},{"$f":"$F$36-BV19","v":112},{"$f":"$F$36-BW19","v":112},{"$f":"$F$36-BX19","v":111},{"$f":"$F$36-BY19","v":110},{"$f":"$F$36-BZ19","v":109},{"$f":"$F$36-CA19","v":108},{"$f":"$F$36-CB19","v":107},{"$f":"$F$36-CC19","v":106},{"$f":"$F$36-CD19","v":105},{"$f":"$F$36-CE19","v":104},{"$f":"$F$36-CF19","v":103},{"$f":"$F$36-CG19","v":102},{"$f":"$F$36-CH19","v":101},{"$f":"$F$36-CI19","v":100},{"$f":"$F$36-CJ19","v":99},{"$f":"$F$36-CK19","v":98},{"$f":"$F$36-CL19","v":97},{"$f":"$F$36-CM19","v":96},{"$f":"$F$36-CN19","v":95},{"$f":"$F$36-CO19","v":94},{"$f":"$F$36-CP19","v":93},{"$f":"$F$36-CQ19","v":92},{"$f":"$F$36-CR19","v":91},{"$f":"$F$36-CS19","v":90},{"$f":"$F$36-CT19","v":89},{"$f":"$F$36-CU19","v":88},{"$f":"$F$36-CV19","v":87},{"$f":"$F$36-CW19","v":86},{"$f":"$F$36-CX19","v":85},{"$f":"$F$36-CY19","v":84},{"$f":"$F$36-CZ19","v":83},{"$f":"$F$36-DA19","v":82},{"$f":"$F$36-DB19","v":81},{"$f":"$F$36-DC19","v":80},{"$f":"$F$36-DD19","v":79},{"$f":"$F$36-DE19","v":78},{"$f":"$F$36-DF19","v":77},{"$f":"$F$36-DG19","v":76},{"$f":"$F$36-DH19","v":75},{"$f":"$F$36-DI19","v":74},{"$f":"$F$36-DJ19","v":73},{"$f":"$F$36-DK19","v":72},{"$f":"$F$36-DL19","v":71},{"$f":"$F$36-DM19","v":70},{"$f":"$F$36-DN19","v":69},{"$f":"$F$36-DO19","v":68},{"$f":"$F$36-DP19","v":67},{"$f":"$F$36-DQ19","v":66},{"$f":"$F$36-DR19","v":65},{"$f":"$F$36-DS19","v":64},{"$f":"$F$36-DT19","v":63},{"$f":"$F$36-DU19","v":62},{"$f":"$F$36-DV19","v":61},{"$f":"$F$36-DW19","v":60},{"$f":"$F$36-DX19","v":59},{"$f":"$F$36-DY19","v":58},{"$f":"$F$36-DZ19","v":57},{"$f":"$F$36-EA19","v":56},{"$f":"$F$36-EB19","v":55},{"$f":"$F$36-EC19","v":54},{"$f":"$F$36-ED19","v":53},{"$f":"$F$36-EE19","v":52},{"$f":"$F$36-EF19","v":51},{"$f":"$F$36-EG19","v":50},{"$f":"$F$36-EH19","v":49},{"$f":"$F$36-EI19","v":48},{"$f":"$F$36-EJ19","v":47},{"$f":"$F$36-EK19","v":46},{"$f":"$F$36-EL19","v":45},{"$f":"$F$36-EM19","v":44},{"$f":"$F$36-EN19","v":43},{"$f":"$F$36-EO19","v":42},{"$f":"$F$36-EP19","v":41},{"$f":"$F$36-EQ19","v":40},{"$f":"$F$36-ER19","v":39},{"$f":"$F$36-ES19","v":38},{"$f":"$F$36-ET19","v":37},{"$f":"$F$36-EU19","v":36},{"$f":"$F$36-EV19","v":35},{"$f":"$F$36-EW19","v":34},{"$f":"$F$36-EX19","v":33},{"$f":"$F$36-EY19","v":32},{"$f":"$F$36-EZ19","v":31},{"$f":"$F$36-FA19","v":30},{"$f":"$F$36-FB19","v":29},{"$f":"$F$36-FC19","v":28},{"$f":"$F$36-FD19","v":27},{"$f":"$F$36-FE19","v":26},{"$f":"$F$36-FF19","v":25},{"$f":"$F$36-FG19","v":24},{"$f":"$F$36-FH19","v":23},{"$f":"$F$36-FI19","v":22},{"$f":"$F$36-FJ19","v":21},{"$f":"$F$36-FK19","v":20},{"$f":"$F$36-FL19","v":19},{"$f":"$F$36-FM19","v":18},{"$f":"$F$36-FN19","v":17},{"$f":"$F$36-FO19","v":16},{"$f":"$F$36-FP19","v":15},{"$f":"$F$36-FQ19","v":14},{"$f":"$F$36-FR19","v":13},{"$f":"$F$36-FS19","v":12},{"$f":"$F$36-FT19","v":11},{"$f":"$F$36-FU19","v":10},{"$f":"$F$36-FV19","v":9},{"$f":"$F$36-FW19","v":8},{"$f":"$F$36-FX19","v":7},{"$f":"$F$36-FY19","v":6},{"$f":"$F$36-FZ19","v":5},{"$f":"$F$36-GA19","v":4},{"$f":"$F$36-GB19","v":3},{"$f":"$F$36-GC19","v":2},{"$f":"$F$36-GD19","v":1},{"$f":"$F$36-GE19","v":0},{"$f":"$F$36-GF19","v":0},{"$f":"$F$36-GG19","v":0},{"$f":"$F$36-GH19","v":0},{"$f":"$F$36-GI19","v":0},{"$f":"$F$36-GJ19","v":0},{"$f":"$F$36-GK19","v":0},{"$f":"$F$36-GL19","v":0},{"$f":"$F$36-GM19","v":0},{"$f":"$F$36-GN19","v":0},{"$f":"$F$36-GO19","v":0},{"$f":"$F$36-GP19","v":0},{"$f":"$F$36-GQ19","v":0},{"$f":"$F$36-GR19","v":0},{"$f":"$F$36-GS19","v":0},{"$f":"$F$36-GT19","v":0},{"$f":"$F$36-GU19","v":0},{"$f":"$F$36-GV19","v":0},{"$f":"$F$36-GW19","v":0},{"$f":"$F$36-GX19","v":0},{"$f":"$F$36-GY19","v":0},{"$f":"$F$36-GZ19","v":0},{"$f":"$F$36-HA19","v":0},{"$f":"$F$36-HB19","v":0},{"$f":"$F$36-HC19","v":0},{"$f":"$F$36-HD19","v":0},{"$f":"$F$36-HE19","v":0},{"$f":"$F$36-HF19","v":0},{"$f":"$F$36-HG19","v":0},{"$f":"$F$36-HH19","v":0},{"$f":"$F$36-HI19","v":0},{"$f":"$F$36-HJ19","v":0},{"$f":"$F$36-HK19","v":0},{"$f":"$F$36-HL19","v":0},{"$f":"$F$36-HM19","v":0},{"$f":"$F$36-HN19","v":0},{"$f":"$F$36-HO19","v":0},{"$f":"$F$36-HP19","v":0},{"$f":"$F$36-HQ19","v":0},{"$f":"$F$36-HR19","v":0},{"$f":"$F$36-HS19","v":0},{"$f":"$F$36-HT19","v":0},{"$f":"$F$36-HU19","v":0},{"$f":"$F$36-HV19","v":0},{"$f":"$F$36-HW19","v":0},{"$f":"$F$36-HX19","v":0},{"$f":"$F$36-HY19","v":0},{"$f":"$F$36-HZ19","v":0},{"$f":"$F$36-IA19","v":0},{"$f":"$F$36-IB19","v":0},{"$f":"$F$36-IC19","v":0},{"$f":"$F$36-ID19","v":0},{"$f":"$F$36-IE19","v":0},{"$f":"$F$36-IF19","v":0},{"$f":"$F$36-IG19","v":0},{"$f":"$F$36-IH19","v":0},{"$f":"$F$36-II19","v":0},{"$f":"$F$36-IJ19","v":0},{"$f":"$F$36-IK19","v":0},{"$f":"$F$36-IL19","v":0},{"$f":"$F$36-IM19","v":0},{"$f":"$F$36-IN19","v":0},{"$f":"$F$36-IO19","v":0},{"$f":"$F$36-IP19","v":0},{"$f":"$F$36-IQ19","v":0},{"$f":"$F$36-IR19","v":0},{"$f":"$F$36-IS19","v":0},{"$f":"$F$36-IT19","v":0},{"$f":"$F$36-IU19","v":0},{"$f":"$F$36-IV19","v":0},{"$f":"$F$36-IW19","v":0},{"$f":"$F$36-IX19","v":0},{"$f":"$F$36-IY19","v":0},{"$f":"$F$36-IZ19","v":0},{"$f":"$F$36-JA19","v":0},{"$f":"$F$36-JB19","v":0},{"$f":"$F$36-JC19","v":0},{"$f":"$F$36-JD19","v":0},{"$f":"$F$36-JE19","v":0},{"$f":"$F$36-JF19","v":0},{"$f":"$F$36-JG19","v":0},{"$f":"$F$36-JH19","v":0},{"$f":"$F$36-JI19","v":0},{"$f":"$F$36-JJ19","v":0},{"$f":"$F$36-JK19","v":0},{"$f":"$F$36-JL19","v":0},{"$f":"$F$36-JM19","v":0},{"$f":"$F$36-JN19","v":0},{"$f":"$F$36-JO19","v":0},{"$f":"$F$36-JP19","v":0},{"$f":"$F$36-JQ19","v":0},{"$f":"$F$36-JR19","v":0},{"$f":"$F$36-JS19","v":0},{"$f":"$F$36-JT19","v":0},{"$f":"$F$36-JU19","v":0},{"$f":"$F$36-JV19","v":0},{"$f":"$F$36-JW19","v":0},{"$f":"$F$36-JX19","v":0},{"$f":"$F$36-JY19","v":0},{"$f":"$F$36-JZ19","v":0},{"$f":"$F$36-KA19","v":0},{"$f":"$F$36-KB19","v":0},{"$f":"$F$36-KC19","v":0},{"$f":"$F$36-KD19","v":0},{"$f":"$F$36-KE19","v":0},{"$f":"$F$36-KF19","v":0},{"$f":"$F$36-KG19","v":0},{"$f":"$F$36-KH19","v":0},{"$f":"$F$36-KI19","v":0},{"$f":"$F$36-KJ19","v":0},{"$f":"$F$36-KK19","v":0},{"$f":"$F$36-KL19","v":0},{"$f":"$F$36-KM19","v":0},{"$f":"$F$36-KN19","v":0},{"$f":"$F$36-KO19","v":0},{"$f":"$F$36-KP19","v":0},{"$f":"$F$36-KQ19","v":0},{"$f":"$F$36-KR19","v":0},{"$f":"$F$36-KS19","v":0},{"$f":"$F$36-KT19","v":0},{"$f":"$F$36-KU19","v":0},{"$f":"$F$36-KV19","v":0},{"$f":"$F$36-KW19","v":0}]
[null,null,null,"Total Remaining Required Stuff","Tons",null,null,null,null,{"$f":"SUMIF(36:36,\"<=\"&J36,34:34)*J8","v":0},{"$f":"SUMIF(36:36,\"<=\"&K36,34:34)*K8","v":0},{"$f":"SUMIF(36:36,\"<=\"&L36,34:34)*L8","v":0},{"$f":"SUMIF(36:36,\"<=\"&M36,34:34)*M8","v":0},{"$f":"SUMIF(36:36,\"<=\"&N36,34:34)*N8","v":0},{"$f":"SUMIF(36:36,\"<=\"&O36,34:34)*O8","v":0},{"$f":"SUMIF(36:36,\"<=\"&P36,34:34)*P8","v":0},{"$f":"SUMIF(36:36,\"<=\"&Q36,34:34)*Q8","v":0},{"$f":"SUMIF(36:36,\"<=\"&R36,34:34)*R8","v":0},{"$f":"SUMIF(36:36,\"<=\"&S36,34:34)*S8","v":0},{"$f":"SUMIF(36:36,\"<=\"&T36,34:34)*T8","v":0},{"$f":"SUMIF(36:36,\"<=\"&U36,34:34)*U8","v":0},{"$f":"SUMIF(36:36,\"<=\"&V36,34:34)*V8","v":0},{"$f":"SUMIF(36:36,\"<=\"&W36,34:34)*W8","v":0},{"$f":"SUMIF(36:36,\"<=\"&X36,34:34)*X8","v":0},{"$f":"SUMIF(36:36,\"<=\"&Y36,34:34)*Y8","v":0},{"$f":"SUMIF(36:36,\"<=\"&Z36,34:34)*Z8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AA36,34:34)*AA8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AB36,34:34)*AB8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AC36,34:34)*AC8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AD36,34:34)*AD8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AE36,34:34)*AE8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AF36,34:34)*AF8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AG36,34:34)*AG8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AH36,34:34)*AH8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AI36,34:34)*AI8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AJ36,34:34)*AJ8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AK36,34:34)*AK8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AL36,34:34)*AL8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AM36,34:34)*AM8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AN36,34:34)*AN8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AO36,34:34)*AO8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AP36,34:34)*AP8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AQ36,34:34)*AQ8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AR36,34:34)*AR8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AS36,34:34)*AS8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AT36,34:34)*AT8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AU36,34:34)*AU8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AV36,34:34)*AV8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AW36,34:34)*AW8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AX36,34:34)*AX8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AY36,34:34)*AY8","v":0},{"$f":"SUMIF(36:36,\"<=\"&AZ36,34:34)*AZ8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BA36,34:34)*BA8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BB36,34:34)*BB8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BC36,34:34)*BC8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BD36,34:34)*BD8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BE36,34:34)*BE8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BF36,34:34)*BF8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BG36,34:34)*BG8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BH36,34:34)*BH8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BI36,34:34)*BI8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BJ36,34:34)*BJ8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BK36,34:34)*BK8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BL36,34:34)*BL8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BM36,34:34)*BM8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BN36,34:34)*BN8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BO36,34:34)*BO8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BP36,34:34)*BP8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BQ36,34:34)*BQ8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BR36,34:34)*BR8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BS36,34:34)*BS8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BT36,34:34)*BT8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BU36,34:34)*BU8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BV36,34:34)*BV8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BW36,34:34)*BW8","v":0},{"$f":"SUMIF(36:36,\"<=\"&BX36,34:34)*BX8","v":7923007.3697279971},{"$f":"SUMIF(36:36,\"<=\"&BY36,34:34)*BY8","v":7848064.6717439983},{"$f":"SUMIF(36:36,\"<=\"&BZ36,34:34)*BZ8","v":7779303.9329279978},{"$f":"SUMIF(36:36,\"<=\"&CA36,34:34)*CA8","v":7704361.234943998},{"$f":"SUMIF(36:36,\"<=\"&CB36,34:34)*CB8","v":7630720.0020479979},{"$f":"SUMIF(36:36,\"<=\"&CC36,34:34)*CC8","v":7560657.7981439978},{"$f":"SUMIF(36:36,\"<=\"&CD36,34:34)*CD8","v":7487016.5652479976},{"$f":"SUMIF(36:36,\"<=\"&CE36,34:34)*CE8","v":7412073.8672639979},{"$f":"SUMIF(36:36,\"<=\"&CF36,34:34)*CF8","v":7342879.3067519991},{"$f":"SUMIF(36:36,\"<=\"&CG36,34:34)*CG8","v":7267936.6087679984},{"$f":"SUMIF(36:36,\"<=\"&CH36,34:34)*CH8","v":7194295.3758719983},{"$f":"SUMIF(36:36,\"<=\"&CI36,34:34)*CI8","v":7124233.1719679981},{"$f":"SUMIF(36:36,\"<=\"&CJ36,34:34)*CJ8","v":7050591.9390719989},{"$f":"SUMIF(36:36,\"<=\"&CK36,34:34)*CK8","v":6975649.2410879992},{"$f":"SUMIF(36:36,\"<=\"&CL36,34:34)*CL8","v":6906888.5022719987},{"$f":"SUMIF(36:36,\"<=\"&CM36,34:34)*CM8","v":6831620.4380159993},{"$f":"SUMIF(36:36,\"<=\"&CN36,34:34)*CN8","v":6757870.7496959995},{"$f":"SUMIF(36:36,\"<=\"&CO36,34:34)*CO8","v":6687808.5457919994},{"$f":"SUMIF(36:36,\"<=\"&CP36,34:34)*CP8","v":6613299.6695039999},{"$f":"SUMIF(36:36,\"<=\"&CQ36,34:34)*CQ8","v":6539224.6149120005},{"$f":"SUMIF(36:36,\"<=\"&CR36,34:34)*CR8","v":6470463.8760960009},{"$f":"SUMIF(36:36,\"<=\"&CS36,34:34)*CS8","v":6394328.1684480002},{"$f":"SUMIF(36:36,\"<=\"&CT36,34:34)*CT8","v":6321879.9452160001},{"$f":"SUMIF(36:36,\"<=\"&CU36,34:34)*CU8","v":6251817.741312},{"$f":"SUMIF(36:36,\"<=\"&CV36,34:34)*CV8","v":6176007.3999360008},{"$f":"SUMIF(36:36,\"<=\"&CW36,34:34)*CW8","v":6102799.9887360008},{"$f":"SUMIF(36:36,\"<=\"&CX36,34:34)*CX8","v":6034039.2499200003},{"$f":"SUMIF(36:36,\"<=\"&CY36,34:34)*CY8","v":5957035.8988800012},{"$f":"SUMIF(36:36,\"<=\"&CZ36,34:34)*CZ8","v":5885455.3190400014},{"$f":"SUMIF(36:36,\"<=\"&DA36,34:34)*DA8","v":5815393.1151360013},{"$f":"SUMIF(36:36,\"<=\"&DB36,34:34)*DB8","v":5739040.4966400024},{"$f":"SUMIF(36:36,\"<=\"&DC36,34:34)*DC8","v":5666809.1842560023},{"$f":"SUMIF(36:36,\"<=\"&DD36,34:34)*DD8","v":5597614.6237440025},{"$f":"SUMIF(36:36,\"<=\"&DE36,34:34)*DE8","v":5519743.6293120021},{"$f":"SUMIF(36:36,\"<=\"&DF36,34:34)*DF8","v":5449030.6928640027},{"$f":"SUMIF(36:36,\"<=\"&DG36,34:34)*DG8","v":5378643.122688002},{"$f":"SUMIF(36:36,\"<=\"&DH36,34:34)*DH8","v":5301748.2270720024},{"$f":"SUMIF(36:36,\"<=\"&DI36,34:34)*DI8","v":5230384.5580800027},{"$f":"SUMIF(36:36,\"<=\"&DJ36,34:34)*DJ8","v":5160647.7204480022},{"$f":"SUMIF(36:36,\"<=\"&DK36,34:34)*DK8","v":5082776.7260160027},{"$f":"SUMIF(36:36,\"<=\"&DL36,34:34)*DL8","v":5012606.0666880021},{"$f":"SUMIF(36:36,\"<=\"&DM36,34:34)*DM8","v":4941350.853120002},{"$f":"SUMIF(36:36,\"<=\"&DN36,34:34)*DN8","v":4864455.9575040024},{"$f":"SUMIF(36:36,\"<=\"&DO36,34:34)*DO8","v":4793959.9319040021},{"$f":"SUMIF(36:36,\"<=\"&DP36,34:34)*DP8","v":4723355.4508800022},{"$f":"SUMIF(36:36,\"<=\"&DQ36,34:34)*DQ8","v":4645484.4564480018},{"$f":"SUMIF(36:36,\"<=\"&DR36,34:34)*DR8","v":4576615.2622080017},{"$f":"SUMIF(36:36,\"<=\"&DS36,34:34)*DS8","v":4504383.9498240016},{"$f":"SUMIF(36:36,\"<=\"&DT36,34:34)*DT8","v":4427597.5096320016},{"$f":"SUMIF(36:36,\"<=\"&DU36,34:34)*DU8","v":4357535.3057280015},{"$f":"SUMIF(36:36,\"<=\"&DV36,34:34)*DV8","v":4286063.1813120013},{"$f":"SUMIF(36:36,\"<=\"&DW36,34:34)*DW8","v":4208951.3748480026},{"$f":"SUMIF(36:36,\"<=\"&DX36,34:34)*DX8","v":4140190.636032002},{"$f":"SUMIF(36:36,\"<=\"&DY36,34:34)*DY8","v":4067091.6802560021},{"$f":"SUMIF(36:36,\"<=\"&DZ36,34:34)*DZ8","v":3991606.7051520017},{"$f":"SUMIF(36:36,\"<=\"&EA36,34:34)*EA8","v":3921544.5012480016},{"$f":"SUMIF(36:36,\"<=\"&EB36,34:34)*EB8","v":3848770.9117440013},{"$f":"SUMIF(36:36,\"<=\"&EC36,34:34)*EC8","v":3772526.7486720015},{"$f":"SUMIF(36:36,\"<=\"&ED36,34:34)*ED8","v":3703766.0098560005},{"$f":"SUMIF(36:36,\"<=\"&EE36,34:34)*EE8","v":3629799.4106880007},{"$f":"SUMIF(36:36,\"<=\"&EF36,34:34)*EF8","v":3555182.0789760002},{"$f":"SUMIF(36:36,\"<=\"&EG36,34:34)*EG8","v":3485119.8750720005},{"$f":"SUMIF(36:36,\"<=\"&EH36,34:34)*EH8","v":3411804.0084480001},{"$f":"SUMIF(36:36,\"<=\"&EI36,34:34)*EI8","v":3336535.9441920002},{"$f":"SUMIF(36:36,\"<=\"&EJ36,34:34)*EJ8","v":3267341.38368},{"$f":"SUMIF(36:36,\"<=\"&EK36,34:34)*EK8","v":3192507.1411200003},{"$f":"SUMIF(36:36,\"<=\"&EL36,34:34)*EL8","v":3118757.4528000001},{"$f":"SUMIF(36:36,\"<=\"&EM36,34:34)*EM8","v":3048695.248896},{"$f":"SUMIF(36:36,\"<=\"&EN36,34:34)*EN8","v":2975054.0160000003},{"$f":"SUMIF(36:36,\"<=\"&EO36,34:34)*EO8","v":2900111.3180160006},{"$f":"SUMIF(36:36,\"<=\"&EP36,34:34)*EP8","v":2831350.5792000005},{"$f":"SUMIF(36:36,\"<=\"&EQ36,34:34)*EQ8","v":2756407.8812159998},{"$f":"SUMIF(36:36,\"<=\"&ER36,34:34)*ER8","v":2682332.826624},{"$f":"SUMIF(36:36,\"<=\"&ES36,34:34)*ES8","v":2612270.6227200008},{"$f":"SUMIF(36:36,\"<=\"&ET36,34:34)*ET8","v":2538629.3898240002},{"$f":"SUMIF(36:36,\"<=\"&EU36,34:34)*EU8","v":2463686.6918400009},{"$f":"SUMIF(36:36,\"<=\"&EV36,34:34)*EV8","v":2394925.9530240009},{"$f":"SUMIF(36:36,\"<=\"&EW36,34:34)*EW8","v":2319983.2550400007},{"$f":"SUMIF(36:36,\"<=\"&EX36,34:34)*EX8","v":2246342.022144},{"$f":"SUMIF(36:36,\"<=\"&EY36,34:34)*EY8","v":2176279.8182399999},{"$f":"SUMIF(36:36,\"<=\"&EZ36,34:34)*EZ8","v":2102204.7636480001},{"$f":"SUMIF(36:36,\"<=\"&FA36,34:34)*FA8","v":2027262.0656639999},{"$f":"SUMIF(36:36,\"<=\"&FB36,34:34)*FB8","v":1958501.3268479998},{"$f":"SUMIF(36:36,\"<=\"&FC36,34:34)*FC8","v":1883558.6288640001},{"$f":"SUMIF(36:36,\"<=\"&FD36,34:34)*FD8","v":1809917.3959680004},{"$f":"SUMIF(36:36,\"<=\"&FE36,34:34)*FE8","v":1739855.1920640003},{"$f":"SUMIF(36:36,\"<=\"&FF36,34:34)*FF8","v":1666213.9591680001},{"$f":"SUMIF(36:36,\"<=\"&FG36,34:34)*FG8","v":1591271.2611840002},{"$f":"SUMIF(36:36,\"<=\"&FH36,34:34)*FH8","v":1522076.7006719999},{"$f":"SUMIF(36:36,\"<=\"&FI36,34:34)*FI8","v":1447134.002688},{"$f":"SUMIF(36:36,\"<=\"&FJ36,34:34)*FJ8","v":1373492.7697920001},{"$f":"SUMIF(36:36,\"<=\"&FK36,34:34)*FK8","v":1303430.5658880002},{"$f":"SUMIF(36:36,\"<=\"&FL36,34:34)*FL8","v":1229463.9667200001},{"$f":"SUMIF(36:36,\"<=\"&FM36,34:34)*FM8","v":1154846.6350080003},{"$f":"SUMIF(36:36,\"<=\"&FN36,34:34)*FN8","v":1085652.0744960003},{"$f":"SUMIF(36:36,\"<=\"&FO36,34:34)*FO8","v":1010492.4656640004},{"$f":"SUMIF(36:36,\"<=\"&FP36,34:34)*FP8","v":937068.14361600031},{"$f":"SUMIF(36:36,\"<=\"&FQ36,34:34)*FQ8","v":866355.2071680004},{"$f":"SUMIF(36:36,\"<=\"&FR36,34:34)*FR8","v":792171.69715200027},{"$f":"SUMIF(36:36,\"<=\"&FS36,34:34)*FS8","v":718422.00883200031},{"$f":"SUMIF(36:36,\"<=\"&FT36,34:34)*FT8","v":648359.8049280002},{"$f":"SUMIF(36:36,\"<=\"&FU36,34:34)*FU8","v":573200.19609600015},{"$f":"SUMIF(36:36,\"<=\"&FV36,34:34)*FV8","v":501077.33913600002},{"$f":"SUMIF(36:36,\"<=\"&FW36,34:34)*FW8","v":429255.50131200004},{"$f":"SUMIF(36:36,\"<=\"&FX36,34:34)*FX8","v":354343.79059200006},{"$f":"SUMIF(36:36,\"<=\"&FY36,34:34)*FY8","v":280866.34752000007},{"$f":"SUMIF(36:36,\"<=\"&FZ36,34:34)*FZ8","v":214325.62483200003},{"$f":"SUMIF(36:36,\"<=\"&GA36,34:34)*GA8","v":158714.55283200002},{"$f":"SUMIF(36:36,\"<=\"&GB36,34:34)*GB8","v":114183.64108800003},{"$f":"SUMIF(36:36,\"<=\"&GC36,34:34)*GC8","v":76250.803199999995},{"$f":"SUMIF(36:36,\"<=\"&GD36,34:34)*GD8","v":39619.430399999997},{"$f":"SUMIF(36:36,\"<=\"&GE36,34:34)*GE8","v":19256.371200000001},{"$f":"SUMIF(36:36,\"<=\"&GF36,34:34)*GF8","v":0},{"$f":"SUMIF(36:36,\"<=\"&GG36,34:34)*GG8","v":0},{"$f":"SUMIF(36:36,\"<=\"&GH36,34:34)*GH8","v":0},{"$f":"SUMIF(36:36,\"<=\"&GI36,34:34)*GI8","v":0},{"$f":"SUMIF(36:36,\"<=\"&GJ36,34:34)*GJ8","v":0},{"$f":"SUMIF(36:36,\"<=\"&GK36,34:34)*GK8","v":0},{"$f":"SUMIF(36:36,\"<=\"&GL36,34:34)*GL8","v":0},{"$f":"SUMIF(36:36,\"<=\"&GM36,34:34)*GM8","v":0},{"$f":"SUMIF(36:36,\"<=\"&GN36,34:34)*GN8","v":0},{"$f":"SUMIF(36:36,\"<=\"&GO36,34:34)*GO8","v":0},{"$f":"SUMIF(36:36,\"<=\"&GP36,34:34)*GP8","v":0},{"$f":"SUMIF(36:36,\"<=\"&GQ36,34:34)*GQ8","v":0},{"$f":"SUMIF(36:36,\"<=\"&GR36,34:34)*GR8","v":0},{"$f":"SUMIF(36:36,\"<=\"&GS36,34:34)*GS8","v":0},{"$f":"SUMIF(36:36,\"<=\"&GT36,34:34)*GT8","v":0},{"$f":"SUMIF(36:36,\"<=\"&GU36,34:34)*GU8","v":0},{"$f":"SUMIF(36:36,\"<=\"&GV36,34:34)*GV8","v":0},{"$f":"SUMIF(36:36,\"<=\"&GW36,34:34)*GW8","v":0},{"$f":"SUMIF(36:36,\"<=\"&GX36,34:34)*GX8","v":0},{"$f":"SUMIF(36:36,\"<=\"&GY36,34:34)*GY8","v":0},{"$f":"SUMIF(36:36,\"<=\"&GZ36,34:34)*GZ8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HA36,34:34)*HA8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HB36,34:34)*HB8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HC36,34:34)*HC8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HD36,34:34)*HD8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HE36,34:34)*HE8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HF36,34:34)*HF8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HG36,34:34)*HG8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HH36,34:34)*HH8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HI36,34:34)*HI8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HJ36,34:34)*HJ8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HK36,34:34)*HK8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HL36,34:34)*HL8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HM36,34:34)*HM8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HN36,34:34)*HN8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HO36,34:34)*HO8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HP36,34:34)*HP8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HQ36,34:34)*HQ8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HR36,34:34)*HR8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HS36,34:34)*HS8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HT36,34:34)*HT8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HU36,34:34)*HU8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HV36,34:34)*HV8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HW36,34:34)*HW8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HX36,34:34)*HX8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HY36,34:34)*HY8","v":0},{"$f":"SUMIF(36:36,\"<=\"&HZ36,34:34)*HZ8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IA36,34:34)*IA8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IB36,34:34)*IB8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IC36,34:34)*IC8","v":0},{"$f":"SUMIF(36:36,\"<=\"&ID36,34:34)*ID8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IE36,34:34)*IE8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IF36,34:34)*IF8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IG36,34:34)*IG8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IH36,34:34)*IH8","v":0},{"$f":"SUMIF(36:36,\"<=\"&II36,34:34)*II8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IJ36,34:34)*IJ8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IK36,34:34)*IK8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IL36,34:34)*IL8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IM36,34:34)*IM8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IN36,34:34)*IN8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IO36,34:34)*IO8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IP36,34:34)*IP8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IQ36,34:34)*IQ8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IR36,34:34)*IR8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IS36,34:34)*IS8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IT36,34:34)*IT8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IU36,34:34)*IU8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IV36,34:34)*IV8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IW36,34:34)*IW8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IX36,34:34)*IX8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IY36,34:34)*IY8","v":0},{"$f":"SUMIF(36:36,\"<=\"&IZ36,34:34)*IZ8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JA36,34:34)*JA8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JB36,34:34)*JB8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JC36,34:34)*JC8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JD36,34:34)*JD8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JE36,34:34)*JE8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JF36,34:34)*JF8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JG36,34:34)*JG8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JH36,34:34)*JH8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JI36,34:34)*JI8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JJ36,34:34)*JJ8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JK36,34:34)*JK8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JL36,34:34)*JL8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JM36,34:34)*JM8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JN36,34:34)*JN8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JO36,34:34)*JO8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JP36,34:34)*JP8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JQ36,34:34)*JQ8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JR36,34:34)*JR8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JS36,34:34)*JS8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JT36,34:34)*JT8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JU36,34:34)*JU8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JV36,34:34)*JV8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JW36,34:34)*JW8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JX36,34:34)*JX8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JY36,34:34)*JY8","v":0},{"$f":"SUMIF(36:36,\"<=\"&JZ36,34:34)*JZ8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KA36,34:34)*KA8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KB36,34:34)*KB8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KC36,34:34)*KC8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KD36,34:34)*KD8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KE36,34:34)*KE8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KF36,34:34)*KF8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KG36,34:34)*KG8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KH36,34:34)*KH8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KI36,34:34)*KI8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KJ36,34:34)*KJ8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KK36,34:34)*KK8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KL36,34:34)*KL8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KM36,34:34)*KM8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KN36,34:34)*KN8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KO36,34:34)*KO8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KP36,34:34)*KP8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KQ36,34:34)*KQ8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KR36,34:34)*KR8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KS36,34:34)*KS8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KT36,34:34)*KT8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KU36,34:34)*KU8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KV36,34:34)*KV8","v":0},{"$f":"SUMIF(36:36,\"<=\"&KW36,34:34)*KW8","v":0}]
[]
[null,null,null,"Total Potential Production","Tons",null,null,{"$f":"SUM(J39:KW39)","v":10535210.95890411},null,{"$f":"J17","v":0},{"$f":"K17","v":0},{"$f":"L17","v":0},{"$f":"M17","v":0},{"$f":"N17","v":0},{"$f":"O17","v":0},{"$f":"P17","v":0},{"$f":"Q17","v":0},{"$f":"R17","v":0},{"$f":"S17","v":0},{"$f":"T17","v":0},{"$f":"U17","v":0},{"$f":"V17","v":0},{"$f":"W17","v":0},{"$f":"X17","v":0},{"$f":"Y17","v":0},{"$f":"Z17","v":0},{"$f":"AA17","v":0},{"$f":"AB17","v":0},{"$f":"AC17","v":0},{"$f":"AD17","v":0},{"$f":"AE17","v":0},{"$f":"AF17","v":0},{"$f":"AG17","v":0},{"$f":"AH17","v":0},{"$f":"AI17","v":0},{"$f":"AJ17","v":0},{"$f":"AK17","v":0},{"$f":"AL17","v":0},{"$f":"AM17","v":0},{"$f":"AN17","v":0},{"$f":"AO17","v":0},{"$f":"AP17","v":0},{"$f":"AQ17","v":0},{"$f":"AR17","v":0},{"$f":"AS17","v":0},{"$f":"AT17","v":0},{"$f":"AU17","v":0},{"$f":"AV17","v":0},{"$f":"AW17","v":0},{"$f":"AX17","v":0},{"$f":"AY17","v":0},{"$f":"AZ17","v":0},{"$f":"BA17","v":0},{"$f":"BB17","v":0},{"$f":"BC17","v":0},{"$f":"BD17","v":0},{"$f":"BE17","v":0},{"$f":"BF17","v":0},{"$f":"BG17","v":0},{"$f":"BH17","v":0},{"$f":"BI17","v":0},{"$f":"BJ17","v":0},{"$f":"BK17","v":0},{"$f":"BL17","v":0},{"$f":"BM17","v":0},{"$f":"BN17","v":0},{"$f":"BO17","v":0},{"$f":"BP17","v":0},{"$f":"BQ17","v":0},{"$f":"BR17","v":0},{"$f":"BS17","v":0},{"$f":"BT17","v":0},{"$f":"BU17","v":0},{"$f":"BV17","v":0},{"$f":"BW17","v":0},{"$f":"BX17","v":94772.602739726019},{"$f":"BY17","v":93227.397260273967},{"$f":"BZ17","v":94772.602739726019},{"$f":"CA17","v":93227.397260273967},{"$f":"CB17","v":94772.602739726019},{"$f":"CC17","v":93227.397260273967},{"$f":"CD17","v":94772.602739726019},{"$f":"CE17","v":93742.465753424651},{"$f":"CF17","v":94772.602739726019},{"$f":"CG17","v":93227.397260273967},{"$f":"CH17","v":94772.602739726019},{"$f":"CI17","v":93227.397260273967},{"$f":"CJ17","v":94772.602739726019},{"$f":"CK17","v":93227.397260273967},{"$f":"CL17","v":94772.602739726019},{"$f":"CM17","v":93742.465753424651},{"$f":"CN17","v":94772.602739726019},{"$f":"CO17","v":93227.397260273967},{"$f":"CP17","v":94772.602739726019},{"$f":"CQ17","v":93227.397260273967},{"$f":"CR17","v":94772.602739726019},{"$f":"CS17","v":93227.397260273967},{"$f":"CT17","v":94772.602739726019},{"$f":"CU17","v":93742.465753424651},{"$f":"CV17","v":94772.602739726019},{"$f":"CW17","v":93227.397260273967},{"$f":"CX17","v":94772.602739726019},{"$f":"CY17","v":93227.397260273967},{"$f":"CZ17","v":94772.602739726019},{"$f":"DA17","v":93227.397260273967},{"$f":"DB17","v":94772.602739726019},{"$f":"DC17","v":93742.465753424651},{"$f":"DD17","v":94772.602739726019},{"$f":"DE17","v":93227.397260273967},{"$f":"DF17","v":94772.602739726019},{"$f":"DG17","v":93227.397260273967},{"$f":"DH17","v":94772.602739726019},{"$f":"DI17","v":93227.397260273967},{"$f":"DJ17","v":94772.602739726019},{"$f":"DK17","v":93742.465753424651},{"$f":"DL17","v":94772.602739726019},{"$f":"DM17","v":93227.397260273967},{"$f":"DN17","v":94772.602739726019},{"$f":"DO17","v":93227.397260273967},{"$f":"DP17","v":94772.602739726019},{"$f":"DQ17","v":93227.397260273967},{"$f":"DR17","v":94772.602739726019},{"$f":"DS17","v":93742.465753424651},{"$f":"DT17","v":94772.602739726019},{"$f":"DU17","v":93227.397260273967},{"$f":"DV17","v":94772.602739726019},{"$f":"DW17","v":93227.397260273967},{"$f":"DX17","v":94772.602739726019},{"$f":"DY17","v":93227.397260273967},{"$f":"DZ17","v":94772.602739726019},{"$f":"EA17","v":93742.465753424651},{"$f":"EB17","v":94772.602739726019},{"$f":"EC17","v":93227.397260273967},{"$f":"ED17","v":94772.602739726019},{"$f":"EE17","v":93227.397260273967},{"$f":"EF17","v":94772.602739726019},{"$f":"EG17","v":93227.397260273967},{"$f":"EH17","v":94772.602739726019},{"$f":"EI17","v":93742.465753424651},{"$f":"EJ17","v":94772.602739726019},{"$f":"EK17","v":93227.397260273967},{"$f":"EL17","v":94772.602739726019},{"$f":"EM17","v":93227.397260273967},{"$f":"EN17","v":94772.602739726019},{"$f":"EO17","v":93227.397260273967},{"$f":"EP17","v":94772.602739726019},{"$f":"EQ17","v":93742.465753424651},{"$f":"ER17","v":94772.602739726019},{"$f":"ES17","v":93227.397260273967},{"$f":"ET17","v":94772.602739726019},{"$f":"EU17","v":93227.397260273967},{"$f":"EV17","v":94772.602739726019},{"$f":"EW17","v":93227.397260273967},{"$f":"EX17","v":94772.602739726019},{"$f":"EY17","v":93742.465753424651},{"$f":"EZ17","v":94772.602739726019},{"$f":"FA17","v":93227.397260273967},{"$f":"FB17","v":94772.602739726019},{"$f":"FC17","v":93227.397260273967},{"$f":"FD17","v":94772.602739726019},{"$f":"FE17","v":93227.397260273967},{"$f":"FF17","v":94772.602739726019},{"$f":"FG17","v":93742.465753424651},{"$f":"FH17","v":94772.602739726019},{"$f":"FI17","v":93227.397260273967},{"$f":"FJ17","v":94772.602739726019},{"$f":"FK17","v":93227.397260273967},{"$f":"FL17","v":94772.602739726019},{"$f":"FM17","v":93227.397260273967},{"$f":"FN17","v":94772.602739726019},{"$f":"FO17","v":93742.465753424651},{"$f":"FP17","v":94772.602739726019},{"$f":"FQ17","v":93227.397260273967},{"$f":"FR17","v":94772.602739726019},{"$f":"FS17","v":93227.397260273967},{"$f":"FT17","v":94772.602739726019},{"$f":"FU17","v":93227.397260273967},{"$f":"FV17","v":94772.602739726019},{"$f":"FW17","v":93742.465753424651},{"$f":"FX17","v":94772.602739726019},{"$f":"FY17","v":93227.397260273967},{"$f":"FZ17","v":94772.602739726019},{"$f":"GA17","v":93227.397260273967},{"$f":"GB17","v":94772.602739726019},{"$f":"GC17","v":93227.397260273967},{"$f":"GD17","v":94772.602739726019},{"$f":"GE17","v":93742.465753424651},{"$f":"GF17","v":0},{"$f":"GG17","v":0},{"$f":"GH17","v":0},{"$f":"GI17","v":0},{"$f":"GJ17","v":0},{"$f":"GK17","v":0},{"$f":"GL17","v":0},{"$f":"GM17","v":0},{"$f":"GN17","v":0},{"$f":"GO17","v":0},{"$f":"GP17","v":0},{"$f":"GQ17","v":0},{"$f":"GR17","v":0},{"$f":"GS17","v":0},{"$f":"GT17","v":0},{"$f":"GU17","v":0},{"$f":"GV17","v":0},{"$f":"GW17","v":0},{"$f":"GX17","v":0},{"$f":"GY17","v":0},{"$f":"GZ17","v":0},{"$f":"HA17","v":0},{"$f":"HB17","v":0},{"$f":"HC17","v":0},{"$f":"HD17","v":0},{"$f":"HE17","v":0},{"$f":"HF17","v":0},{"$f":"HG17","v":0},{"$f":"HH17","v":0},{"$f":"HI17","v":0},{"$f":"HJ17","v":0},{"$f":"HK17","v":0},{"$f":"HL17","v":0},{"$f":"HM17","v":0},{"$f":"HN17","v":0},{"$f":"HO17","v":0},{"$f":"HP17","v":0},{"$f":"HQ17","v":0},{"$f":"HR17","v":0},{"$f":"HS17","v":0},{"$f":"HT17","v":0},{"$f":"HU17","v":0},{"$f":"HV17","v":0},{"$f":"HW17","v":0},{"$f":"HX17","v":0},{"$f":"HY17","v":0},{"$f":"HZ17","v":0},{"$f":"IA17","v":0},{"$f":"IB17","v":0},{"$f":"IC17","v":0},{"$f":"ID17","v":0},{"$f":"IE17","v":0},{"$f":"IF17","v":0},{"$f":"IG17","v":0},{"$f":"IH17","v":0},{"$f":"II17","v":0},{"$f":"IJ17","v":0},{"$f":"IK17","v":0},{"$f":"IL17","v":0},{"$f":"IM17","v":0},{"$f":"IN17","v":0},{"$f":"IO17","v":0},{"$f":"IP17","v":0},{"$f":"IQ17","v":0},{"$f":"IR17","v":0},{"$f":"IS17","v":0},{"$f":"IT17","v":0},{"$f":"IU17","v":0},{"$f":"IV17","v":0},{"$f":"IW17","v":0},{"$f":"IX17","v":0},{"$f":"IY17","v":0},{"$f":"IZ17","v":0},{"$f":"JA17","v":0},{"$f":"JB17","v":0},{"$f":"JC17","v":0},{"$f":"JD17","v":0},{"$f":"JE17","v":0},{"$f":"JF17","v":0},{"$f":"JG17","v":0},{"$f":"JH17","v":0},{"$f":"JI17","v":0},{"$f":"JJ17","v":0},{"$f":"JK17","v":0},{"$f":"JL17","v":0},{"$f":"JM17","v":0},{"$f":"JN17","v":0},{"$f":"JO17","v":0},{"$f":"JP17","v":0},{"$f":"JQ17","v":0},{"$f":"JR17","v":0},{"$f":"JS17","v":0},{"$f":"JT17","v":0},{"$f":"JU17","v":0},{"$f":"JV17","v":0},{"$f":"JW17","v":0},{"$f":"JX17","v":0},{"$f":"JY17","v":0},{"$f":"JZ17","v":0},{"$f":"KA17","v":0},{"$f":"KB17","v":0},{"$f":"KC17","v":0},{"$f":"KD17","v":0},{"$f":"KE17","v":0},{"$f":"KF17","v":0},{"$f":"KG17","v":0},{"$f":"KH17","v":0},{"$f":"KI17","v":0},{"$f":"KJ17","v":0},{"$f":"KK17","v":0},{"$f":"KL17","v":0},{"$f":"KM17","v":0},{"$f":"KN17","v":0},{"$f":"KO17","v":0},{"$f":"KP17","v":0},{"$f":"KQ17","v":0},{"$f":"KR17","v":0},{"$f":"KS17","v":0},{"$f":"KT17","v":0},{"$f":"KU17","v":0},{"$f":"KV17","v":0},{"$f":"KW17","v":0}]
[null,null,null,"Add: Storage","Tons",null,null,null,null,{"$f":"J60","v":0},{"$f":"K60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW60","v":0},0,19829.90475572602,44296.56319999999,64126.467955725995,83712.632319999946,108423.03115572597,128009.19551999992,147839.10027572597,172387.0055171506,192216.91027287659,211803.07463715054,236513.47347287656,256099.63783715051,275929.54259287659,300396.20103715057,319900.73952087667,339893.51695430139,364603.91579002747,383322.43676230148,404019.98491002747,428486.64335430146,447123.53844602744,467902.71247430134,492613.11131002742,510545.23568745202,532110.42722717812,556577.08567145211,574346.3373711782,595993.15479145222,620703.55362717831,637578.33239145228,660119.62274717819,684667.52798860287,701569.13629632886,724083.59710860276,748468.62967232871,764801.13131660246,788210.06506432849,811700.62469260232,828602.2330003283,852174.03942575306,875691.42859747913,892023.93024175288,916300.50738147879,938923.42361775273,955825.03192547872,980183.23494575289,1002724.5253014788,1019680.5508629035,1044390.9496986296,1066146.2225429036,1083807.0188186297,1108273.6772629034,1129947.3242266297,1147689.7463829035,1172400.1452186292,1193369.0214680538,1211897.4611357797,1236364.1195800535,1257170.1231517794,1275780.1887000536,1300490.5875357792,1320402.118172053,{"$f":"EI60","v":1339906.6566557789},1364454.5618972036,1384392.9220769296,1403870.6310172037,1428581.0298529293,1448167.1942172034,1467997.0989729294,1492463.7574172032,1512293.6621729292,1531961.0733343537,1556671.4721700794,1576257.6365343535,1596087.5412900795,1620554.1997343532,1640384.1044900792,1659970.2688543533,1684680.667690079,1704348.0788515036,1724177.9836072295,1748644.6420515033,1768474.5468072293,1788060.7111715034,1739855.1920640001,1666213.9591680004,1591271.2611840002,1522076.7006719999,1447134.0026879997,1373492.7697920001,1303430.565888,1229463.9667200001,1154846.6350080001,1085652.0744960003,1010492.4656640003,937068.14361600019,866355.20716800028,792171.69715200039,718422.0088320002,648359.80492800032,573200.19609600003,501077.33913600002,429255.50131199998,354343.79059200012,280866.34752000007,214325.62483200006,158714.55283200002,114183.64108799997,76250.803200000024,39619.430399999983,19256.371199999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Available","Tons",null,null,null,null,{"$f":"J39+J40","v":0},{"$f":"K39+K40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW39+BW40","v":0},94772.602739726019,113057.30201599999,139069.16593972599,157353.86521599995,178485.23505972596,201650.42841599992,222781.79825972594,241581.56602915062,267159.60825687659,285444.30753315054,306575.67737687659,329740.87073315051,350872.24057687656,369156.93985315057,395168.80377687659,413643.20527430135,434666.11969402741,457831.31305030145,478095.0395020275,497247.38217030145,523259.24609402748,540350.93570630136,562675.31521402742,586355.5770634521,605317.8384271781,625337.82448745205,651349.68841117807,667573.73463145213,690765.75753117818,713930.95088745223,732350.93513117824,753862.08850060287,779440.13072832883,794796.53355660278,818856.19984832872,841696.02693260263,859573.73405632842,881437.46232460241,906473.22743232828,922344.69875375298,946946.64216547902,968918.82585775305,986796.53298147884,1009527.9046417527,1033696.0263574787,1049052.4291857528,1074955.8376854789,1096466.9910549035,1114453.1536026294,1137618.3469589036,1160918.8252826296,1177034.4160789037,1203046.2800026294,1223174.7214869037,1242462.3491226295,1266142.6109720538,1288141.6242077798,1305124.8583960538,1331136.7223197795,1350397.5204120534,1370552.7914397796,1393717.9847960533,1415174.720911779,{"$f":"EI39+EI40","v":1433649.1224092036},1459227.1646369295,1477620.3193372036,1498643.2337569296,1521808.4271132033,1542939.7969569294,1561224.4962332034,1587236.3601569291,1606036.1279263538,1626733.6760740797,1649898.8694303534,1671030.2392740794,1689314.9385503535,1715326.8024740792,1733611.5017503533,1754742.8715940793,1778423.1334435036,1799120.6815912295,1817405.3808675036,1843417.2447912293,1861701.9440675033,1882833.3139112294,1833082.5893242741,1760986.5619077263,1685013.7269374249,1616849.3034117259,1540361.3999482738,1468265.372531726,1396657.963148274,1324236.5694597261,1248074.0322682741,1180424.6772357263,1104234.9314174249,1031840.7463557262,959582.60442827421,886944.29989172635,811649.40609227412,743132.40766772628,666427.59335627395,595849.94187572598,522997.96706542466,449116.39333172614,374093.74478027405,309098.22757172608,251941.950092274,208956.24382772599,169478.20046027401,134392.033139726,112998.83695342464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU39+GU40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG39+JG40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Required for Production","Tons",null,null,null,null,{"$f":"-J34","v":-6518.3923200000008},{"$f":"-K34","v":-5887.5801600000013},{"$f":"-L34","v":-6518.3923200000008},{"$f":"-M34","v":-4310.5497599999999},{"$f":"-N34","v":-3259.1961600000004},{"$f":"-O34","v":-6132.3143092547389},{"$f":"-P34","v":-9852.4145680168458},{"$f":"-Q34","v":-9852.4145680168458},{"$f":"-R34","v":-9534.5947432421071},{"$f":"-S34","v":-8906.1963280168438},{"$f":"-T34","v":-6380.533943242106},{"$f":"-U34","v":-9273.1360613501765},{"$f":"-V34","v":-9916.3162981501755},{"$f":"-W34","v":-9276.553956334039},{"$f":"-X34","v":-9916.3162981501755},{"$f":"-Y34","v":-9596.4351272421081},{"$f":"-Z34","v":-9916.3162981501755},{"$f":"-AA34","v":-10455.225015242107},{"$f":"-AB34","v":-12712.695536550176},{"$f":"-AC34","v":-9949.2513330301772},{"$f":"-AD34","v":-9953.2057098778987},{"$f":"-AE34","v":-9978.719522133335},{"$f":"-AF34","v":-11696.451328000005},{"$f":"-AG34","v":-13306.530338133336},{"$f":"-AH34","v":-13306.530338133336},{"$f":"-AI34","v":-12018.801595733335},{"$f":"-AJ34","v":-13306.530338133336},{"$f":"-AK34","v":-11162.140125866668},{"$f":"-AL34","v":-10198.129920000001},{"$f":"-AM34","v":-12881.848320000003},{"$f":"-AN34","v":-12881.848320000003},{"$f":"-AO34","v":-9983.4324480000014},{"$f":"-AP34","v":-10198.28136151579},{"$f":"-AQ34","v":-13312.182201397894},{"$f":"-AR34","v":-12882.756969094738},{"$f":"-AS34","v":-13312.182201397894},{"$f":"-AT34","v":-11272.556217397896},{"$f":"-AU34","v":-9233.6755327550891},{"$f":"-AV34","v":-12251.655387531231},{"$f":"-AW34","v":-9674.8373530947392},{"$f":"-AX34","v":-12803.658800697571},{"$f":"-AY34","v":-12912.906817517438},{"$f":"-AZ34","v":-13343.337044768019},{"$f":"-BA34","v":-13343.337044768019},{"$f":"-BB34","v":-12912.906817517438},{"$f":"-BC34","v":-12377.198420768022},{"$f":"-BD34","v":-9692.4447375174368},{"$f":"-BE34","v":-12725.070958317925},{"$f":"-BF34","v":-11442.539255953056},{"$f":"-BG34","v":-9182.8145956237458},{"$f":"-BH34","v":-13408.730084012004},{"$f":"-BI34","v":-12976.190403882585},{"$f":"-BJ34","v":-13408.730084012004},{"$f":"-BK34","v":-12976.190403882585},{"$f":"-BL34","v":-10714.55963067867},{"$f":"-BM34","v":-11260.96838587867},{"$f":"-BN34","v":-12780.977282254407},{"$f":"-BO34","v":-10084.071752641881},{"$f":"-BP34","v":-11710.976747459887},{"$f":"-BQ34","v":-13446.189896641881},{"$f":"-BR34","v":-13446.189896641881},{"$f":"-BS34","v":-12578.69377427789},{"$f":"-BT34","v":-13446.189896641881},{"$f":"-BU34","v":-13012.441835459886},{"$f":"-BV34","v":-10086.354432000002},{"$f":"-BW34","v":-11496.274944000001},{"$f":"-BX34","v":-74942.697983999999},{"$f":"-BY34","v":-68760.738815999997},{"$f":"-BZ34","v":-74942.697983999999},{"$f":"-CA34","v":-73641.232896000016},{"$f":"-CB34","v":-70062.203903999995},{"$f":"-CC34","v":-73641.232896000016},{"$f":"-CD34","v":-74942.697983999999},{"$f":"-CE34","v":-69194.560512000011},{"$f":"-CF34","v":-74942.697983999999},{"$f":"-CG34","v":-73641.232896000016},{"$f":"-CH34","v":-70062.203903999995},{"$f":"-CI34","v":-73641.232896000016},{"$f":"-CJ34","v":-74942.697983999999},{"$f":"-CK34","v":-68760.738816000012},{"$f":"-CL34","v":-75268.064255999998},{"$f":"-CM34","v":-73749.688320000016},{"$f":"-CN34","v":-70062.203903999995},{"$f":"-CO34","v":-74508.876288000014},{"$f":"-CP34","v":-74075.054592000015},{"$f":"-CQ34","v":-68760.738816000012},{"$f":"-CR34","v":-76135.707647999996},{"$f":"-CS34","v":-72448.223231999989},{"$f":"-CT34","v":-70062.203903999995},{"$f":"-CU34","v":-75810.341376000011},{"$f":"-CV34","v":-73207.411200000017},{"$f":"-CW34","v":-68760.738815999997},{"$f":"-CX34","v":-77003.351040000009},{"$f":"-CY34","v":-71580.579840000006},{"$f":"-CZ34","v":-70062.203904000009},{"$f":"-DA34","v":-76352.618496000025},{"$f":"-DB34","v":-72231.312384000004},{"$f":"-DC34","v":-69194.560512000011},{"$f":"-DD34","v":-77870.994431999992},{"$f":"-DE34","v":-70712.936448000008},{"$f":"-DF34","v":-70387.570176000008},{"$f":"-DG34","v":-76894.895616000009},{"$f":"-DH34","v":-71363.668991999992},{"$f":"-DI34","v":-69736.837632000024},{"$f":"-DJ34","v":-77870.994432000007},{"$f":"-DK34","v":-70170.659328000009},{"$f":"-DL34","v":-71255.213568000006},{"$f":"-DM34","v":-76894.895616000023},{"$f":"-DN34","v":-70496.025600000008},{"$f":"-DO34","v":-70604.481024000008},{"$f":"-DP34","v":-77870.994432000007},{"$f":"-DQ34","v":-68869.194240000012},{"$f":"-DR34","v":-72231.312384000004},{"$f":"-DS34","v":-76786.440192000009},{"$f":"-DT34","v":-70062.203903999995},{"$f":"-DU34","v":-71472.124415999991},{"$f":"-DV34","v":-77111.806464000008},{"$f":"-DW34","v":-68760.738816000012},{"$f":"-DX34","v":-73098.955776000003},{"$f":"-DY34","v":-75484.975103999997},{"$f":"-DZ34","v":-70062.203903999995},{"$f":"-EA34","v":-72773.589504000032},{"$f":"-EB34","v":-76244.16307200001},{"$f":"-EC34","v":-68760.738816000012},{"$f":"-ED34","v":-73966.599168000001},{"$f":"-EE34","v":-74617.331712000014},{"$f":"-EF34","v":-70062.203903999995},{"$f":"-EG34","v":-73315.866624000002},{"$f":"-EH34","v":-75268.064256000012},{"$f":"-EI34","v":-69194.560512000011},{"$f":"-EJ34","v":-74834.242560000013},{"$f":"-EK34","v":-73749.688320000016},{"$f":"-EL34","v":-70062.203903999995},{"$f":"-EM34","v":-73641.232896000016},{"$f":"-EN34","v":-74942.697983999999},{"$f":"-EO34","v":-68760.738816000012},{"$f":"-EP34","v":-74942.697983999999},{"$f":"-EQ34","v":-74075.054592000015},{"$f":"-ER34","v":-70062.203903999995},{"$f":"-ES34","v":-73641.232896000016},{"$f":"-ET34","v":-74942.697983999999},{"$f":"-EU34","v":-68760.738816000012},{"$f":"-EV34","v":-74942.697983999999},{"$f":"-EW34","v":-73641.232896000016},{"$f":"-EX34","v":-70062.203903999995},{"$f":"-EY34","v":-74075.054592000015},{"$f":"-EZ34","v":-74942.697983999999},{"$f":"-FA34","v":-68760.738815999997},{"$f":"-FB34","v":-74942.697983999999},{"$f":"-FC34","v":-73641.232896000016},{"$f":"-FD34","v":-70062.203904000009},{"$f":"-FE34","v":-73641.232896000016},{"$f":"-FF34","v":-74942.697983999999},{"$f":"-FG34","v":-69194.560512000011},{"$f":"-FH34","v":-74942.697983999999},{"$f":"-FI34","v":-73641.232896000016},{"$f":"-FJ34","v":-70062.203903999995},{"$f":"-FK34","v":-73966.599168000001},{"$f":"-FL34","v":-74617.331712000014},{"$f":"-FM34","v":-69194.560512000011},{"$f":"-FN34","v":-75159.608832000027},{"$f":"-FO34","v":-73424.322048000002},{"$f":"-FP34","v":-70712.936448000008},{"$f":"-FQ34","v":-74183.510016000015},{"$f":"-FR34","v":-73749.688320000016},{"$f":"-FS34","v":-70062.203903999995},{"$f":"-FT34","v":-75159.608832000027},{"$f":"-FU34","v":-72122.856960000019},{"$f":"-FV34","v":-71821.837824000017},{"$f":"-FW34","v":-74911.710720000003},{"$f":"-FX34","v":-73477.443072000009},{"$f":"-FY34","v":-66540.722688000009},{"$f":"-FZ34","v":-55611.072000000007},{"$f":"-GA34","v":-44530.911744000005},{"$f":"-GB34","v":-37932.837888000009},{"$f":"-GC34","v":-36631.372800000005},{"$f":"-GD34","v":-20363.0592},{"$f":"-GE34","v":-19256.371200000001},{"$f":"-GF34","v":0},{"$f":"-GG34","v":0},{"$f":"-GH34","v":0},{"$f":"-GI34","v":0},{"$f":"-GJ34","v":0},{"$f":"-GK34","v":0},{"$f":"-GL34","v":0},{"$f":"-GM34","v":0},{"$f":"-GN34","v":0},{"$f":"-GO34","v":0},{"$f":"-GP34","v":0},{"$f":"-GQ34","v":0},{"$f":"-GR34","v":0},{"$f":"-GS34","v":0},{"$f":"-GT34","v":0},{"$f":"-GU34","v":0},{"$f":"-GV34","v":0},{"$f":"-GW34","v":0},{"$f":"-GX34","v":0},{"$f":"-GY34","v":0},{"$f":"-GZ34","v":0},{"$f":"-HA34","v":0},{"$f":"-HB34","v":0},{"$f":"-HC34","v":0},{"$f":"-HD34","v":0},{"$f":"-HE34","v":0},{"$f":"-HF34","v":0},{"$f":"-HG34","v":0},{"$f":"-HH34","v":0},{"$f":"-HI34","v":0},{"$f":"-HJ34","v":0},{"$f":"-HK34","v":0},{"$f":"-HL34","v":0},{"$f":"-HM34","v":0},{"$f":"-HN34","v":0},{"$f":"-HO34","v":0},{"$f":"-HP34","v":0},{"$f":"-HQ34","v":0},{"$f":"-HR34","v":0},{"$f":"-HS34","v":0},{"$f":"-HT34","v":0},{"$f":"-HU34","v":0},{"$f":"-HV34","v":0},{"$f":"-HW34","v":0},{"$f":"-HX34","v":0},{"$f":"-HY34","v":0},{"$f":"-HZ34","v":0},{"$f":"-IA34","v":0},{"$f":"-IB34","v":0},{"$f":"-IC34","v":0},{"$f":"-ID34","v":0},{"$f":"-IE34","v":0},{"$f":"-IF34","v":0},{"$f":"-IG34","v":0},{"$f":"-IH34","v":0},{"$f":"-II34","v":0},{"$f":"-IJ34","v":0},{"$f":"-IK34","v":0},{"$f":"-IL34","v":0},{"$f":"-IM34","v":0},{"$f":"-IN34","v":0},{"$f":"-IO34","v":0},{"$f":"-IP34","v":0},{"$f":"-IQ34","v":0},{"$f":"-IR34","v":0},{"$f":"-IS34","v":0},{"$f":"-IT34","v":0},{"$f":"-IU34","v":0},{"$f":"-IV34","v":0},{"$f":"-IW34","v":0},{"$f":"-IX34","v":0},{"$f":"-IY34","v":0},{"$f":"-IZ34","v":0},{"$f":"-JA34","v":0},{"$f":"-JB34","v":0},{"$f":"-JC34","v":0},{"$f":"-JD34","v":0},{"$f":"-JE34","v":0},{"$f":"-JF34","v":0},{"$f":"-JG34","v":0},{"$f":"-JH34","v":0},{"$f":"-JI34","v":0},{"$f":"-JJ34","v":0},{"$f":"-JK34","v":0},{"$f":"-JL34","v":0},{"$f":"-JM34","v":0},{"$f":"-JN34","v":0},{"$f":"-JO34","v":0},{"$f":"-JP34","v":0},{"$f":"-JQ34","v":0},{"$f":"-JR34","v":0},{"$f":"-JS34","v":0},{"$f":"-JT34","v":0},{"$f":"-JU34","v":0},{"$f":"-JV34","v":0},{"$f":"-JW34","v":0},{"$f":"-JX34","v":0},{"$f":"-JY34","v":0},{"$f":"-JZ34","v":0},{"$f":"-KA34","v":0},{"$f":"-KB34","v":0},{"$f":"-KC34","v":0},{"$f":"-KD34","v":0},{"$f":"-KE34","v":0},{"$f":"-KF34","v":0},{"$f":"-KG34","v":0},{"$f":"-KH34","v":0},{"$f":"-KI34","v":0},{"$f":"-KJ34","v":0},{"$f":"-KK34","v":0},{"$f":"-KL34","v":0},{"$f":"-KM34","v":0},{"$f":"-KN34","v":0},{"$f":"-KO34","v":0},{"$f":"-KP34","v":0},{"$f":"-KQ34","v":0},{"$f":"-KR34","v":0},{"$f":"-KS34","v":0},{"$f":"-KT34","v":0},{"$f":"-KU34","v":0},{"$f":"-KV34","v":0},{"$f":"-KW34","v":0}]
[null,null,null,"Net Amount","Tons",null,null,null,null,{"$f":"J41+J42","v":-6518.3923200000008},{"$f":"K41+K42","v":-5887.5801600000013},-6518.3923200000008,-4310.5497599999999,-3259.1961600000004,-6132.3143092547389,-9852.4145680168458,-9852.4145680168458,-9534.5947432421071,-8906.1963280168438,-6380.533943242106,-9273.1360613501765,-9916.3162981501755,-9276.553956334039,-9916.3162981501755,-9596.4351272421081,-9916.3162981501755,-10455.225015242107,-12712.695536550176,-9949.2513330301772,-9953.2057098778987,-9978.719522133335,-11696.451328000005,-13306.530338133336,-13306.530338133336,-12018.801595733335,-13306.530338133336,-11162.140125866668,-10198.129920000001,-12881.848320000003,-12881.848320000003,-9983.4324480000014,-10198.28136151579,-13312.182201397894,-12882.756969094738,-13312.182201397894,-11272.556217397896,-9233.6755327550891,-12251.655387531231,-9674.8373530947392,-12803.658800697571,-12912.906817517438,-13343.337044768019,-13343.337044768019,-12912.906817517438,-12377.198420768022,-9692.4447375174368,-12725.070958317925,-11442.539255953056,-9182.8145956237458,-13408.730084012004,-12976.190403882585,-13408.730084012004,-12976.190403882585,-10714.55963067867,-11260.96838587867,-12780.977282254407,-10084.071752641881,-11710.976747459887,-13446.189896641881,-13446.189896641881,-12578.69377427789,-13446.189896641881,-13012.441835459886,-10086.354432000002,{"$f":"BW41+BW42","v":-11496.274944000001},19829.90475572602,44296.56319999999,64126.467955725995,83712.632319999931,108423.03115572597,128009.19551999991,147839.10027572594,172387.00551715062,192216.91027287659,211803.07463715051,236513.47347287659,256099.63783715048,275929.54259287659,300396.20103715057,319900.73952087661,339893.51695430133,364603.91579002741,383322.43676230143,404019.98491002747,428486.64335430146,447123.53844602749,467902.71247430134,492613.11131002742,510545.23568745208,532110.42722717812,556577.08567145211,574346.33737117809,595993.15479145211,620703.55362717819,637578.33239145216,660119.62274717819,684667.52798860287,701569.13629632886,724083.59710860276,748468.62967232871,764801.13131660258,788210.06506432849,811700.62469260243,828602.2330003283,852174.03942575294,875691.42859747901,892023.930241753,916300.50738147879,938923.42361775273,955825.03192547872,980183.23494575277,1002724.5253014788,1019680.5508629035,1044390.9496986294,1066146.2225429036,1083807.0188186297,1108273.6772629037,1129947.3242266295,1147689.7463829038,1172400.1452186294,1193369.0214680538,1211897.4611357797,1236364.1195800537,1257170.1231517794,1275780.1887000534,1300490.5875357795,1320402.1181720532,1339906.6566557789,{"$f":"EI41+EI42","v":1364454.5618972036},1384392.9220769296,1403870.6310172037,1428581.0298529295,1448167.1942172034,1467997.0989729294,1492463.7574172034,1512293.6621729292,1531961.0733343537,1556671.4721700796,1576257.6365343535,1596087.5412900795,1620554.1997343535,1640384.1044900792,1659970.2688543533,1684680.6676900792,1704348.0788515036,1724177.9836072295,1748644.6420515035,1768474.5468072293,1788060.7111715034,1812771.1100072293,1759441.3564282742,1686043.8639237264,1615819.1664254249,1541906.6054277259,1466720.1670522739,1398203.1686277259,1322691.3639802739,1249619.237747726,1178879.4717562741,1105265.0684037262,1030810.6093694249,961127.80990772613,885399.09441227419,813194.61157172639,741587.20218827412,667972.79883572622,594304.73639627395,524028.10405172594,448086.25634542468,375638.95025972615,307553.02209227404,253487.15557172606,207411.03834827399,171023.40593972598,132846.82766027399,114028.973939726,93742.465753424651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU41+GU42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG41+JG42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Required Purchase if Negative","Tons",null,null,null,null,{"$f":"MAX(-J43,0)","v":6518.3923200000008},{"$f":"MAX(-K43,0)","v":5887.5801600000013},6518.3923200000008,4310.5497599999999,3259.1961600000004,6132.3143092547389,9852.4145680168458,9852.4145680168458,9534.5947432421071,8906.1963280168438,6380.533943242106,9273.1360613501765,9916.3162981501755,9276.553956334039,9916.3162981501755,9596.4351272421081,9916.3162981501755,10455.225015242107,12712.695536550176,9949.2513330301772,9953.2057098778987,9978.719522133335,11696.451328000005,13306.530338133336,13306.530338133336,12018.801595733335,13306.530338133336,11162.140125866668,10198.129920000001,12881.848320000003,12881.848320000003,9983.4324480000014,10198.28136151579,13312.182201397894,12882.756969094738,13312.182201397894,11272.556217397896,9233.6755327550891,12251.655387531231,9674.8373530947392,12803.658800697571,12912.906817517438,13343.337044768019,13343.337044768019,12912.906817517438,12377.198420768022,9692.4447375174368,12725.070958317925,11442.539255953056,9182.8145956237458,13408.730084012004,12976.190403882585,13408.730084012004,12976.190403882585,10714.55963067867,11260.96838587867,12780.977282254407,10084.071752641881,11710.976747459887,13446.189896641881,13446.189896641881,12578.69377427789,13446.189896641881,13012.441835459886,10086.354432000002,{"$f":"MAX(-BW43,0)","v":11496.274944000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EI43,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-GU43,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JG43,0)","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]
[null,null,null,"Tons to Store if Positive","Tons",null,null,{"$f":"SUM(J46:KW46)","v":100513185.49421228},null,{"$f":"MAX(J43,0)","v":0},{"$f":"MAX(K43,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW43,0)","v":0},19829.90475572602,44296.56319999999,64126.467955725995,83712.632319999931,108423.03115572597,128009.19551999991,147839.10027572594,172387.00551715062,192216.91027287659,211803.07463715051,236513.47347287659,256099.63783715048,275929.54259287659,300396.20103715057,319900.73952087661,339893.51695430133,364603.91579002741,383322.43676230143,404019.98491002747,428486.64335430146,447123.53844602749,467902.71247430134,492613.11131002742,510545.23568745208,532110.42722717812,556577.08567145211,574346.33737117809,595993.15479145211,620703.55362717819,637578.33239145216,660119.62274717819,684667.52798860287,701569.13629632886,724083.59710860276,748468.62967232871,764801.13131660258,788210.06506432849,811700.62469260243,828602.2330003283,852174.03942575294,875691.42859747901,892023.930241753,916300.50738147879,938923.42361775273,955825.03192547872,980183.23494575277,1002724.5253014788,1019680.5508629035,1044390.9496986294,1066146.2225429036,1083807.0188186297,1108273.6772629037,1129947.3242266295,1147689.7463829038,1172400.1452186294,1193369.0214680538,1211897.4611357797,1236364.1195800537,1257170.1231517794,1275780.1887000534,1300490.5875357795,1320402.1181720532,1339906.6566557789,{"$f":"MAX(EI43,0)","v":1364454.5618972036},1384392.9220769296,1403870.6310172037,1428581.0298529295,1448167.1942172034,1467997.0989729294,1492463.7574172034,1512293.6621729292,1531961.0733343537,1556671.4721700796,1576257.6365343535,1596087.5412900795,1620554.1997343535,1640384.1044900792,1659970.2688543533,1684680.6676900792,1704348.0788515036,1724177.9836072295,1748644.6420515035,1768474.5468072293,1788060.7111715034,1812771.1100072293,1759441.3564282742,1686043.8639237264,1615819.1664254249,1541906.6054277259,1466720.1670522739,1398203.1686277259,1322691.3639802739,1249619.237747726,1178879.4717562741,1105265.0684037262,1030810.6093694249,961127.80990772613,885399.09441227419,813194.61157172639,741587.20218827412,667972.79883572622,594304.73639627395,524028.10405172594,448086.25634542468,375638.95025972615,307553.02209227404,253487.15557172606,207411.03834827399,171023.40593972598,132846.82766027399,114028.973939726,93742.465753424651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GU43,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JG43,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Curtailed Production ","Tons",null,null,{"$f":"SUM(J48:KW48)","v":2612203.5891761039},null,{"$f":"MAX(J41-J37,0)","v":0},{"$f":"MAX(K41-K37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW41-BW37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(EI41-EI37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72915.917943228967,93227.397260273807,94772.602739726193,93742.46575342468,94772.60273972596,93227.397260273807,94772.60273972596,93227.397260273807,94772.60273972596,93227.397260273807,94772.60273972596,93742.465753424563,94772.602739725844,93227.397260273807,94772.602739726077,93227.397260273807,94772.602739726077,93227.397260273807,94772.60273972596,93742.465753424622,94772.602739726077,93227.397260273981,94772.602739726048,93227.397260273981,94772.60273972596,93227.39726027401,94772.602739726004,93742.465753424651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GU41-GU37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JG41-JG37,0)","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]
[null,null,null,"Final Net Production","Tons",null,null,{"$f":"SUM(J49:KW49)","v":7923007.3697280055},null,{"$f":"J39-J48","v":0},{"$f":"K39-K48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW39-BW48","v":0},94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,{"$f":"EI39-EI48","v":93742.465753424651},94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,21856.684796497051,1.6007106751203537E-10,-1.7462298274040222E-10,0,0,1.6007106751203537E-10,0,1.6007106751203537E-10,0,1.6007106751203537E-10,0,0,1.7462298274040222E-10,1.6007106751203537E-10,0,1.6007106751203537E-10,0,1.6007106751203537E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU39-GU48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG39-JG48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Storage"]
[null,null,null,"Surplus to Store","Tons",null,null,{"$f":"SUM(J52:XFD52)","v":2612203.5891761086},null,{"$f":"MAX(J17-J34,0)","v":0},{"$f":"MAX(K17-K34,0)","v":0},{"$f":"MAX(L17-L34,0)","v":0},{"$f":"MAX(M17-M34,0)","v":0},{"$f":"MAX(N17-N34,0)","v":0},{"$f":"MAX(O17-O34,0)","v":0},{"$f":"MAX(P17-P34,0)","v":0},{"$f":"MAX(Q17-Q34,0)","v":0},{"$f":"MAX(R17-R34,0)","v":0},{"$f":"MAX(S17-S34,0)","v":0},{"$f":"MAX(T17-T34,0)","v":0},{"$f":"MAX(U17-U34,0)","v":0},{"$f":"MAX(V17-V34,0)","v":0},{"$f":"MAX(W17-W34,0)","v":0},{"$f":"MAX(X17-X34,0)","v":0},{"$f":"MAX(Y17-Y34,0)","v":0},{"$f":"MAX(Z17-Z34,0)","v":0},{"$f":"MAX(AA17-AA34,0)","v":0},{"$f":"MAX(AB17-AB34,0)","v":0},{"$f":"MAX(AC17-AC34,0)","v":0},{"$f":"MAX(AD17-AD34,0)","v":0},{"$f":"MAX(AE17-AE34,0)","v":0},{"$f":"MAX(AF17-AF34,0)","v":0},{"$f":"MAX(AG17-AG34,0)","v":0},{"$f":"MAX(AH17-AH34,0)","v":0},{"$f":"MAX(AI17-AI34,0)","v":0},{"$f":"MAX(AJ17-AJ34,0)","v":0},{"$f":"MAX(AK17-AK34,0)","v":0},{"$f":"MAX(AL17-AL34,0)","v":0},{"$f":"MAX(AM17-AM34,0)","v":0},{"$f":"MAX(AN17-AN34,0)","v":0},{"$f":"MAX(AO17-AO34,0)","v":0},{"$f":"MAX(AP17-AP34,0)","v":0},{"$f":"MAX(AQ17-AQ34,0)","v":0},{"$f":"MAX(AR17-AR34,0)","v":0},{"$f":"MAX(AS17-AS34,0)","v":0},{"$f":"MAX(AT17-AT34,0)","v":0},{"$f":"MAX(AU17-AU34,0)","v":0},{"$f":"MAX(AV17-AV34,0)","v":0},{"$f":"MAX(AW17-AW34,0)","v":0},{"$f":"MAX(AX17-AX34,0)","v":0},{"$f":"MAX(AY17-AY34,0)","v":0},{"$f":"MAX(AZ17-AZ34,0)","v":0},{"$f":"MAX(BA17-BA34,0)","v":0},{"$f":"MAX(BB17-BB34,0)","v":0},{"$f":"MAX(BC17-BC34,0)","v":0},{"$f":"MAX(BD17-BD34,0)","v":0},{"$f":"MAX(BE17-BE34,0)","v":0},{"$f":"MAX(BF17-BF34,0)","v":0},{"$f":"MAX(BG17-BG34,0)","v":0},{"$f":"MAX(BH17-BH34,0)","v":0},{"$f":"MAX(BI17-BI34,0)","v":0},{"$f":"MAX(BJ17-BJ34,0)","v":0},{"$f":"MAX(BK17-BK34,0)","v":0},{"$f":"MAX(BL17-BL34,0)","v":0},{"$f":"MAX(BM17-BM34,0)","v":0},{"$f":"MAX(BN17-BN34,0)","v":0},{"$f":"MAX(BO17-BO34,0)","v":0},{"$f":"MAX(BP17-BP34,0)","v":0},{"$f":"MAX(BQ17-BQ34,0)","v":0},{"$f":"MAX(BR17-BR34,0)","v":0},{"$f":"MAX(BS17-BS34,0)","v":0},{"$f":"MAX(BT17-BT34,0)","v":0},{"$f":"MAX(BU17-BU34,0)","v":0},{"$f":"MAX(BV17-BV34,0)","v":0},{"$f":"MAX(BW17-BW34,0)","v":0},{"$f":"MAX(BX17-BX34,0)","v":19829.90475572602},{"$f":"MAX(BY17-BY34,0)","v":24466.65844427397},{"$f":"MAX(BZ17-BZ34,0)","v":19829.90475572602},{"$f":"MAX(CA17-CA34,0)","v":19586.164364273951},{"$f":"MAX(CB17-CB34,0)","v":24710.398835726024},{"$f":"MAX(CC17-CC34,0)","v":19586.164364273951},{"$f":"MAX(CD17-CD34,0)","v":19829.90475572602},{"$f":"MAX(CE17-CE34,0)","v":24547.90524142464},{"$f":"MAX(CF17-CF34,0)","v":19829.90475572602},{"$f":"MAX(CG17-CG34,0)","v":19586.164364273951},{"$f":"MAX(CH17-CH34,0)","v":24710.398835726024},{"$f":"MAX(CI17-CI34,0)","v":19586.164364273951},{"$f":"MAX(CJ17-CJ34,0)","v":19829.90475572602},{"$f":"MAX(CK17-CK34,0)","v":24466.658444273955},{"$f":"MAX(CL17-CL34,0)","v":19504.538483726021},{"$f":"MAX(CM17-CM34,0)","v":19992.777433424635},{"$f":"MAX(CN17-CN34,0)","v":24710.398835726024},{"$f":"MAX(CO17-CO34,0)","v":18718.520972273953},{"$f":"MAX(CP17-CP34,0)","v":20697.548147726004},{"$f":"MAX(CQ17-CQ34,0)","v":24466.658444273955},{"$f":"MAX(CR17-CR34,0)","v":18636.895091726023},{"$f":"MAX(CS17-CS34,0)","v":20779.174028273977},{"$f":"MAX(CT17-CT34,0)","v":24710.398835726024},{"$f":"MAX(CU17-CU34,0)","v":17932.12437742464},{"$f":"MAX(CV17-CV34,0)","v":21565.191539726002},{"$f":"MAX(CW17-CW34,0)","v":24466.65844427397},{"$f":"MAX(CX17-CX34,0)","v":17769.25169972601},{"$f":"MAX(CY17-CY34,0)","v":21646.817420273961},{"$f":"MAX(CZ17-CZ34,0)","v":24710.39883572601},{"$f":"MAX(DA17-DA34,0)","v":16874.778764273942},{"$f":"MAX(DB17-DB34,0)","v":22541.290355726014},{"$f":"MAX(DC17-DC34,0)","v":24547.90524142464},{"$f":"MAX(DD17-DD34,0)","v":16901.608307726026},{"$f":"MAX(DE17-DE34,0)","v":22514.460812273959},{"$f":"MAX(DF17-DF34,0)","v":24385.03256372601},{"$f":"MAX(DG17-DG34,0)","v":16332.501644273958},{"$f":"MAX(DH17-DH34,0)","v":23408.933747726027},{"$f":"MAX(DI17-DI34,0)","v":23490.559628273943},{"$f":"MAX(DJ17-DJ34,0)","v":16901.608307726012},{"$f":"MAX(DK17-DK34,0)","v":23571.806425424642},{"$f":"MAX(DL17-DL34,0)","v":23517.389171726012},{"$f":"MAX(DM17-DM34,0)","v":16332.501644273943},{"$f":"MAX(DN17-DN34,0)","v":24276.577139726011},{"$f":"MAX(DO17-DO34,0)","v":22622.916236273959},{"$f":"MAX(DP17-DP34,0)","v":16901.608307726012},{"$f":"MAX(DQ17-DQ34,0)","v":24358.203020273955},{"$f":"MAX(DR17-DR34,0)","v":22541.290355726014},{"$f":"MAX(DS17-DS34,0)","v":16956.025561424642},{"$f":"MAX(DT17-DT34,0)","v":24710.398835726024},{"$f":"MAX(DU17-DU34,0)","v":21755.272844273975},{"$f":"MAX(DV17-DV34,0)","v":17660.79627572601},{"$f":"MAX(DW17-DW34,0)","v":24466.658444273955},{"$f":"MAX(DX17-DX34,0)","v":21673.646963726016},{"$f":"MAX(DY17-DY34,0)","v":17742.422156273969},{"$f":"MAX(DZ17-DZ34,0)","v":24710.398835726024},{"$f":"MAX(EA17-EA34,0)","v":20968.876249424618},{"$f":"MAX(EB17-EB34,0)","v":18528.439667726008},{"$f":"MAX(EC17-EC34,0)","v":24466.658444273955},{"$f":"MAX(ED17-ED34,0)","v":20806.003571726018},{"$f":"MAX(EE17-EE34,0)","v":18610.065548273953},{"$f":"MAX(EF17-EF34,0)","v":24710.398835726024},{"$f":"MAX(EG17-EG34,0)","v":19911.530636273965},{"$f":"MAX(EH17-EH34,0)","v":19504.538483726006},{"$f":"MAX(EI17-EI34,0)","v":24547.90524142464},{"$f":"MAX(EJ17-EJ34,0)","v":19938.360179726005},{"$f":"MAX(EK17-EK34,0)","v":19477.708940273951},{"$f":"MAX(EL17-EL34,0)","v":24710.398835726024},{"$f":"MAX(EM17-EM34,0)","v":19586.164364273951},{"$f":"MAX(EN17-EN34,0)","v":19829.90475572602},{"$f":"MAX(EO17-EO34,0)","v":24466.658444273955},{"$f":"MAX(EP17-EP34,0)","v":19829.90475572602},{"$f":"MAX(EQ17-EQ34,0)","v":19667.411161424636},{"$f":"MAX(ER17-ER34,0)","v":24710.398835726024},{"$f":"MAX(ES17-ES34,0)","v":19586.164364273951},{"$f":"MAX(ET17-ET34,0)","v":19829.90475572602},{"$f":"MAX(EU17-EU34,0)","v":24466.658444273955},{"$f":"MAX(EV17-EV34,0)","v":19829.90475572602},{"$f":"MAX(EW17-EW34,0)","v":19586.164364273951},{"$f":"MAX(EX17-EX34,0)","v":24710.398835726024},{"$f":"MAX(EY17-EY34,0)","v":19667.411161424636},{"$f":"MAX(EZ17-EZ34,0)","v":19829.90475572602},{"$f":"MAX(FA17-FA34,0)","v":24466.65844427397},{"$f":"MAX(FB17-FB34,0)","v":19829.90475572602},{"$f":"MAX(FC17-FC34,0)","v":19586.164364273951},{"$f":"MAX(FD17-FD34,0)","v":24710.39883572601},{"$f":"MAX(FE17-FE34,0)","v":19586.164364273951},{"$f":"MAX(FF17-FF34,0)","v":19829.90475572602},{"$f":"MAX(FG17-FG34,0)","v":24547.90524142464},{"$f":"MAX(FH17-FH34,0)","v":19829.90475572602},{"$f":"MAX(FI17-FI34,0)","v":19586.164364273951},{"$f":"MAX(FJ17-FJ34,0)","v":24710.398835726024},{"$f":"MAX(FK17-FK34,0)","v":19260.798092273966},{"$f":"MAX(FL17-FL34,0)","v":20155.271027726005},{"$f":"MAX(FM17-FM34,0)","v":24032.836748273956},{"$f":"MAX(FN17-FN34,0)","v":19612.993907725991},{"$f":"MAX(FO17-FO34,0)","v":20318.143705424649},{"$f":"MAX(FP17-FP34,0)","v":24059.666291726011},{"$f":"MAX(FQ17-FQ34,0)","v":19043.887244273952},{"$f":"MAX(FR17-FR34,0)","v":21022.914419726003},{"$f":"MAX(FS17-FS34,0)","v":23165.193356273972},{"$f":"MAX(FT17-FT34,0)","v":19612.993907725991},{"$f":"MAX(FU17-FU34,0)","v":21104.540300273948},{"$f":"MAX(FV17-FV34,0)","v":22950.764915726002},{"$f":"MAX(FW17-FW34,0)","v":18830.755033424648},{"$f":"MAX(FX17-FX34,0)","v":21295.15966772601},{"$f":"MAX(FY17-FY34,0)","v":26686.674572273958},{"$f":"MAX(FZ17-FZ34,0)","v":39161.530739726011},{"$f":"MAX(GA17-GA34,0)","v":48696.485516273962},{"$f":"MAX(GB17-GB34,0)","v":56839.76485172601},{"$f":"MAX(GC17-GC34,0)","v":56596.024460273962},{"$f":"MAX(GD17-GD34,0)","v":74409.543539726015},{"$f":"MAX(GE17-GE34,0)","v":74486.094553424657},{"$f":"MAX(GF17-GF34,0)","v":0},{"$f":"MAX(GG17-GG34,0)","v":0},{"$f":"MAX(GH17-GH34,0)","v":0},{"$f":"MAX(GI17-GI34,0)","v":0},{"$f":"MAX(GJ17-GJ34,0)","v":0},{"$f":"MAX(GK17-GK34,0)","v":0},{"$f":"MAX(GL17-GL34,0)","v":0},{"$f":"MAX(GM17-GM34,0)","v":0},{"$f":"MAX(GN17-GN34,0)","v":0},{"$f":"MAX(GO17-GO34,0)","v":0},{"$f":"MAX(GP17-GP34,0)","v":0},{"$f":"MAX(GQ17-GQ34,0)","v":0},{"$f":"MAX(GR17-GR34,0)","v":0},{"$f":"MAX(GS17-GS34,0)","v":0},{"$f":"MAX(GT17-GT34,0)","v":0},{"$f":"MAX(GU17-GU34,0)","v":0},{"$f":"MAX(GV17-GV34,0)","v":0},{"$f":"MAX(GW17-GW34,0)","v":0},{"$f":"MAX(GX17-GX34,0)","v":0},{"$f":"MAX(GY17-GY34,0)","v":0},{"$f":"MAX(GZ17-GZ34,0)","v":0},{"$f":"MAX(HA17-HA34,0)","v":0},{"$f":"MAX(HB17-HB34,0)","v":0},{"$f":"MAX(HC17-HC34,0)","v":0},{"$f":"MAX(HD17-HD34,0)","v":0},{"$f":"MAX(HE17-HE34,0)","v":0},{"$f":"MAX(HF17-HF34,0)","v":0},{"$f":"MAX(HG17-HG34,0)","v":0},{"$f":"MAX(HH17-HH34,0)","v":0},{"$f":"MAX(HI17-HI34,0)","v":0},{"$f":"MAX(HJ17-HJ34,0)","v":0},{"$f":"MAX(HK17-HK34,0)","v":0},{"$f":"MAX(HL17-HL34,0)","v":0},{"$f":"MAX(HM17-HM34,0)","v":0},{"$f":"MAX(HN17-HN34,0)","v":0},{"$f":"MAX(HO17-HO34,0)","v":0},{"$f":"MAX(HP17-HP34,0)","v":0},{"$f":"MAX(HQ17-HQ34,0)","v":0},{"$f":"MAX(HR17-HR34,0)","v":0},{"$f":"MAX(HS17-HS34,0)","v":0},{"$f":"MAX(HT17-HT34,0)","v":0},{"$f":"MAX(HU17-HU34,0)","v":0},{"$f":"MAX(HV17-HV34,0)","v":0},{"$f":"MAX(HW17-HW34,0)","v":0},{"$f":"MAX(HX17-HX34,0)","v":0},{"$f":"MAX(HY17-HY34,0)","v":0},{"$f":"MAX(HZ17-HZ34,0)","v":0},{"$f":"MAX(IA17-IA34,0)","v":0},{"$f":"MAX(IB17-IB34,0)","v":0},{"$f":"MAX(IC17-IC34,0)","v":0},{"$f":"MAX(ID17-ID34,0)","v":0},{"$f":"MAX(IE17-IE34,0)","v":0},{"$f":"MAX(IF17-IF34,0)","v":0},{"$f":"MAX(IG17-IG34,0)","v":0},{"$f":"MAX(IH17-IH34,0)","v":0},{"$f":"MAX(II17-II34,0)","v":0},{"$f":"MAX(IJ17-IJ34,0)","v":0},{"$f":"MAX(IK17-IK34,0)","v":0},{"$f":"MAX(IL17-IL34,0)","v":0},{"$f":"MAX(IM17-IM34,0)","v":0},{"$f":"MAX(IN17-IN34,0)","v":0},{"$f":"MAX(IO17-IO34,0)","v":0},{"$f":"MAX(IP17-IP34,0)","v":0},{"$f":"MAX(IQ17-IQ34,0)","v":0},{"$f":"MAX(IR17-IR34,0)","v":0},{"$f":"MAX(IS17-IS34,0)","v":0},{"$f":"MAX(IT17-IT34,0)","v":0},{"$f":"MAX(IU17-IU34,0)","v":0},{"$f":"MAX(IV17-IV34,0)","v":0},{"$f":"MAX(IW17-IW34,0)","v":0},{"$f":"MAX(IX17-IX34,0)","v":0},{"$f":"MAX(IY17-IY34,0)","v":0},{"$f":"MAX(IZ17-IZ34,0)","v":0},{"$f":"MAX(JA17-JA34,0)","v":0},{"$f":"MAX(JB17-JB34,0)","v":0},{"$f":"MAX(JC17-JC34,0)","v":0},{"$f":"MAX(JD17-JD34,0)","v":0},{"$f":"MAX(JE17-JE34,0)","v":0},{"$f":"MAX(JF17-JF34,0)","v":0},{"$f":"MAX(JG17-JG34,0)","v":0},{"$f":"MAX(JH17-JH34,0)","v":0},{"$f":"MAX(JI17-JI34,0)","v":0},{"$f":"MAX(JJ17-JJ34,0)","v":0},{"$f":"MAX(JK17-JK34,0)","v":0},{"$f":"MAX(JL17-JL34,0)","v":0},{"$f":"MAX(JM17-JM34,0)","v":0},{"$f":"MAX(JN17-JN34,0)","v":0},{"$f":"MAX(JO17-JO34,0)","v":0},{"$f":"MAX(JP17-JP34,0)","v":0},{"$f":"MAX(JQ17-JQ34,0)","v":0},{"$f":"MAX(JR17-JR34,0)","v":0},{"$f":"MAX(JS17-JS34,0)","v":0},{"$f":"MAX(JT17-JT34,0)","v":0},{"$f":"MAX(JU17-JU34,0)","v":0},{"$f":"MAX(JV17-JV34,0)","v":0},{"$f":"MAX(JW17-JW34,0)","v":0},{"$f":"MAX(JX17-JX34,0)","v":0},{"$f":"MAX(JY17-JY34,0)","v":0},{"$f":"MAX(JZ17-JZ34,0)","v":0},{"$f":"MAX(KA17-KA34,0)","v":0},{"$f":"MAX(KB17-KB34,0)","v":0},{"$f":"MAX(KC17-KC34,0)","v":0},{"$f":"MAX(KD17-KD34,0)","v":0},{"$f":"MAX(KE17-KE34,0)","v":0},{"$f":"MAX(KF17-KF34,0)","v":0},{"$f":"MAX(KG17-KG34,0)","v":0},{"$f":"MAX(KH17-KH34,0)","v":0},{"$f":"MAX(KI17-KI34,0)","v":0},{"$f":"MAX(KJ17-KJ34,0)","v":0},{"$f":"MAX(KK17-KK34,0)","v":0},{"$f":"MAX(KL17-KL34,0)","v":0},{"$f":"MAX(KM17-KM34,0)","v":0},{"$f":"MAX(KN17-KN34,0)","v":0},{"$f":"MAX(KO17-KO34,0)","v":0},{"$f":"MAX(KP17-KP34,0)","v":0},{"$f":"MAX(KQ17-KQ34,0)","v":0},{"$f":"MAX(KR17-KR34,0)","v":0},{"$f":"MAX(KS17-KS34,0)","v":0},{"$f":"MAX(KT17-KT34,0)","v":0},{"$f":"MAX(KU17-KU34,0)","v":0},{"$f":"MAX(KV17-KV34,0)","v":0},{"$f":"MAX(KW17-KW34,0)","v":0}]
[null,null,null,"Deficit to Remove from Storage","Tons",null,null,{"$f":"SUM(J53:XFD53)","v":718547.06457599986},null,{"$f":"MAX(J34-J17,0)","v":6518.3923200000008},{"$f":"MAX(K34-K17,0)","v":5887.5801600000013},{"$f":"MAX(L34-L17,0)","v":6518.3923200000008},{"$f":"MAX(M34-M17,0)","v":4310.5497599999999},{"$f":"MAX(N34-N17,0)","v":3259.1961600000004},{"$f":"MAX(O34-O17,0)","v":6132.3143092547389},{"$f":"MAX(P34-P17,0)","v":9852.4145680168458},{"$f":"MAX(Q34-Q17,0)","v":9852.4145680168458},{"$f":"MAX(R34-R17,0)","v":9534.5947432421071},{"$f":"MAX(S34-S17,0)","v":8906.1963280168438},{"$f":"MAX(T34-T17,0)","v":6380.533943242106},{"$f":"MAX(U34-U17,0)","v":9273.1360613501765},{"$f":"MAX(V34-V17,0)","v":9916.3162981501755},{"$f":"MAX(W34-W17,0)","v":9276.553956334039},{"$f":"MAX(X34-X17,0)","v":9916.3162981501755},{"$f":"MAX(Y34-Y17,0)","v":9596.4351272421081},{"$f":"MAX(Z34-Z17,0)","v":9916.3162981501755},{"$f":"MAX(AA34-AA17,0)","v":10455.225015242107},{"$f":"MAX(AB34-AB17,0)","v":12712.695536550176},{"$f":"MAX(AC34-AC17,0)","v":9949.2513330301772},{"$f":"MAX(AD34-AD17,0)","v":9953.2057098778987},{"$f":"MAX(AE34-AE17,0)","v":9978.719522133335},{"$f":"MAX(AF34-AF17,0)","v":11696.451328000005},{"$f":"MAX(AG34-AG17,0)","v":13306.530338133336},{"$f":"MAX(AH34-AH17,0)","v":13306.530338133336},{"$f":"MAX(AI34-AI17,0)","v":12018.801595733335},{"$f":"MAX(AJ34-AJ17,0)","v":13306.530338133336},{"$f":"MAX(AK34-AK17,0)","v":11162.140125866668},{"$f":"MAX(AL34-AL17,0)","v":10198.129920000001},{"$f":"MAX(AM34-AM17,0)","v":12881.848320000003},{"$f":"MAX(AN34-AN17,0)","v":12881.848320000003},{"$f":"MAX(AO34-AO17,0)","v":9983.4324480000014},{"$f":"MAX(AP34-AP17,0)","v":10198.28136151579},{"$f":"MAX(AQ34-AQ17,0)","v":13312.182201397894},{"$f":"MAX(AR34-AR17,0)","v":12882.756969094738},{"$f":"MAX(AS34-AS17,0)","v":13312.182201397894},{"$f":"MAX(AT34-AT17,0)","v":11272.556217397896},{"$f":"MAX(AU34-AU17,0)","v":9233.6755327550891},{"$f":"MAX(AV34-AV17,0)","v":12251.655387531231},{"$f":"MAX(AW34-AW17,0)","v":9674.8373530947392},{"$f":"MAX(AX34-AX17,0)","v":12803.658800697571},{"$f":"MAX(AY34-AY17,0)","v":12912.906817517438},{"$f":"MAX(AZ34-AZ17,0)","v":13343.337044768019},{"$f":"MAX(BA34-BA17,0)","v":13343.337044768019},{"$f":"MAX(BB34-BB17,0)","v":12912.906817517438},{"$f":"MAX(BC34-BC17,0)","v":12377.198420768022},{"$f":"MAX(BD34-BD17,0)","v":9692.4447375174368},{"$f":"MAX(BE34-BE17,0)","v":12725.070958317925},{"$f":"MAX(BF34-BF17,0)","v":11442.539255953056},{"$f":"MAX(BG34-BG17,0)","v":9182.8145956237458},{"$f":"MAX(BH34-BH17,0)","v":13408.730084012004},{"$f":"MAX(BI34-BI17,0)","v":12976.190403882585},{"$f":"MAX(BJ34-BJ17,0)","v":13408.730084012004},{"$f":"MAX(BK34-BK17,0)","v":12976.190403882585},{"$f":"MAX(BL34-BL17,0)","v":10714.55963067867},{"$f":"MAX(BM34-BM17,0)","v":11260.96838587867},{"$f":"MAX(BN34-BN17,0)","v":12780.977282254407},{"$f":"MAX(BO34-BO17,0)","v":10084.071752641881},{"$f":"MAX(BP34-BP17,0)","v":11710.976747459887},{"$f":"MAX(BQ34-BQ17,0)","v":13446.189896641881},{"$f":"MAX(BR34-BR17,0)","v":13446.189896641881},{"$f":"MAX(BS34-BS17,0)","v":12578.69377427789},{"$f":"MAX(BT34-BT17,0)","v":13446.189896641881},{"$f":"MAX(BU34-BU17,0)","v":13012.441835459886},{"$f":"MAX(BV34-BV17,0)","v":10086.354432000002},{"$f":"MAX(BW34-BW17,0)","v":11496.274944000001},{"$f":"MAX(BX34-BX17,0)","v":0},{"$f":"MAX(BY34-BY17,0)","v":0},{"$f":"MAX(BZ34-BZ17,0)","v":0},{"$f":"MAX(CA34-CA17,0)","v":0},{"$f":"MAX(CB34-CB17,0)","v":0},{"$f":"MAX(CC34-CC17,0)","v":0},{"$f":"MAX(CD34-CD17,0)","v":0},{"$f":"MAX(CE34-CE17,0)","v":0},{"$f":"MAX(CF34-CF17,0)","v":0},{"$f":"MAX(CG34-CG17,0)","v":0},{"$f":"MAX(CH34-CH17,0)","v":0},{"$f":"MAX(CI34-CI17,0)","v":0},{"$f":"MAX(CJ34-CJ17,0)","v":0},{"$f":"MAX(CK34-CK17,0)","v":0},{"$f":"MAX(CL34-CL17,0)","v":0},{"$f":"MAX(CM34-CM17,0)","v":0},{"$f":"MAX(CN34-CN17,0)","v":0},{"$f":"MAX(CO34-CO17,0)","v":0},{"$f":"MAX(CP34-CP17,0)","v":0},{"$f":"MAX(CQ34-CQ17,0)","v":0},{"$f":"MAX(CR34-CR17,0)","v":0},{"$f":"MAX(CS34-CS17,0)","v":0},{"$f":"MAX(CT34-CT17,0)","v":0},{"$f":"MAX(CU34-CU17,0)","v":0},{"$f":"MAX(CV34-CV17,0)","v":0},{"$f":"MAX(CW34-CW17,0)","v":0},{"$f":"MAX(CX34-CX17,0)","v":0},{"$f":"MAX(CY34-CY17,0)","v":0},{"$f":"MAX(CZ34-CZ17,0)","v":0},{"$f":"MAX(DA34-DA17,0)","v":0},{"$f":"MAX(DB34-DB17,0)","v":0},{"$f":"MAX(DC34-DC17,0)","v":0},{"$f":"MAX(DD34-DD17,0)","v":0},{"$f":"MAX(DE34-DE17,0)","v":0},{"$f":"MAX(DF34-DF17,0)","v":0},{"$f":"MAX(DG34-DG17,0)","v":0},{"$f":"MAX(DH34-DH17,0)","v":0},{"$f":"MAX(DI34-DI17,0)","v":0},{"$f":"MAX(DJ34-DJ17,0)","v":0},{"$f":"MAX(DK34-DK17,0)","v":0},{"$f":"MAX(DL34-DL17,0)","v":0},{"$f":"MAX(DM34-DM17,0)","v":0},{"$f":"MAX(DN34-DN17,0)","v":0},{"$f":"MAX(DO34-DO17,0)","v":0},{"$f":"MAX(DP34-DP17,0)","v":0},{"$f":"MAX(DQ34-DQ17,0)","v":0},{"$f":"MAX(DR34-DR17,0)","v":0},{"$f":"MAX(DS34-DS17,0)","v":0},{"$f":"MAX(DT34-DT17,0)","v":0},{"$f":"MAX(DU34-DU17,0)","v":0},{"$f":"MAX(DV34-DV17,0)","v":0},{"$f":"MAX(DW34-DW17,0)","v":0},{"$f":"MAX(DX34-DX17,0)","v":0},{"$f":"MAX(DY34-DY17,0)","v":0},{"$f":"MAX(DZ34-DZ17,0)","v":0},{"$f":"MAX(EA34-EA17,0)","v":0},{"$f":"MAX(EB34-EB17,0)","v":0},{"$f":"MAX(EC34-EC17,0)","v":0},{"$f":"MAX(ED34-ED17,0)","v":0},{"$f":"MAX(EE34-EE17,0)","v":0},{"$f":"MAX(EF34-EF17,0)","v":0},{"$f":"MAX(EG34-EG17,0)","v":0},{"$f":"MAX(EH34-EH17,0)","v":0},{"$f":"MAX(EI34-EI17,0)","v":0},{"$f":"MAX(EJ34-EJ17,0)","v":0},{"$f":"MAX(EK34-EK17,0)","v":0},{"$f":"MAX(EL34-EL17,0)","v":0},{"$f":"MAX(EM34-EM17,0)","v":0},{"$f":"MAX(EN34-EN17,0)","v":0},{"$f":"MAX(EO34-EO17,0)","v":0},{"$f":"MAX(EP34-EP17,0)","v":0},{"$f":"MAX(EQ34-EQ17,0)","v":0},{"$f":"MAX(ER34-ER17,0)","v":0},{"$f":"MAX(ES34-ES17,0)","v":0},{"$f":"MAX(ET34-ET17,0)","v":0},{"$f":"MAX(EU34-EU17,0)","v":0},{"$f":"MAX(EV34-EV17,0)","v":0},{"$f":"MAX(EW34-EW17,0)","v":0},{"$f":"MAX(EX34-EX17,0)","v":0},{"$f":"MAX(EY34-EY17,0)","v":0},{"$f":"MAX(EZ34-EZ17,0)","v":0},{"$f":"MAX(FA34-FA17,0)","v":0},{"$f":"MAX(FB34-FB17,0)","v":0},{"$f":"MAX(FC34-FC17,0)","v":0},{"$f":"MAX(FD34-FD17,0)","v":0},{"$f":"MAX(FE34-FE17,0)","v":0},{"$f":"MAX(FF34-FF17,0)","v":0},{"$f":"MAX(FG34-FG17,0)","v":0},{"$f":"MAX(FH34-FH17,0)","v":0},{"$f":"MAX(FI34-FI17,0)","v":0},{"$f":"MAX(FJ34-FJ17,0)","v":0},{"$f":"MAX(FK34-FK17,0)","v":0},{"$f":"MAX(FL34-FL17,0)","v":0},{"$f":"MAX(FM34-FM17,0)","v":0},{"$f":"MAX(FN34-FN17,0)","v":0},{"$f":"MAX(FO34-FO17,0)","v":0},{"$f":"MAX(FP34-FP17,0)","v":0},{"$f":"MAX(FQ34-FQ17,0)","v":0},{"$f":"MAX(FR34-FR17,0)","v":0},{"$f":"MAX(FS34-FS17,0)","v":0},{"$f":"MAX(FT34-FT17,0)","v":0},{"$f":"MAX(FU34-FU17,0)","v":0},{"$f":"MAX(FV34-FV17,0)","v":0},{"$f":"MAX(FW34-FW17,0)","v":0},{"$f":"MAX(FX34-FX17,0)","v":0},{"$f":"MAX(FY34-FY17,0)","v":0},{"$f":"MAX(FZ34-FZ17,0)","v":0},{"$f":"MAX(GA34-GA17,0)","v":0},{"$f":"MAX(GB34-GB17,0)","v":0},{"$f":"MAX(GC34-GC17,0)","v":0},{"$f":"MAX(GD34-GD17,0)","v":0},{"$f":"MAX(GE34-GE17,0)","v":0},{"$f":"MAX(GF34-GF17,0)","v":0},{"$f":"MAX(GG34-GG17,0)","v":0},{"$f":"MAX(GH34-GH17,0)","v":0},{"$f":"MAX(GI34-GI17,0)","v":0},{"$f":"MAX(GJ34-GJ17,0)","v":0},{"$f":"MAX(GK34-GK17,0)","v":0},{"$f":"MAX(GL34-GL17,0)","v":0},{"$f":"MAX(GM34-GM17,0)","v":0},{"$f":"MAX(GN34-GN17,0)","v":0},{"$f":"MAX(GO34-GO17,0)","v":0},{"$f":"MAX(GP34-GP17,0)","v":0},{"$f":"MAX(GQ34-GQ17,0)","v":0},{"$f":"MAX(GR34-GR17,0)","v":0},{"$f":"MAX(GS34-GS17,0)","v":0},{"$f":"MAX(GT34-GT17,0)","v":0},{"$f":"MAX(GU34-GU17,0)","v":0},{"$f":"MAX(GV34-GV17,0)","v":0},{"$f":"MAX(GW34-GW17,0)","v":0},{"$f":"MAX(GX34-GX17,0)","v":0},{"$f":"MAX(GY34-GY17,0)","v":0},{"$f":"MAX(GZ34-GZ17,0)","v":0},{"$f":"MAX(HA34-HA17,0)","v":0},{"$f":"MAX(HB34-HB17,0)","v":0},{"$f":"MAX(HC34-HC17,0)","v":0},{"$f":"MAX(HD34-HD17,0)","v":0},{"$f":"MAX(HE34-HE17,0)","v":0},{"$f":"MAX(HF34-HF17,0)","v":0},{"$f":"MAX(HG34-HG17,0)","v":0},{"$f":"MAX(HH34-HH17,0)","v":0},{"$f":"MAX(HI34-HI17,0)","v":0},{"$f":"MAX(HJ34-HJ17,0)","v":0},{"$f":"MAX(HK34-HK17,0)","v":0},{"$f":"MAX(HL34-HL17,0)","v":0},{"$f":"MAX(HM34-HM17,0)","v":0},{"$f":"MAX(HN34-HN17,0)","v":0},{"$f":"MAX(HO34-HO17,0)","v":0},{"$f":"MAX(HP34-HP17,0)","v":0},{"$f":"MAX(HQ34-HQ17,0)","v":0},{"$f":"MAX(HR34-HR17,0)","v":0},{"$f":"MAX(HS34-HS17,0)","v":0},{"$f":"MAX(HT34-HT17,0)","v":0},{"$f":"MAX(HU34-HU17,0)","v":0},{"$f":"MAX(HV34-HV17,0)","v":0},{"$f":"MAX(HW34-HW17,0)","v":0},{"$f":"MAX(HX34-HX17,0)","v":0},{"$f":"MAX(HY34-HY17,0)","v":0},{"$f":"MAX(HZ34-HZ17,0)","v":0},{"$f":"MAX(IA34-IA17,0)","v":0},{"$f":"MAX(IB34-IB17,0)","v":0},{"$f":"MAX(IC34-IC17,0)","v":0},{"$f":"MAX(ID34-ID17,0)","v":0},{"$f":"MAX(IE34-IE17,0)","v":0},{"$f":"MAX(IF34-IF17,0)","v":0},{"$f":"MAX(IG34-IG17,0)","v":0},{"$f":"MAX(IH34-IH17,0)","v":0},{"$f":"MAX(II34-II17,0)","v":0},{"$f":"MAX(IJ34-IJ17,0)","v":0},{"$f":"MAX(IK34-IK17,0)","v":0},{"$f":"MAX(IL34-IL17,0)","v":0},{"$f":"MAX(IM34-IM17,0)","v":0},{"$f":"MAX(IN34-IN17,0)","v":0},{"$f":"MAX(IO34-IO17,0)","v":0},{"$f":"MAX(IP34-IP17,0)","v":0},{"$f":"MAX(IQ34-IQ17,0)","v":0},{"$f":"MAX(IR34-IR17,0)","v":0},{"$f":"MAX(IS34-IS17,0)","v":0},{"$f":"MAX(IT34-IT17,0)","v":0},{"$f":"MAX(IU34-IU17,0)","v":0},{"$f":"MAX(IV34-IV17,0)","v":0},{"$f":"MAX(IW34-IW17,0)","v":0},{"$f":"MAX(IX34-IX17,0)","v":0},{"$f":"MAX(IY34-IY17,0)","v":0},{"$f":"MAX(IZ34-IZ17,0)","v":0},{"$f":"MAX(JA34-JA17,0)","v":0},{"$f":"MAX(JB34-JB17,0)","v":0},{"$f":"MAX(JC34-JC17,0)","v":0},{"$f":"MAX(JD34-JD17,0)","v":0},{"$f":"MAX(JE34-JE17,0)","v":0},{"$f":"MAX(JF34-JF17,0)","v":0},{"$f":"MAX(JG34-JG17,0)","v":0},{"$f":"MAX(JH34-JH17,0)","v":0},{"$f":"MAX(JI34-JI17,0)","v":0},{"$f":"MAX(JJ34-JJ17,0)","v":0},{"$f":"MAX(JK34-JK17,0)","v":0},{"$f":"MAX(JL34-JL17,0)","v":0},{"$f":"MAX(JM34-JM17,0)","v":0},{"$f":"MAX(JN34-JN17,0)","v":0},{"$f":"MAX(JO34-JO17,0)","v":0},{"$f":"MAX(JP34-JP17,0)","v":0},{"$f":"MAX(JQ34-JQ17,0)","v":0},{"$f":"MAX(JR34-JR17,0)","v":0},{"$f":"MAX(JS34-JS17,0)","v":0},{"$f":"MAX(JT34-JT17,0)","v":0},{"$f":"MAX(JU34-JU17,0)","v":0},{"$f":"MAX(JV34-JV17,0)","v":0},{"$f":"MAX(JW34-JW17,0)","v":0},{"$f":"MAX(JX34-JX17,0)","v":0},{"$f":"MAX(JY34-JY17,0)","v":0},{"$f":"MAX(JZ34-JZ17,0)","v":0},{"$f":"MAX(KA34-KA17,0)","v":0},{"$f":"MAX(KB34-KB17,0)","v":0},{"$f":"MAX(KC34-KC17,0)","v":0},{"$f":"MAX(KD34-KD17,0)","v":0},{"$f":"MAX(KE34-KE17,0)","v":0},{"$f":"MAX(KF34-KF17,0)","v":0},{"$f":"MAX(KG34-KG17,0)","v":0},{"$f":"MAX(KH34-KH17,0)","v":0},{"$f":"MAX(KI34-KI17,0)","v":0},{"$f":"MAX(KJ34-KJ17,0)","v":0},{"$f":"MAX(KK34-KK17,0)","v":0},{"$f":"MAX(KL34-KL17,0)","v":0},{"$f":"MAX(KM34-KM17,0)","v":0},{"$f":"MAX(KN34-KN17,0)","v":0},{"$f":"MAX(KO34-KO17,0)","v":0},{"$f":"MAX(KP34-KP17,0)","v":0},{"$f":"MAX(KQ34-KQ17,0)","v":0},{"$f":"MAX(KR34-KR17,0)","v":0},{"$f":"MAX(KS34-KS17,0)","v":0},{"$f":"MAX(KT34-KT17,0)","v":0},{"$f":"MAX(KU34-KU17,0)","v":0},{"$f":"MAX(KV34-KV17,0)","v":0},{"$f":"MAX(KW34-KW17,0)","v":0}]
[]
[null,null,null,"Maximum Storage","Tons",500000,null,null,null,{"$f":"$F$55","v":500000},{"$f":"$F$55","v":500000},500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,{"$f":"$F$55","v":500000},500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,{"$f":"$F$55","v":500000},500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,{"$f":"$F$55","v":500000},500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,{"$f":"$F$55","v":500000},500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000]
[null,null,null,"Less: Amount Stored","Tons",null,null,{"$f":"SUM(J56:XFD56)","v":97900981.905036241},null,{"$f":"J60","v":0},{"$f":"K60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW60","v":0},0,19829.90475572602,44296.56319999999,64126.467955725995,83712.632319999946,108423.03115572597,128009.19551999992,147839.10027572597,172387.0055171506,192216.91027287659,211803.07463715054,236513.47347287656,256099.63783715051,275929.54259287659,300396.20103715057,319900.73952087667,339893.51695430139,364603.91579002747,383322.43676230148,404019.98491002747,428486.64335430146,447123.53844602744,467902.71247430134,492613.11131002742,510545.23568745202,532110.42722717812,556577.08567145211,574346.3373711782,595993.15479145222,620703.55362717831,637578.33239145228,660119.62274717819,684667.52798860287,701569.13629632886,724083.59710860276,748468.62967232871,764801.13131660246,788210.06506432849,811700.62469260232,828602.2330003283,852174.03942575306,875691.42859747913,892023.93024175288,916300.50738147879,938923.42361775273,955825.03192547872,980183.23494575289,1002724.5253014788,1019680.5508629035,1044390.9496986296,1066146.2225429036,1083807.0188186297,1108273.6772629034,1129947.3242266297,1147689.7463829035,1172400.1452186292,1193369.0214680538,1211897.4611357797,1236364.1195800535,1257170.1231517794,1275780.1887000536,1300490.5875357792,1320402.118172053,{"$f":"EI60","v":1339906.6566557789},1364454.5618972036,1384392.9220769296,1403870.6310172037,1428581.0298529293,1448167.1942172034,1467997.0989729294,1492463.7574172032,1512293.6621729292,1531961.0733343537,1556671.4721700794,1576257.6365343535,1596087.5412900795,1620554.1997343532,1640384.1044900792,1659970.2688543533,1684680.667690079,1704348.0788515036,1724177.9836072295,1748644.6420515033,1768474.5468072293,1788060.7111715034,1739855.1920640001,1666213.9591680004,1591271.2611840002,1522076.7006719999,1447134.0026879997,1373492.7697920001,1303430.565888,1229463.9667200001,1154846.6350080001,1085652.0744960003,1010492.4656640003,937068.14361600019,866355.20716800028,792171.69715200039,718422.0088320002,648359.80492800032,573200.19609600003,501077.33913600002,429255.50131199998,354343.79059200012,280866.34752000007,214325.62483200006,158714.55283200002,114183.64108799997,76250.803200000024,39619.430399999983,19256.371199999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Remaining Storage Available","Tons",null,null,null,null,{"$f":"J55-J56","v":500000},{"$f":"K55-K56","v":500000},500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,{"$f":"BW55-BW56","v":500000},500000,480170.09524427401,455703.43680000002,435873.53204427403,416287.36768000002,391576.96884427406,371990.80448000005,352160.89972427406,327612.99448284938,307783.08972712338,288196.92536284949,263486.52652712341,243900.36216284949,224070.45740712341,199603.79896284943,180099.26047912333,160106.48304569861,135396.08420997253,116677.56323769852,95980.015089972527,71513.356645698543,52876.461553972564,32097.287525698659,7386.8886899725767,-10545.235687452019,-32110.427227178123,-56577.085671452107,-74346.337371178204,-95993.154791452223,-120703.55362717831,-137578.33239145228,-160119.62274717819,-184667.52798860287,-201569.13629632886,-224083.59710860276,-248468.62967232871,-264801.13131660246,-288210.06506432849,-311700.62469260232,-328602.2330003283,-352174.03942575306,-375691.42859747913,-392023.93024175288,-416300.50738147879,-438923.42361775273,-455825.03192547872,-480183.23494575289,-502724.5253014788,-519680.55086290347,-544390.94969862956,-566146.22254290362,-583807.01881862967,-608273.67726290342,-629947.32422662969,-647689.74638290354,-672400.14521862916,-693369.0214680538,-711897.46113577974,-736364.11958005349,-757170.12315177941,-775780.18870005361,-800490.58753577922,-820402.11817205301,{"$f":"EI55-EI56","v":-839906.65665577888},-864454.56189720356,-884392.92207692959,-903870.63101720368,-928581.02985292929,-948167.19421720342,-967997.09897292941,-992463.75741720316,-1012293.6621729292,-1031961.0733343537,-1056671.4721700794,-1076257.6365343535,-1096087.5412900795,-1120554.1997343532,-1140384.1044900792,-1159970.2688543533,-1184680.667690079,-1204348.0788515036,-1224177.9836072295,-1248644.6420515033,-1268474.5468072293,-1288060.7111715034,-1239855.1920640001,-1166213.9591680004,-1091271.2611840002,-1022076.7006719999,-947134.00268799975,-873492.76979200006,-803430.56588799995,-729463.96672000014,-654846.63500800007,-585652.07449600031,-510492.46566400025,-437068.14361600019,-366355.20716800028,-292171.69715200039,-218422.0088320002,-148359.80492800032,-73200.196096000029,-1077.3391360000242,70744.498688000022,145656.20940799988,219133.65247999993,285674.37516799994,341285.44716799998,385816.35891200003,423749.19679999998,460380.56960000005,480743.62880000001,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,{"$f":"GU55-GU56","v":500000},500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,{"$f":"JG55-JG56","v":500000},500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000]
[]
[null,null,null,"Storage"]
[null,null,null,"Opening Balance","Tons",null,null,null,null,{"$f":"I63","v":0},{"$f":"J63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV63","v":0},0,19829.90475572602,44296.56319999999,64126.467955725995,83712.632319999946,108423.03115572597,128009.19551999992,147839.10027572597,172387.0055171506,192216.91027287659,211803.07463715054,236513.47347287656,256099.63783715051,275929.54259287659,300396.20103715057,319900.73952087667,339893.51695430139,364603.91579002747,383322.43676230148,404019.98491002747,428486.64335430146,447123.53844602744,467902.71247430134,492613.11131002742,510545.23568745202,532110.42722717812,556577.08567145211,574346.3373711782,595993.15479145222,620703.55362717831,637578.33239145228,660119.62274717819,684667.52798860287,701569.13629632886,724083.59710860276,748468.62967232871,764801.13131660246,788210.06506432849,811700.62469260232,828602.2330003283,852174.03942575306,875691.42859747913,892023.93024175288,916300.50738147879,938923.42361775273,955825.03192547872,980183.23494575289,1002724.5253014788,1019680.5508629035,1044390.9496986296,1066146.2225429036,1083807.0188186297,1108273.6772629034,1129947.3242266297,1147689.7463829035,1172400.1452186292,1193369.0214680538,1211897.4611357797,1236364.1195800535,1257170.1231517794,1275780.1887000536,1300490.5875357792,1320402.118172053,{"$f":"EH63","v":1339906.6566557789},1364454.5618972036,1384392.9220769296,1403870.6310172037,1428581.0298529293,1448167.1942172034,1467997.0989729294,1492463.7574172032,1512293.6621729292,1531961.0733343537,1556671.4721700794,1576257.6365343535,1596087.5412900795,1620554.1997343532,1640384.1044900792,1659970.2688543533,1684680.667690079,1704348.0788515036,1724177.9836072295,1748644.6420515033,1768474.5468072293,1788060.7111715034,1739855.1920640001,1666213.9591680004,1591271.2611840002,1522076.7006719999,1447134.0026879997,1373492.7697920001,1303430.565888,1229463.9667200001,1154846.6350080001,1085652.0744960003,1010492.4656640003,937068.14361600019,866355.20716800028,792171.69715200039,718422.0088320002,648359.80492800032,573200.19609600003,501077.33913600002,429255.50131199998,354343.79059200012,280866.34752000007,214325.62483200006,158714.55283200002,114183.64108799997,76250.803200000024,39619.430399999983,19256.371199999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Amount Stored","Tons",null,null,{"$f":"SUM(J61:XFD61)","v":97900981.905036256},null,{"$f":"J46-J48","v":0},{"$f":"K46-K48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46-BW48","v":0},19829.90475572602,44296.56319999999,64126.467955725995,83712.632319999931,108423.03115572597,128009.19551999991,147839.10027572594,172387.00551715062,192216.91027287659,211803.07463715051,236513.47347287659,256099.63783715048,275929.54259287659,300396.20103715057,319900.73952087661,339893.51695430133,364603.91579002741,383322.43676230143,404019.98491002747,428486.64335430146,447123.53844602749,467902.71247430134,492613.11131002742,510545.23568745208,532110.42722717812,556577.08567145211,574346.33737117809,595993.15479145211,620703.55362717819,637578.33239145216,660119.62274717819,684667.52798860287,701569.13629632886,724083.59710860276,748468.62967232871,764801.13131660258,788210.06506432849,811700.62469260243,828602.2330003283,852174.03942575294,875691.42859747901,892023.930241753,916300.50738147879,938923.42361775273,955825.03192547872,980183.23494575277,1002724.5253014788,1019680.5508629035,1044390.9496986294,1066146.2225429036,1083807.0188186297,1108273.6772629037,1129947.3242266295,1147689.7463829038,1172400.1452186294,1193369.0214680538,1211897.4611357797,1236364.1195800537,1257170.1231517794,1275780.1887000534,1300490.5875357795,1320402.1181720532,1339906.6566557789,{"$f":"EI46-EI48","v":1364454.5618972036},1384392.9220769296,1403870.6310172037,1428581.0298529295,1448167.1942172034,1467997.0989729294,1492463.7574172034,1512293.6621729292,1531961.0733343537,1556671.4721700796,1576257.6365343535,1596087.5412900795,1620554.1997343535,1640384.1044900792,1659970.2688543533,1684680.6676900792,1704348.0788515036,1724177.9836072295,1748644.6420515035,1768474.5468072293,1788060.7111715034,1739855.1920640003,1666213.9591680004,1591271.2611840002,1522076.7006720002,1447134.002688,1373492.7697920001,1303430.565888,1229463.9667200001,1154846.6350080001,1085652.0744960003,1010492.4656640003,937068.14361600031,866355.20716800028,792171.69715200039,718422.00883200031,648359.80492800032,573200.19609600015,501077.33913600014,429255.50131199998,354343.79059200006,280866.34752000007,214325.62483200006,158714.55283200002,114183.641088,76250.803200000024,39619.430399999983,19256.371199999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46-GU48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG46-JG48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Amount Removed from Storage","Tons",null,null,{"$f":"SUM(J62:XFD62)","v":97900981.905036241},null,{"$f":"J40","v":0},{"$f":"K40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW40","v":0},0,19829.90475572602,44296.56319999999,64126.467955725995,83712.632319999946,108423.03115572597,128009.19551999992,147839.10027572597,172387.0055171506,192216.91027287659,211803.07463715054,236513.47347287656,256099.63783715051,275929.54259287659,300396.20103715057,319900.73952087667,339893.51695430139,364603.91579002747,383322.43676230148,404019.98491002747,428486.64335430146,447123.53844602744,467902.71247430134,492613.11131002742,510545.23568745202,532110.42722717812,556577.08567145211,574346.3373711782,595993.15479145222,620703.55362717831,637578.33239145228,660119.62274717819,684667.52798860287,701569.13629632886,724083.59710860276,748468.62967232871,764801.13131660246,788210.06506432849,811700.62469260232,828602.2330003283,852174.03942575306,875691.42859747913,892023.93024175288,916300.50738147879,938923.42361775273,955825.03192547872,980183.23494575289,1002724.5253014788,1019680.5508629035,1044390.9496986296,1066146.2225429036,1083807.0188186297,1108273.6772629034,1129947.3242266297,1147689.7463829035,1172400.1452186292,1193369.0214680538,1211897.4611357797,1236364.1195800535,1257170.1231517794,1275780.1887000536,1300490.5875357792,1320402.118172053,{"$f":"EI40","v":1339906.6566557789},1364454.5618972036,1384392.9220769296,1403870.6310172037,1428581.0298529293,1448167.1942172034,1467997.0989729294,1492463.7574172032,1512293.6621729292,1531961.0733343537,1556671.4721700794,1576257.6365343535,1596087.5412900795,1620554.1997343532,1640384.1044900792,1659970.2688543533,1684680.667690079,1704348.0788515036,1724177.9836072295,1748644.6420515033,1768474.5468072293,1788060.7111715034,1739855.1920640001,1666213.9591680004,1591271.2611840002,1522076.7006719999,1447134.0026879997,1373492.7697920001,1303430.565888,1229463.9667200001,1154846.6350080001,1085652.0744960003,1010492.4656640003,937068.14361600019,866355.20716800028,792171.69715200039,718422.0088320002,648359.80492800032,573200.19609600003,501077.33913600002,429255.50131199998,354343.79059200012,280866.34752000007,214325.62483200006,158714.55283200002,114183.64108799997,76250.803200000024,39619.430399999983,19256.371199999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance","Tons",null,null,null,null,{"$f":"J60+J61-J62","v":0},{"$f":"K60+K61-K62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW60+BW61-BW62","v":0},19829.90475572602,44296.56319999999,64126.467955725995,83712.632319999946,108423.03115572597,128009.19551999992,147839.10027572597,172387.0055171506,192216.91027287659,211803.07463715054,236513.47347287656,256099.63783715051,275929.54259287659,300396.20103715057,319900.73952087667,339893.51695430139,364603.91579002747,383322.43676230148,404019.98491002747,428486.64335430146,447123.53844602744,467902.71247430134,492613.11131002742,510545.23568745202,532110.42722717812,556577.08567145211,574346.3373711782,595993.15479145222,620703.55362717831,637578.33239145228,660119.62274717819,684667.52798860287,701569.13629632886,724083.59710860276,748468.62967232871,764801.13131660246,788210.06506432849,811700.62469260232,828602.2330003283,852174.03942575306,875691.42859747913,892023.93024175288,916300.50738147879,938923.42361775273,955825.03192547872,980183.23494575289,1002724.5253014788,1019680.5508629035,1044390.9496986296,1066146.2225429036,1083807.0188186297,1108273.6772629034,1129947.3242266297,1147689.7463829035,1172400.1452186292,1193369.0214680538,1211897.4611357797,1236364.1195800535,1257170.1231517794,1275780.1887000536,1300490.5875357792,1320402.118172053,1339906.6566557789,{"$f":"EI60+EI61-EI62","v":1364454.5618972036},1384392.9220769296,1403870.6310172037,1428581.0298529293,1448167.1942172034,1467997.0989729294,1492463.7574172032,1512293.6621729292,1531961.0733343537,1556671.4721700794,1576257.6365343535,1596087.5412900795,1620554.1997343532,1640384.1044900792,1659970.2688543533,1684680.667690079,1704348.0788515036,1724177.9836072295,1748644.6420515033,1768474.5468072293,1788060.7111715034,1739855.1920640001,1666213.9591680004,1591271.2611840002,1522076.7006719999,1447134.0026879997,1373492.7697920001,1303430.565888,1229463.9667200001,1154846.6350080001,1085652.0744960003,1010492.4656640003,937068.14361600019,866355.20716800028,792171.69715200039,718422.0088320002,648359.80492800032,573200.19609600003,501077.33913600002,429255.50131199998,354343.79059200012,280866.34752000007,214325.62483200006,158714.55283200002,114183.64108799997,76250.803200000024,39619.430399999983,19256.371199999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU60+GU61-GU62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG60+JG61-JG62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Demand Met from Production and Storage","Tons",null,null,null,null,{"$f":"J39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV39","v":0},0,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,{"$f":"EH39","v":94772.602739726019},93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93227.397260273967,94772.602739726019,93742.465753424651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Purchased from Market","Tons",null,null,{"$f":"SUM(J67:XFD67)","v":718547.06457599986},null,{"$f":"J45","v":6518.3923200000008},{"$f":"K45","v":5887.5801600000013},6518.3923200000008,4310.5497599999999,3259.1961600000004,6132.3143092547389,9852.4145680168458,9852.4145680168458,9534.5947432421071,8906.1963280168438,6380.533943242106,9273.1360613501765,9916.3162981501755,9276.553956334039,9916.3162981501755,9596.4351272421081,9916.3162981501755,10455.225015242107,12712.695536550176,9949.2513330301772,9953.2057098778987,9978.719522133335,11696.451328000005,13306.530338133336,13306.530338133336,12018.801595733335,13306.530338133336,11162.140125866668,10198.129920000001,12881.848320000003,12881.848320000003,9983.4324480000014,10198.28136151579,13312.182201397894,12882.756969094738,13312.182201397894,11272.556217397896,9233.6755327550891,12251.655387531231,9674.8373530947392,12803.658800697571,12912.906817517438,13343.337044768019,13343.337044768019,12912.906817517438,12377.198420768022,9692.4447375174368,12725.070958317925,11442.539255953056,9182.8145956237458,13408.730084012004,12976.190403882585,13408.730084012004,12976.190403882585,10714.55963067867,11260.96838587867,12780.977282254407,10084.071752641881,11710.976747459887,13446.189896641881,13446.189896641881,12578.69377427789,13446.189896641881,13012.441835459886,10086.354432000002,{"$f":"BW45","v":11496.274944000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Losses in Contract","Percent",null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,"Quantity Purchased in Contract","Tons",null,null,{"$f":"SUM(J70:KW70)","v":8340007.7576084258},null,{"$f":"J49/(1-J69)","v":0},{"$f":"K49/(1-K69)","v":0},{"$f":"L49/(1-L69)","v":0},{"$f":"M49/(1-M69)","v":0},{"$f":"N49/(1-N69)","v":0},{"$f":"O49/(1-O69)","v":0},{"$f":"P49/(1-P69)","v":0},{"$f":"Q49/(1-Q69)","v":0},{"$f":"R49/(1-R69)","v":0},{"$f":"S49/(1-S69)","v":0},{"$f":"T49/(1-T69)","v":0},{"$f":"U49/(1-U69)","v":0},{"$f":"V49/(1-V69)","v":0},{"$f":"W49/(1-W69)","v":0},{"$f":"X49/(1-X69)","v":0},{"$f":"Y49/(1-Y69)","v":0},{"$f":"Z49/(1-Z69)","v":0},{"$f":"AA49/(1-AA69)","v":0},{"$f":"AB49/(1-AB69)","v":0},{"$f":"AC49/(1-AC69)","v":0},{"$f":"AD49/(1-AD69)","v":0},{"$f":"AE49/(1-AE69)","v":0},{"$f":"AF49/(1-AF69)","v":0},{"$f":"AG49/(1-AG69)","v":0},{"$f":"AH49/(1-AH69)","v":0},{"$f":"AI49/(1-AI69)","v":0},{"$f":"AJ49/(1-AJ69)","v":0},{"$f":"AK49/(1-AK69)","v":0},{"$f":"AL49/(1-AL69)","v":0},{"$f":"AM49/(1-AM69)","v":0},{"$f":"AN49/(1-AN69)","v":0},{"$f":"AO49/(1-AO69)","v":0},{"$f":"AP49/(1-AP69)","v":0},{"$f":"AQ49/(1-AQ69)","v":0},{"$f":"AR49/(1-AR69)","v":0},{"$f":"AS49/(1-AS69)","v":0},{"$f":"AT49/(1-AT69)","v":0},{"$f":"AU49/(1-AU69)","v":0},{"$f":"AV49/(1-AV69)","v":0},{"$f":"AW49/(1-AW69)","v":0},{"$f":"AX49/(1-AX69)","v":0},{"$f":"AY49/(1-AY69)","v":0},{"$f":"AZ49/(1-AZ69)","v":0},{"$f":"BA49/(1-BA69)","v":0},{"$f":"BB49/(1-BB69)","v":0},{"$f":"BC49/(1-BC69)","v":0},{"$f":"BD49/(1-BD69)","v":0},{"$f":"BE49/(1-BE69)","v":0},{"$f":"BF49/(1-BF69)","v":0},{"$f":"BG49/(1-BG69)","v":0},{"$f":"BH49/(1-BH69)","v":0},{"$f":"BI49/(1-BI69)","v":0},{"$f":"BJ49/(1-BJ69)","v":0},{"$f":"BK49/(1-BK69)","v":0},{"$f":"BL49/(1-BL69)","v":0},{"$f":"BM49/(1-BM69)","v":0},{"$f":"BN49/(1-BN69)","v":0},{"$f":"BO49/(1-BO69)","v":0},{"$f":"BP49/(1-BP69)","v":0},{"$f":"BQ49/(1-BQ69)","v":0},{"$f":"BR49/(1-BR69)","v":0},{"$f":"BS49/(1-BS69)","v":0},{"$f":"BT49/(1-BT69)","v":0},{"$f":"BU49/(1-BU69)","v":0},{"$f":"BV49/(1-BV69)","v":0},{"$f":"BW49/(1-BW69)","v":0},{"$f":"BX49/(1-BX69)","v":99760.634462869493},{"$f":"BY49/(1-BY69)","v":98134.102379235759},{"$f":"BZ49/(1-BZ69)","v":99760.634462869493},{"$f":"CA49/(1-CA69)","v":98134.102379235759},{"$f":"CB49/(1-CB69)","v":99760.634462869493},{"$f":"CC49/(1-CC69)","v":98134.102379235759},{"$f":"CD49/(1-CD69)","v":99760.634462869493},{"$f":"CE49/(1-CE69)","v":98676.279740447004},{"$f":"CF49/(1-CF69)","v":99760.634462869493},{"$f":"CG49/(1-CG69)","v":98134.102379235759},{"$f":"CH49/(1-CH69)","v":99760.634462869493},{"$f":"CI49/(1-CI69)","v":98134.102379235759},{"$f":"CJ49/(1-CJ69)","v":99760.634462869493},{"$f":"CK49/(1-CK69)","v":98134.102379235759},{"$f":"CL49/(1-CL69)","v":99760.634462869493},{"$f":"CM49/(1-CM69)","v":98676.279740447004},{"$f":"CN49/(1-CN69)","v":99760.634462869493},{"$f":"CO49/(1-CO69)","v":98134.102379235759},{"$f":"CP49/(1-CP69)","v":99760.634462869493},{"$f":"CQ49/(1-CQ69)","v":98134.102379235759},{"$f":"CR49/(1-CR69)","v":99760.634462869493},{"$f":"CS49/(1-CS69)","v":98134.102379235759},{"$f":"CT49/(1-CT69)","v":99760.634462869493},{"$f":"CU49/(1-CU69)","v":98676.279740447004},{"$f":"CV49/(1-CV69)","v":99760.634462869493},{"$f":"CW49/(1-CW69)","v":98134.102379235759},{"$f":"CX49/(1-CX69)","v":99760.634462869493},{"$f":"CY49/(1-CY69)","v":98134.102379235759},{"$f":"CZ49/(1-CZ69)","v":99760.634462869493},{"$f":"DA49/(1-DA69)","v":98134.102379235759},{"$f":"DB49/(1-DB69)","v":99760.634462869493},{"$f":"DC49/(1-DC69)","v":98676.279740447004},{"$f":"DD49/(1-DD69)","v":99760.634462869493},{"$f":"DE49/(1-DE69)","v":98134.102379235759},{"$f":"DF49/(1-DF69)","v":99760.634462869493},{"$f":"DG49/(1-DG69)","v":98134.102379235759},{"$f":"DH49/(1-DH69)","v":99760.634462869493},{"$f":"DI49/(1-DI69)","v":98134.102379235759},{"$f":"DJ49/(1-DJ69)","v":99760.634462869493},{"$f":"DK49/(1-DK69)","v":98676.279740447004},{"$f":"DL49/(1-DL69)","v":99760.634462869493},{"$f":"DM49/(1-DM69)","v":98134.102379235759},{"$f":"DN49/(1-DN69)","v":99760.634462869493},{"$f":"DO49/(1-DO69)","v":98134.102379235759},{"$f":"DP49/(1-DP69)","v":99760.634462869493},{"$f":"DQ49/(1-DQ69)","v":98134.102379235759},{"$f":"DR49/(1-DR69)","v":99760.634462869493},{"$f":"DS49/(1-DS69)","v":98676.279740447004},{"$f":"DT49/(1-DT69)","v":99760.634462869493},{"$f":"DU49/(1-DU69)","v":98134.102379235759},{"$f":"DV49/(1-DV69)","v":99760.634462869493},{"$f":"DW49/(1-DW69)","v":98134.102379235759},{"$f":"DX49/(1-DX69)","v":99760.634462869493},{"$f":"DY49/(1-DY69)","v":98134.102379235759},{"$f":"DZ49/(1-DZ69)","v":99760.634462869493},{"$f":"EA49/(1-EA69)","v":98676.279740447004},{"$f":"EB49/(1-EB69)","v":99760.634462869493},{"$f":"EC49/(1-EC69)","v":98134.102379235759},{"$f":"ED49/(1-ED69)","v":99760.634462869493},{"$f":"EE49/(1-EE69)","v":98134.102379235759},{"$f":"EF49/(1-EF69)","v":99760.634462869493},{"$f":"EG49/(1-EG69)","v":98134.102379235759},{"$f":"EH49/(1-EH69)","v":99760.634462869493},{"$f":"EI49/(1-EI69)","v":98676.279740447004},{"$f":"EJ49/(1-EJ69)","v":99760.634462869493},{"$f":"EK49/(1-EK69)","v":98134.102379235759},{"$f":"EL49/(1-EL69)","v":99760.634462869493},{"$f":"EM49/(1-EM69)","v":98134.102379235759},{"$f":"EN49/(1-EN69)","v":99760.634462869493},{"$f":"EO49/(1-EO69)","v":98134.102379235759},{"$f":"EP49/(1-EP69)","v":99760.634462869493},{"$f":"EQ49/(1-EQ69)","v":98676.279740447004},{"$f":"ER49/(1-ER69)","v":99760.634462869493},{"$f":"ES49/(1-ES69)","v":98134.102379235759},{"$f":"ET49/(1-ET69)","v":99760.634462869493},{"$f":"EU49/(1-EU69)","v":98134.102379235759},{"$f":"EV49/(1-EV69)","v":99760.634462869493},{"$f":"EW49/(1-EW69)","v":98134.102379235759},{"$f":"EX49/(1-EX69)","v":99760.634462869493},{"$f":"EY49/(1-EY69)","v":98676.279740447004},{"$f":"EZ49/(1-EZ69)","v":99760.634462869493},{"$f":"FA49/(1-FA69)","v":98134.102379235759},{"$f":"FB49/(1-FB69)","v":99760.634462869493},{"$f":"FC49/(1-FC69)","v":98134.102379235759},{"$f":"FD49/(1-FD69)","v":23007.036627891634},{"$f":"FE49/(1-FE69)","v":1.6849586053898461E-10},{"$f":"FF49/(1-FF69)","v":-1.8381366604252866E-10},{"$f":"FG49/(1-FG69)","v":0},{"$f":"FH49/(1-FH69)","v":0},{"$f":"FI49/(1-FI69)","v":1.6849586053898461E-10},{"$f":"FJ49/(1-FJ69)","v":0},{"$f":"FK49/(1-FK69)","v":1.6849586053898461E-10},{"$f":"FL49/(1-FL69)","v":0},{"$f":"FM49/(1-FM69)","v":1.6849586053898461E-10},{"$f":"FN49/(1-FN69)","v":0},{"$f":"FO49/(1-FO69)","v":0},{"$f":"FP49/(1-FP69)","v":1.8381366604252866E-10},{"$f":"FQ49/(1-FQ69)","v":1.6849586053898461E-10},{"$f":"FR49/(1-FR69)","v":0},{"$f":"FS49/(1-FS69)","v":1.6849586053898461E-10},{"$f":"FT49/(1-FT69)","v":0},{"$f":"FU49/(1-FU69)","v":1.6849586053898461E-10},{"$f":"FV49/(1-FV69)","v":0},{"$f":"FW49/(1-FW69)","v":0},{"$f":"FX49/(1-FX69)","v":0},{"$f":"FY49/(1-FY69)","v":0},{"$f":"FZ49/(1-FZ69)","v":0},{"$f":"GA49/(1-GA69)","v":0},{"$f":"GB49/(1-GB69)","v":0},{"$f":"GC49/(1-GC69)","v":0},{"$f":"GD49/(1-GD69)","v":0},{"$f":"GE49/(1-GE69)","v":0},{"$f":"GF49/(1-GF69)","v":0},{"$f":"GG49/(1-GG69)","v":0},{"$f":"GH49/(1-GH69)","v":0},{"$f":"GI49/(1-GI69)","v":0},{"$f":"GJ49/(1-GJ69)","v":0},{"$f":"GK49/(1-GK69)","v":0},{"$f":"GL49/(1-GL69)","v":0},{"$f":"GM49/(1-GM69)","v":0},{"$f":"GN49/(1-GN69)","v":0},{"$f":"GO49/(1-GO69)","v":0},{"$f":"GP49/(1-GP69)","v":0},{"$f":"GQ49/(1-GQ69)","v":0},{"$f":"GR49/(1-GR69)","v":0},{"$f":"GS49/(1-GS69)","v":0},{"$f":"GT49/(1-GT69)","v":0},{"$f":"GU49/(1-GU69)","v":0},{"$f":"GV49/(1-GV69)","v":0},{"$f":"GW49/(1-GW69)","v":0},{"$f":"GX49/(1-GX69)","v":0},{"$f":"GY49/(1-GY69)","v":0},{"$f":"GZ49/(1-GZ69)","v":0},{"$f":"HA49/(1-HA69)","v":0},{"$f":"HB49/(1-HB69)","v":0},{"$f":"HC49/(1-HC69)","v":0},{"$f":"HD49/(1-HD69)","v":0},{"$f":"HE49/(1-HE69)","v":0},{"$f":"HF49/(1-HF69)","v":0},{"$f":"HG49/(1-HG69)","v":0},{"$f":"HH49/(1-HH69)","v":0},{"$f":"HI49/(1-HI69)","v":0},{"$f":"HJ49/(1-HJ69)","v":0},{"$f":"HK49/(1-HK69)","v":0},{"$f":"HL49/(1-HL69)","v":0},{"$f":"HM49/(1-HM69)","v":0},{"$f":"HN49/(1-HN69)","v":0},{"$f":"HO49/(1-HO69)","v":0},{"$f":"HP49/(1-HP69)","v":0},{"$f":"HQ49/(1-HQ69)","v":0},{"$f":"HR49/(1-HR69)","v":0},{"$f":"HS49/(1-HS69)","v":0},{"$f":"HT49/(1-HT69)","v":0},{"$f":"HU49/(1-HU69)","v":0},{"$f":"HV49/(1-HV69)","v":0},{"$f":"HW49/(1-HW69)","v":0},{"$f":"HX49/(1-HX69)","v":0},{"$f":"HY49/(1-HY69)","v":0},{"$f":"HZ49/(1-HZ69)","v":0},{"$f":"IA49/(1-IA69)","v":0},{"$f":"IB49/(1-IB69)","v":0},{"$f":"IC49/(1-IC69)","v":0},{"$f":"ID49/(1-ID69)","v":0},{"$f":"IE49/(1-IE69)","v":0},{"$f":"IF49/(1-IF69)","v":0},{"$f":"IG49/(1-IG69)","v":0},{"$f":"IH49/(1-IH69)","v":0},{"$f":"II49/(1-II69)","v":0},{"$f":"IJ49/(1-IJ69)","v":0},{"$f":"IK49/(1-IK69)","v":0},{"$f":"IL49/(1-IL69)","v":0},{"$f":"IM49/(1-IM69)","v":0},{"$f":"IN49/(1-IN69)","v":0},{"$f":"IO49/(1-IO69)","v":0},{"$f":"IP49/(1-IP69)","v":0},{"$f":"IQ49/(1-IQ69)","v":0},{"$f":"IR49/(1-IR69)","v":0},{"$f":"IS49/(1-IS69)","v":0},{"$f":"IT49/(1-IT69)","v":0},{"$f":"IU49/(1-IU69)","v":0},{"$f":"IV49/(1-IV69)","v":0},{"$f":"IW49/(1-IW69)","v":0},{"$f":"IX49/(1-IX69)","v":0},{"$f":"IY49/(1-IY69)","v":0},{"$f":"IZ49/(1-IZ69)","v":0},{"$f":"JA49/(1-JA69)","v":0},{"$f":"JB49/(1-JB69)","v":0},{"$f":"JC49/(1-JC69)","v":0},{"$f":"JD49/(1-JD69)","v":0},{"$f":"JE49/(1-JE69)","v":0},{"$f":"JF49/(1-JF69)","v":0},{"$f":"JG49/(1-JG69)","v":0},{"$f":"JH49/(1-JH69)","v":0},{"$f":"JI49/(1-JI69)","v":0},{"$f":"JJ49/(1-JJ69)","v":0},{"$f":"JK49/(1-JK69)","v":0},{"$f":"JL49/(1-JL69)","v":0},{"$f":"JM49/(1-JM69)","v":0},{"$f":"JN49/(1-JN69)","v":0},{"$f":"JO49/(1-JO69)","v":0},{"$f":"JP49/(1-JP69)","v":0},{"$f":"JQ49/(1-JQ69)","v":0},{"$f":"JR49/(1-JR69)","v":0},{"$f":"JS49/(1-JS69)","v":0},{"$f":"JT49/(1-JT69)","v":0},{"$f":"JU49/(1-JU69)","v":0},{"$f":"JV49/(1-JV69)","v":0},{"$f":"JW49/(1-JW69)","v":0},{"$f":"JX49/(1-JX69)","v":0},{"$f":"JY49/(1-JY69)","v":0},{"$f":"JZ49/(1-JZ69)","v":0},{"$f":"KA49/(1-KA69)","v":0},{"$f":"KB49/(1-KB69)","v":0},{"$f":"KC49/(1-KC69)","v":0},{"$f":"KD49/(1-KD69)","v":0},{"$f":"KE49/(1-KE69)","v":0},{"$f":"KF49/(1-KF69)","v":0},{"$f":"KG49/(1-KG69)","v":0},{"$f":"KH49/(1-KH69)","v":0},{"$f":"KI49/(1-KI69)","v":0},{"$f":"KJ49/(1-KJ69)","v":0},{"$f":"KK49/(1-KK69)","v":0},{"$f":"KL49/(1-KL69)","v":0},{"$f":"KM49/(1-KM69)","v":0},{"$f":"KN49/(1-KN69)","v":0},{"$f":"KO49/(1-KO69)","v":0},{"$f":"KP49/(1-KP69)","v":0},{"$f":"KQ49/(1-KQ69)","v":0},{"$f":"KR49/(1-KR69)","v":0},{"$f":"KS49/(1-KS69)","v":0},{"$f":"KT49/(1-KT69)","v":0},{"$f":"KU49/(1-KU69)","v":0},{"$f":"KV49/(1-KV69)","v":0},{"$f":"KW49/(1-KW69)","v":0}]
[]
[null,"Operating Expense"]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"Sensitivity!J23","v":0.01},null,null,null,{"$f":"$F$73","v":0.01},{"$f":"$F$73","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"$F$73","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"$F$73","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"$F$73","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"$F$73","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Periodic Inflation Rate","% p.p.",null,null,null,null,{"$f":"(1+J73)^(1/12*J5)-1","v":8.295381143461622E-4},{"$f":"(1+K73)^(1/12*K5)-1","v":8.295381143461622E-4},{"$f":"(1+L73)^(1/12*L5)-1","v":8.295381143461622E-4},{"$f":"(1+M73)^(1/12*M5)-1","v":8.295381143461622E-4},{"$f":"(1+N73)^(1/12*N5)-1","v":8.295381143461622E-4},{"$f":"(1+O73)^(1/12*O5)-1","v":8.295381143461622E-4},{"$f":"(1+P73)^(1/12*P5)-1","v":8.295381143461622E-4},{"$f":"(1+Q73)^(1/12*Q5)-1","v":8.295381143461622E-4},{"$f":"(1+R73)^(1/12*R5)-1","v":8.295381143461622E-4},{"$f":"(1+S73)^(1/12*S5)-1","v":8.295381143461622E-4},{"$f":"(1+T73)^(1/12*T5)-1","v":8.295381143461622E-4},{"$f":"(1+U73)^(1/12*U5)-1","v":8.295381143461622E-4},{"$f":"(1+V73)^(1/12*V5)-1","v":8.295381143461622E-4},{"$f":"(1+W73)^(1/12*W5)-1","v":8.295381143461622E-4},{"$f":"(1+X73)^(1/12*X5)-1","v":8.295381143461622E-4},{"$f":"(1+Y73)^(1/12*Y5)-1","v":8.295381143461622E-4},{"$f":"(1+Z73)^(1/12*Z5)-1","v":8.295381143461622E-4},{"$f":"(1+AA73)^(1/12*AA5)-1","v":8.295381143461622E-4},{"$f":"(1+AB73)^(1/12*AB5)-1","v":8.295381143461622E-4},{"$f":"(1+AC73)^(1/12*AC5)-1","v":8.295381143461622E-4},{"$f":"(1+AD73)^(1/12*AD5)-1","v":8.295381143461622E-4},{"$f":"(1+AE73)^(1/12*AE5)-1","v":8.295381143461622E-4},{"$f":"(1+AF73)^(1/12*AF5)-1","v":8.295381143461622E-4},{"$f":"(1+AG73)^(1/12*AG5)-1","v":8.295381143461622E-4},{"$f":"(1+AH73)^(1/12*AH5)-1","v":8.295381143461622E-4},{"$f":"(1+AI73)^(1/12*AI5)-1","v":8.295381143461622E-4},{"$f":"(1+AJ73)^(1/12*AJ5)-1","v":8.295381143461622E-4},{"$f":"(1+AK73)^(1/12*AK5)-1","v":8.295381143461622E-4},{"$f":"(1+AL73)^(1/12*AL5)-1","v":8.295381143461622E-4},{"$f":"(1+AM73)^(1/12*AM5)-1","v":8.295381143461622E-4},{"$f":"(1+AN73)^(1/12*AN5)-1","v":8.295381143461622E-4},{"$f":"(1+AO73)^(1/12*AO5)-1","v":8.295381143461622E-4},{"$f":"(1+AP73)^(1/12*AP5)-1","v":8.295381143461622E-4},{"$f":"(1+AQ73)^(1/12*AQ5)-1","v":8.295381143461622E-4},{"$f":"(1+AR73)^(1/12*AR5)-1","v":8.295381143461622E-4},{"$f":"(1+AS73)^(1/12*AS5)-1","v":8.295381143461622E-4},{"$f":"(1+AT73)^(1/12*AT5)-1","v":8.295381143461622E-4},{"$f":"(1+AU73)^(1/12*AU5)-1","v":8.295381143461622E-4},{"$f":"(1+AV73)^(1/12*AV5)-1","v":8.295381143461622E-4},{"$f":"(1+AW73)^(1/12*AW5)-1","v":8.295381143461622E-4},{"$f":"(1+AX73)^(1/12*AX5)-1","v":8.295381143461622E-4},{"$f":"(1+AY73)^(1/12*AY5)-1","v":8.295381143461622E-4},{"$f":"(1+AZ73)^(1/12*AZ5)-1","v":8.295381143461622E-4},{"$f":"(1+BA73)^(1/12*BA5)-1","v":8.295381143461622E-4},{"$f":"(1+BB73)^(1/12*BB5)-1","v":8.295381143461622E-4},{"$f":"(1+BC73)^(1/12*BC5)-1","v":8.295381143461622E-4},{"$f":"(1+BD73)^(1/12*BD5)-1","v":8.295381143461622E-4},{"$f":"(1+BE73)^(1/12*BE5)-1","v":8.295381143461622E-4},{"$f":"(1+BF73)^(1/12*BF5)-1","v":8.295381143461622E-4},{"$f":"(1+BG73)^(1/12*BG5)-1","v":8.295381143461622E-4},{"$f":"(1+BH73)^(1/12*BH5)-1","v":8.295381143461622E-4},{"$f":"(1+BI73)^(1/12*BI5)-1","v":8.295381143461622E-4},{"$f":"(1+BJ73)^(1/12*BJ5)-1","v":8.295381143461622E-4},{"$f":"(1+BK73)^(1/12*BK5)-1","v":8.295381143461622E-4},{"$f":"(1+BL73)^(1/12*BL5)-1","v":8.295381143461622E-4},{"$f":"(1+BM73)^(1/12*BM5)-1","v":8.295381143461622E-4},{"$f":"(1+BN73)^(1/12*BN5)-1","v":8.295381143461622E-4},{"$f":"(1+BO73)^(1/12*BO5)-1","v":8.295381143461622E-4},{"$f":"(1+BP73)^(1/12*BP5)-1","v":8.295381143461622E-4},{"$f":"(1+BQ73)^(1/12*BQ5)-1","v":8.295381143461622E-4},{"$f":"(1+BR73)^(1/12*BR5)-1","v":8.295381143461622E-4},{"$f":"(1+BS73)^(1/12*BS5)-1","v":8.295381143461622E-4},{"$f":"(1+BT73)^(1/12*BT5)-1","v":8.295381143461622E-4},{"$f":"(1+BU73)^(1/12*BU5)-1","v":8.295381143461622E-4},{"$f":"(1+BV73)^(1/12*BV5)-1","v":8.295381143461622E-4},{"$f":"(1+BW73)^(1/12*BW5)-1","v":8.295381143461622E-4},{"$f":"(1+BX73)^(1/12*BX5)-1","v":4.9875621120889502E-3},{"$f":"(1+BY73)^(1/12*BY5)-1","v":4.9875621120889502E-3},{"$f":"(1+BZ73)^(1/12*BZ5)-1","v":4.9875621120889502E-3},{"$f":"(1+CA73)^(1/12*CA5)-1","v":4.9875621120889502E-3},{"$f":"(1+CB73)^(1/12*CB5)-1","v":4.9875621120889502E-3},{"$f":"(1+CC73)^(1/12*CC5)-1","v":4.9875621120889502E-3},{"$f":"(1+CD73)^(1/12*CD5)-1","v":4.9875621120889502E-3},{"$f":"(1+CE73)^(1/12*CE5)-1","v":4.9875621120889502E-3},{"$f":"(1+CF73)^(1/12*CF5)-1","v":4.9875621120889502E-3},{"$f":"(1+CG73)^(1/12*CG5)-1","v":4.9875621120889502E-3},{"$f":"(1+CH73)^(1/12*CH5)-1","v":4.9875621120889502E-3},{"$f":"(1+CI73)^(1/12*CI5)-1","v":4.9875621120889502E-3},{"$f":"(1+CJ73)^(1/12*CJ5)-1","v":4.9875621120889502E-3},{"$f":"(1+CK73)^(1/12*CK5)-1","v":4.9875621120889502E-3},{"$f":"(1+CL73)^(1/12*CL5)-1","v":4.9875621120889502E-3},{"$f":"(1+CM73)^(1/12*CM5)-1","v":4.9875621120889502E-3},{"$f":"(1+CN73)^(1/12*CN5)-1","v":4.9875621120889502E-3},{"$f":"(1+CO73)^(1/12*CO5)-1","v":4.9875621120889502E-3},{"$f":"(1+CP73)^(1/12*CP5)-1","v":4.9875621120889502E-3},{"$f":"(1+CQ73)^(1/12*CQ5)-1","v":4.9875621120889502E-3},{"$f":"(1+CR73)^(1/12*CR5)-1","v":4.9875621120889502E-3},{"$f":"(1+CS73)^(1/12*CS5)-1","v":4.9875621120889502E-3},{"$f":"(1+CT73)^(1/12*CT5)-1","v":4.9875621120889502E-3},{"$f":"(1+CU73)^(1/12*CU5)-1","v":4.9875621120889502E-3},{"$f":"(1+CV73)^(1/12*CV5)-1","v":4.9875621120889502E-3},{"$f":"(1+CW73)^(1/12*CW5)-1","v":4.9875621120889502E-3},{"$f":"(1+CX73)^(1/12*CX5)-1","v":4.9875621120889502E-3},{"$f":"(1+CY73)^(1/12*CY5)-1","v":4.9875621120889502E-3},{"$f":"(1+CZ73)^(1/12*CZ5)-1","v":4.9875621120889502E-3},{"$f":"(1+DA73)^(1/12*DA5)-1","v":4.9875621120889502E-3},{"$f":"(1+DB73)^(1/12*DB5)-1","v":4.9875621120889502E-3},{"$f":"(1+DC73)^(1/12*DC5)-1","v":4.9875621120889502E-3},{"$f":"(1+DD73)^(1/12*DD5)-1","v":4.9875621120889502E-3},{"$f":"(1+DE73)^(1/12*DE5)-1","v":4.9875621120889502E-3},{"$f":"(1+DF73)^(1/12*DF5)-1","v":4.9875621120889502E-3},{"$f":"(1+DG73)^(1/12*DG5)-1","v":4.9875621120889502E-3},{"$f":"(1+DH73)^(1/12*DH5)-1","v":4.9875621120889502E-3},{"$f":"(1+DI73)^(1/12*DI5)-1","v":4.9875621120889502E-3},{"$f":"(1+DJ73)^(1/12*DJ5)-1","v":4.9875621120889502E-3},{"$f":"(1+DK73)^(1/12*DK5)-1","v":4.9875621120889502E-3},{"$f":"(1+DL73)^(1/12*DL5)-1","v":4.9875621120889502E-3},{"$f":"(1+DM73)^(1/12*DM5)-1","v":4.9875621120889502E-3},{"$f":"(1+DN73)^(1/12*DN5)-1","v":4.9875621120889502E-3},{"$f":"(1+DO73)^(1/12*DO5)-1","v":4.9875621120889502E-3},{"$f":"(1+DP73)^(1/12*DP5)-1","v":4.9875621120889502E-3},{"$f":"(1+DQ73)^(1/12*DQ5)-1","v":4.9875621120889502E-3},{"$f":"(1+DR73)^(1/12*DR5)-1","v":4.9875621120889502E-3},{"$f":"(1+DS73)^(1/12*DS5)-1","v":4.9875621120889502E-3},{"$f":"(1+DT73)^(1/12*DT5)-1","v":4.9875621120889502E-3},{"$f":"(1+DU73)^(1/12*DU5)-1","v":4.9875621120889502E-3},{"$f":"(1+DV73)^(1/12*DV5)-1","v":4.9875621120889502E-3},{"$f":"(1+DW73)^(1/12*DW5)-1","v":4.9875621120889502E-3},{"$f":"(1+DX73)^(1/12*DX5)-1","v":4.9875621120889502E-3},{"$f":"(1+DY73)^(1/12*DY5)-1","v":4.9875621120889502E-3},{"$f":"(1+DZ73)^(1/12*DZ5)-1","v":4.9875621120889502E-3},{"$f":"(1+EA73)^(1/12*EA5)-1","v":4.9875621120889502E-3},{"$f":"(1+EB73)^(1/12*EB5)-1","v":4.9875621120889502E-3},{"$f":"(1+EC73)^(1/12*EC5)-1","v":4.9875621120889502E-3},{"$f":"(1+ED73)^(1/12*ED5)-1","v":4.9875621120889502E-3},{"$f":"(1+EE73)^(1/12*EE5)-1","v":4.9875621120889502E-3},{"$f":"(1+EF73)^(1/12*EF5)-1","v":4.9875621120889502E-3},{"$f":"(1+EG73)^(1/12*EG5)-1","v":4.9875621120889502E-3},{"$f":"(1+EH73)^(1/12*EH5)-1","v":4.9875621120889502E-3},{"$f":"(1+EI73)^(1/12*EI5)-1","v":4.9875621120889502E-3},{"$f":"(1+EJ73)^(1/12*EJ5)-1","v":4.9875621120889502E-3},{"$f":"(1+EK73)^(1/12*EK5)-1","v":4.9875621120889502E-3},{"$f":"(1+EL73)^(1/12*EL5)-1","v":4.9875621120889502E-3},{"$f":"(1+EM73)^(1/12*EM5)-1","v":4.9875621120889502E-3},{"$f":"(1+EN73)^(1/12*EN5)-1","v":4.9875621120889502E-3},{"$f":"(1+EO73)^(1/12*EO5)-1","v":4.9875621120889502E-3},{"$f":"(1+EP73)^(1/12*EP5)-1","v":4.9875621120889502E-3},{"$f":"(1+EQ73)^(1/12*EQ5)-1","v":4.9875621120889502E-3},{"$f":"(1+ER73)^(1/12*ER5)-1","v":4.9875621120889502E-3},{"$f":"(1+ES73)^(1/12*ES5)-1","v":4.9875621120889502E-3},{"$f":"(1+ET73)^(1/12*ET5)-1","v":4.9875621120889502E-3},{"$f":"(1+EU73)^(1/12*EU5)-1","v":4.9875621120889502E-3},{"$f":"(1+EV73)^(1/12*EV5)-1","v":4.9875621120889502E-3},{"$f":"(1+EW73)^(1/12*EW5)-1","v":4.9875621120889502E-3},{"$f":"(1+EX73)^(1/12*EX5)-1","v":4.9875621120889502E-3},{"$f":"(1+EY73)^(1/12*EY5)-1","v":4.9875621120889502E-3},{"$f":"(1+EZ73)^(1/12*EZ5)-1","v":4.9875621120889502E-3},{"$f":"(1+FA73)^(1/12*FA5)-1","v":4.9875621120889502E-3},{"$f":"(1+FB73)^(1/12*FB5)-1","v":4.9875621120889502E-3},{"$f":"(1+FC73)^(1/12*FC5)-1","v":4.9875621120889502E-3},{"$f":"(1+FD73)^(1/12*FD5)-1","v":4.9875621120889502E-3},{"$f":"(1+FE73)^(1/12*FE5)-1","v":4.9875621120889502E-3},{"$f":"(1+FF73)^(1/12*FF5)-1","v":4.9875621120889502E-3},{"$f":"(1+FG73)^(1/12*FG5)-1","v":4.9875621120889502E-3},{"$f":"(1+FH73)^(1/12*FH5)-1","v":4.9875621120889502E-3},{"$f":"(1+FI73)^(1/12*FI5)-1","v":4.9875621120889502E-3},{"$f":"(1+FJ73)^(1/12*FJ5)-1","v":4.9875621120889502E-3},{"$f":"(1+FK73)^(1/12*FK5)-1","v":4.9875621120889502E-3},{"$f":"(1+FL73)^(1/12*FL5)-1","v":4.9875621120889502E-3},{"$f":"(1+FM73)^(1/12*FM5)-1","v":4.9875621120889502E-3},{"$f":"(1+FN73)^(1/12*FN5)-1","v":4.9875621120889502E-3},{"$f":"(1+FO73)^(1/12*FO5)-1","v":4.9875621120889502E-3},{"$f":"(1+FP73)^(1/12*FP5)-1","v":4.9875621120889502E-3},{"$f":"(1+FQ73)^(1/12*FQ5)-1","v":4.9875621120889502E-3},{"$f":"(1+FR73)^(1/12*FR5)-1","v":4.9875621120889502E-3},{"$f":"(1+FS73)^(1/12*FS5)-1","v":4.9875621120889502E-3},{"$f":"(1+FT73)^(1/12*FT5)-1","v":4.9875621120889502E-3},{"$f":"(1+FU73)^(1/12*FU5)-1","v":4.9875621120889502E-3},{"$f":"(1+FV73)^(1/12*FV5)-1","v":4.9875621120889502E-3},{"$f":"(1+FW73)^(1/12*FW5)-1","v":4.9875621120889502E-3},{"$f":"(1+FX73)^(1/12*FX5)-1","v":4.9875621120889502E-3},{"$f":"(1+FY73)^(1/12*FY5)-1","v":4.9875621120889502E-3},{"$f":"(1+FZ73)^(1/12*FZ5)-1","v":4.9875621120889502E-3},{"$f":"(1+GA73)^(1/12*GA5)-1","v":4.9875621120889502E-3},{"$f":"(1+GB73)^(1/12*GB5)-1","v":4.9875621120889502E-3},{"$f":"(1+GC73)^(1/12*GC5)-1","v":4.9875621120889502E-3},{"$f":"(1+GD73)^(1/12*GD5)-1","v":4.9875621120889502E-3},{"$f":"(1+GE73)^(1/12*GE5)-1","v":4.9875621120889502E-3},{"$f":"(1+GF73)^(1/12*GF5)-1","v":4.9875621120889502E-3},{"$f":"(1+GG73)^(1/12*GG5)-1","v":4.9875621120889502E-3},{"$f":"(1+GH73)^(1/12*GH5)-1","v":4.9875621120889502E-3},{"$f":"(1+GI73)^(1/12*GI5)-1","v":4.9875621120889502E-3},{"$f":"(1+GJ73)^(1/12*GJ5)-1","v":4.9875621120889502E-3},{"$f":"(1+GK73)^(1/12*GK5)-1","v":4.9875621120889502E-3},{"$f":"(1+GL73)^(1/12*GL5)-1","v":4.9875621120889502E-3},{"$f":"(1+GM73)^(1/12*GM5)-1","v":4.9875621120889502E-3},{"$f":"(1+GN73)^(1/12*GN5)-1","v":4.9875621120889502E-3},{"$f":"(1+GO73)^(1/12*GO5)-1","v":4.9875621120889502E-3},{"$f":"(1+GP73)^(1/12*GP5)-1","v":4.9875621120889502E-3},{"$f":"(1+GQ73)^(1/12*GQ5)-1","v":4.9875621120889502E-3},{"$f":"(1+GR73)^(1/12*GR5)-1","v":4.9875621120889502E-3},{"$f":"(1+GS73)^(1/12*GS5)-1","v":4.9875621120889502E-3},{"$f":"(1+GT73)^(1/12*GT5)-1","v":4.9875621120889502E-3},{"$f":"(1+GU73)^(1/12*GU5)-1","v":4.9875621120889502E-3},{"$f":"(1+GV73)^(1/12*GV5)-1","v":4.9875621120889502E-3},{"$f":"(1+GW73)^(1/12*GW5)-1","v":4.9875621120889502E-3},{"$f":"(1+GX73)^(1/12*GX5)-1","v":4.9875621120889502E-3},{"$f":"(1+GY73)^(1/12*GY5)-1","v":4.9875621120889502E-3},{"$f":"(1+GZ73)^(1/12*GZ5)-1","v":4.9875621120889502E-3},{"$f":"(1+HA73)^(1/12*HA5)-1","v":4.9875621120889502E-3},{"$f":"(1+HB73)^(1/12*HB5)-1","v":4.9875621120889502E-3},{"$f":"(1+HC73)^(1/12*HC5)-1","v":4.9875621120889502E-3},{"$f":"(1+HD73)^(1/12*HD5)-1","v":4.9875621120889502E-3},{"$f":"(1+HE73)^(1/12*HE5)-1","v":4.9875621120889502E-3},{"$f":"(1+HF73)^(1/12*HF5)-1","v":4.9875621120889502E-3},{"$f":"(1+HG73)^(1/12*HG5)-1","v":4.9875621120889502E-3},{"$f":"(1+HH73)^(1/12*HH5)-1","v":4.9875621120889502E-3},{"$f":"(1+HI73)^(1/12*HI5)-1","v":4.9875621120889502E-3},{"$f":"(1+HJ73)^(1/12*HJ5)-1","v":4.9875621120889502E-3},{"$f":"(1+HK73)^(1/12*HK5)-1","v":4.9875621120889502E-3},{"$f":"(1+HL73)^(1/12*HL5)-1","v":4.9875621120889502E-3},{"$f":"(1+HM73)^(1/12*HM5)-1","v":4.9875621120889502E-3},{"$f":"(1+HN73)^(1/12*HN5)-1","v":4.9875621120889502E-3},{"$f":"(1+HO73)^(1/12*HO5)-1","v":4.9875621120889502E-3},{"$f":"(1+HP73)^(1/12*HP5)-1","v":4.9875621120889502E-3},{"$f":"(1+HQ73)^(1/12*HQ5)-1","v":4.9875621120889502E-3},{"$f":"(1+HR73)^(1/12*HR5)-1","v":4.9875621120889502E-3},{"$f":"(1+HS73)^(1/12*HS5)-1","v":4.9875621120889502E-3},{"$f":"(1+HT73)^(1/12*HT5)-1","v":4.9875621120889502E-3},{"$f":"(1+HU73)^(1/12*HU5)-1","v":4.9875621120889502E-3},{"$f":"(1+HV73)^(1/12*HV5)-1","v":4.9875621120889502E-3},{"$f":"(1+HW73)^(1/12*HW5)-1","v":4.9875621120889502E-3},{"$f":"(1+HX73)^(1/12*HX5)-1","v":4.9875621120889502E-3},{"$f":"(1+HY73)^(1/12*HY5)-1","v":4.9875621120889502E-3},{"$f":"(1+HZ73)^(1/12*HZ5)-1","v":4.9875621120889502E-3},{"$f":"(1+IA73)^(1/12*IA5)-1","v":4.9875621120889502E-3},{"$f":"(1+IB73)^(1/12*IB5)-1","v":4.9875621120889502E-3},{"$f":"(1+IC73)^(1/12*IC5)-1","v":4.9875621120889502E-3},{"$f":"(1+ID73)^(1/12*ID5)-1","v":4.9875621120889502E-3},{"$f":"(1+IE73)^(1/12*IE5)-1","v":4.9875621120889502E-3},{"$f":"(1+IF73)^(1/12*IF5)-1","v":4.9875621120889502E-3},{"$f":"(1+IG73)^(1/12*IG5)-1","v":4.9875621120889502E-3},{"$f":"(1+IH73)^(1/12*IH5)-1","v":4.9875621120889502E-3},{"$f":"(1+II73)^(1/12*II5)-1","v":4.9875621120889502E-3},{"$f":"(1+IJ73)^(1/12*IJ5)-1","v":4.9875621120889502E-3},{"$f":"(1+IK73)^(1/12*IK5)-1","v":4.9875621120889502E-3},{"$f":"(1+IL73)^(1/12*IL5)-1","v":4.9875621120889502E-3},{"$f":"(1+IM73)^(1/12*IM5)-1","v":4.9875621120889502E-3},{"$f":"(1+IN73)^(1/12*IN5)-1","v":4.9875621120889502E-3},{"$f":"(1+IO73)^(1/12*IO5)-1","v":4.9875621120889502E-3},{"$f":"(1+IP73)^(1/12*IP5)-1","v":4.9875621120889502E-3},{"$f":"(1+IQ73)^(1/12*IQ5)-1","v":4.9875621120889502E-3},{"$f":"(1+IR73)^(1/12*IR5)-1","v":4.9875621120889502E-3},{"$f":"(1+IS73)^(1/12*IS5)-1","v":4.9875621120889502E-3},{"$f":"(1+IT73)^(1/12*IT5)-1","v":4.9875621120889502E-3},{"$f":"(1+IU73)^(1/12*IU5)-1","v":4.9875621120889502E-3},{"$f":"(1+IV73)^(1/12*IV5)-1","v":4.9875621120889502E-3},{"$f":"(1+IW73)^(1/12*IW5)-1","v":4.9875621120889502E-3},{"$f":"(1+IX73)^(1/12*IX5)-1","v":4.9875621120889502E-3},{"$f":"(1+IY73)^(1/12*IY5)-1","v":4.9875621120889502E-3},{"$f":"(1+IZ73)^(1/12*IZ5)-1","v":4.9875621120889502E-3},{"$f":"(1+JA73)^(1/12*JA5)-1","v":4.9875621120889502E-3},{"$f":"(1+JB73)^(1/12*JB5)-1","v":4.9875621120889502E-3},{"$f":"(1+JC73)^(1/12*JC5)-1","v":4.9875621120889502E-3},{"$f":"(1+JD73)^(1/12*JD5)-1","v":4.9875621120889502E-3},{"$f":"(1+JE73)^(1/12*JE5)-1","v":4.9875621120889502E-3},{"$f":"(1+JF73)^(1/12*JF5)-1","v":4.9875621120889502E-3},{"$f":"(1+JG73)^(1/12*JG5)-1","v":4.9875621120889502E-3},{"$f":"(1+JH73)^(1/12*JH5)-1","v":4.9875621120889502E-3},{"$f":"(1+JI73)^(1/12*JI5)-1","v":4.9875621120889502E-3},{"$f":"(1+JJ73)^(1/12*JJ5)-1","v":4.9875621120889502E-3},{"$f":"(1+JK73)^(1/12*JK5)-1","v":4.9875621120889502E-3},{"$f":"(1+JL73)^(1/12*JL5)-1","v":4.9875621120889502E-3},{"$f":"(1+JM73)^(1/12*JM5)-1","v":4.9875621120889502E-3},{"$f":"(1+JN73)^(1/12*JN5)-1","v":4.9875621120889502E-3},{"$f":"(1+JO73)^(1/12*JO5)-1","v":4.9875621120889502E-3},{"$f":"(1+JP73)^(1/12*JP5)-1","v":4.9875621120889502E-3},{"$f":"(1+JQ73)^(1/12*JQ5)-1","v":4.9875621120889502E-3},{"$f":"(1+JR73)^(1/12*JR5)-1","v":4.9875621120889502E-3},{"$f":"(1+JS73)^(1/12*JS5)-1","v":4.9875621120889502E-3},{"$f":"(1+JT73)^(1/12*JT5)-1","v":4.9875621120889502E-3},{"$f":"(1+JU73)^(1/12*JU5)-1","v":4.9875621120889502E-3},{"$f":"(1+JV73)^(1/12*JV5)-1","v":4.9875621120889502E-3},{"$f":"(1+JW73)^(1/12*JW5)-1","v":4.9875621120889502E-3},{"$f":"(1+JX73)^(1/12*JX5)-1","v":4.9875621120889502E-3},{"$f":"(1+JY73)^(1/12*JY5)-1","v":4.9875621120889502E-3},{"$f":"(1+JZ73)^(1/12*JZ5)-1","v":4.9875621120889502E-3},{"$f":"(1+KA73)^(1/12*KA5)-1","v":4.9875621120889502E-3},{"$f":"(1+KB73)^(1/12*KB5)-1","v":4.9875621120889502E-3},{"$f":"(1+KC73)^(1/12*KC5)-1","v":4.9875621120889502E-3},{"$f":"(1+KD73)^(1/12*KD5)-1","v":4.9875621120889502E-3},{"$f":"(1+KE73)^(1/12*KE5)-1","v":4.9875621120889502E-3},{"$f":"(1+KF73)^(1/12*KF5)-1","v":4.9875621120889502E-3},{"$f":"(1+KG73)^(1/12*KG5)-1","v":4.9875621120889502E-3},{"$f":"(1+KH73)^(1/12*KH5)-1","v":4.9875621120889502E-3},{"$f":"(1+KI73)^(1/12*KI5)-1","v":4.9875621120889502E-3},{"$f":"(1+KJ73)^(1/12*KJ5)-1","v":4.9875621120889502E-3},{"$f":"(1+KK73)^(1/12*KK5)-1","v":4.9875621120889502E-3},{"$f":"(1+KL73)^(1/12*KL5)-1","v":4.9875621120889502E-3},{"$f":"(1+KM73)^(1/12*KM5)-1","v":4.9875621120889502E-3},{"$f":"(1+KN73)^(1/12*KN5)-1","v":4.9875621120889502E-3},{"$f":"(1+KO73)^(1/12*KO5)-1","v":4.9875621120889502E-3},{"$f":"(1+KP73)^(1/12*KP5)-1","v":4.9875621120889502E-3},{"$f":"(1+KQ73)^(1/12*KQ5)-1","v":4.9875621120889502E-3},{"$f":"(1+KR73)^(1/12*KR5)-1","v":4.9875621120889502E-3},{"$f":"(1+KS73)^(1/12*KS5)-1","v":4.9875621120889502E-3},{"$f":"(1+KT73)^(1/12*KT5)-1","v":4.9875621120889502E-3},{"$f":"(1+KU73)^(1/12*KU5)-1","v":4.9875621120889502E-3},{"$f":"(1+KV73)^(1/12*KV5)-1","v":4.9875621120889502E-3},{"$f":"(1+KW73)^(1/12*KW5)-1","v":4.9875621120889502E-3}]
[null,null,null,"Inflation Period","Flag","2024-01-01",null,null,null,{"$f":"J6>=$F$75","v":false},{"$f":"K6>=$F$75","v":false},{"$f":"L6>=$F$75","v":false},{"$f":"M6>=$F$75","v":false},{"$f":"N6>=$F$75","v":false},{"$f":"O6>=$F$75","v":false},{"$f":"P6>=$F$75","v":false},{"$f":"Q6>=$F$75","v":false},{"$f":"R6>=$F$75","v":false},{"$f":"S6>=$F$75","v":false},{"$f":"T6>=$F$75","v":false},{"$f":"U6>=$F$75","v":false},{"$f":"V6>=$F$75","v":true},{"$f":"W6>=$F$75","v":true},{"$f":"X6>=$F$75","v":true},{"$f":"Y6>=$F$75","v":true},{"$f":"Z6>=$F$75","v":true},{"$f":"AA6>=$F$75","v":true},{"$f":"AB6>=$F$75","v":true},{"$f":"AC6>=$F$75","v":true},{"$f":"AD6>=$F$75","v":true},{"$f":"AE6>=$F$75","v":true},{"$f":"AF6>=$F$75","v":true},{"$f":"AG6>=$F$75","v":true},{"$f":"AH6>=$F$75","v":true},{"$f":"AI6>=$F$75","v":true},{"$f":"AJ6>=$F$75","v":true},{"$f":"AK6>=$F$75","v":true},{"$f":"AL6>=$F$75","v":true},{"$f":"AM6>=$F$75","v":true},{"$f":"AN6>=$F$75","v":true},{"$f":"AO6>=$F$75","v":true},{"$f":"AP6>=$F$75","v":true},{"$f":"AQ6>=$F$75","v":true},{"$f":"AR6>=$F$75","v":true},{"$f":"AS6>=$F$75","v":true},{"$f":"AT6>=$F$75","v":true},{"$f":"AU6>=$F$75","v":true},{"$f":"AV6>=$F$75","v":true},{"$f":"AW6>=$F$75","v":true},{"$f":"AX6>=$F$75","v":true},{"$f":"AY6>=$F$75","v":true},{"$f":"AZ6>=$F$75","v":true},{"$f":"BA6>=$F$75","v":true},{"$f":"BB6>=$F$75","v":true},{"$f":"BC6>=$F$75","v":true},{"$f":"BD6>=$F$75","v":true},{"$f":"BE6>=$F$75","v":true},{"$f":"BF6>=$F$75","v":true},{"$f":"BG6>=$F$75","v":true},{"$f":"BH6>=$F$75","v":true},{"$f":"BI6>=$F$75","v":true},{"$f":"BJ6>=$F$75","v":true},{"$f":"BK6>=$F$75","v":true},{"$f":"BL6>=$F$75","v":true},{"$f":"BM6>=$F$75","v":true},{"$f":"BN6>=$F$75","v":true},{"$f":"BO6>=$F$75","v":true},{"$f":"BP6>=$F$75","v":true},{"$f":"BQ6>=$F$75","v":true},{"$f":"BR6>=$F$75","v":true},{"$f":"BS6>=$F$75","v":true},{"$f":"BT6>=$F$75","v":true},{"$f":"BU6>=$F$75","v":true},{"$f":"BV6>=$F$75","v":true},{"$f":"BW6>=$F$75","v":true},{"$f":"BX6>=$F$75","v":true},{"$f":"BY6>=$F$75","v":true},{"$f":"BZ6>=$F$75","v":true},{"$f":"CA6>=$F$75","v":true},{"$f":"CB6>=$F$75","v":true},{"$f":"CC6>=$F$75","v":true},{"$f":"CD6>=$F$75","v":true},{"$f":"CE6>=$F$75","v":true},{"$f":"CF6>=$F$75","v":true},{"$f":"CG6>=$F$75","v":true},{"$f":"CH6>=$F$75","v":true},{"$f":"CI6>=$F$75","v":true},{"$f":"CJ6>=$F$75","v":true},{"$f":"CK6>=$F$75","v":true},{"$f":"CL6>=$F$75","v":true},{"$f":"CM6>=$F$75","v":true},{"$f":"CN6>=$F$75","v":true},{"$f":"CO6>=$F$75","v":true},{"$f":"CP6>=$F$75","v":true},{"$f":"CQ6>=$F$75","v":true},{"$f":"CR6>=$F$75","v":true},{"$f":"CS6>=$F$75","v":true},{"$f":"CT6>=$F$75","v":true},{"$f":"CU6>=$F$75","v":true},{"$f":"CV6>=$F$75","v":true},{"$f":"CW6>=$F$75","v":true},{"$f":"CX6>=$F$75","v":true},{"$f":"CY6>=$F$75","v":true},{"$f":"CZ6>=$F$75","v":true},{"$f":"DA6>=$F$75","v":true},{"$f":"DB6>=$F$75","v":true},{"$f":"DC6>=$F$75","v":true},{"$f":"DD6>=$F$75","v":true},{"$f":"DE6>=$F$75","v":true},{"$f":"DF6>=$F$75","v":true},{"$f":"DG6>=$F$75","v":true},{"$f":"DH6>=$F$75","v":true},{"$f":"DI6>=$F$75","v":true},{"$f":"DJ6>=$F$75","v":true},{"$f":"DK6>=$F$75","v":true},{"$f":"DL6>=$F$75","v":true},{"$f":"DM6>=$F$75","v":true},{"$f":"DN6>=$F$75","v":true},{"$f":"DO6>=$F$75","v":true},{"$f":"DP6>=$F$75","v":true},{"$f":"DQ6>=$F$75","v":true},{"$f":"DR6>=$F$75","v":true},{"$f":"DS6>=$F$75","v":true},{"$f":"DT6>=$F$75","v":true},{"$f":"DU6>=$F$75","v":true},{"$f":"DV6>=$F$75","v":true},{"$f":"DW6>=$F$75","v":true},{"$f":"DX6>=$F$75","v":true},{"$f":"DY6>=$F$75","v":true},{"$f":"DZ6>=$F$75","v":true},{"$f":"EA6>=$F$75","v":true},{"$f":"EB6>=$F$75","v":true},{"$f":"EC6>=$F$75","v":true},{"$f":"ED6>=$F$75","v":true},{"$f":"EE6>=$F$75","v":true},{"$f":"EF6>=$F$75","v":true},{"$f":"EG6>=$F$75","v":true},{"$f":"EH6>=$F$75","v":true},{"$f":"EI6>=$F$75","v":true},{"$f":"EJ6>=$F$75","v":true},{"$f":"EK6>=$F$75","v":true},{"$f":"EL6>=$F$75","v":true},{"$f":"EM6>=$F$75","v":true},{"$f":"EN6>=$F$75","v":true},{"$f":"EO6>=$F$75","v":true},{"$f":"EP6>=$F$75","v":true},{"$f":"EQ6>=$F$75","v":true},{"$f":"ER6>=$F$75","v":true},{"$f":"ES6>=$F$75","v":true},{"$f":"ET6>=$F$75","v":true},{"$f":"EU6>=$F$75","v":true},{"$f":"EV6>=$F$75","v":true},{"$f":"EW6>=$F$75","v":true},{"$f":"EX6>=$F$75","v":true},{"$f":"EY6>=$F$75","v":true},{"$f":"EZ6>=$F$75","v":true},{"$f":"FA6>=$F$75","v":true},{"$f":"FB6>=$F$75","v":true},{"$f":"FC6>=$F$75","v":true},{"$f":"FD6>=$F$75","v":true},{"$f":"FE6>=$F$75","v":true},{"$f":"FF6>=$F$75","v":true},{"$f":"FG6>=$F$75","v":true},{"$f":"FH6>=$F$75","v":true},{"$f":"FI6>=$F$75","v":true},{"$f":"FJ6>=$F$75","v":true},{"$f":"FK6>=$F$75","v":true},{"$f":"FL6>=$F$75","v":true},{"$f":"FM6>=$F$75","v":true},{"$f":"FN6>=$F$75","v":true},{"$f":"FO6>=$F$75","v":true},{"$f":"FP6>=$F$75","v":true},{"$f":"FQ6>=$F$75","v":true},{"$f":"FR6>=$F$75","v":true},{"$f":"FS6>=$F$75","v":true},{"$f":"FT6>=$F$75","v":true},{"$f":"FU6>=$F$75","v":true},{"$f":"FV6>=$F$75","v":true},{"$f":"FW6>=$F$75","v":true},{"$f":"FX6>=$F$75","v":true},{"$f":"FY6>=$F$75","v":true},{"$f":"FZ6>=$F$75","v":true},{"$f":"GA6>=$F$75","v":true},{"$f":"GB6>=$F$75","v":true},{"$f":"GC6>=$F$75","v":true},{"$f":"GD6>=$F$75","v":true},{"$f":"GE6>=$F$75","v":true},{"$f":"GF6>=$F$75","v":true},{"$f":"GG6>=$F$75","v":true},{"$f":"GH6>=$F$75","v":true},{"$f":"GI6>=$F$75","v":true},{"$f":"GJ6>=$F$75","v":true},{"$f":"GK6>=$F$75","v":true},{"$f":"GL6>=$F$75","v":true},{"$f":"GM6>=$F$75","v":true},{"$f":"GN6>=$F$75","v":true},{"$f":"GO6>=$F$75","v":true},{"$f":"GP6>=$F$75","v":true},{"$f":"GQ6>=$F$75","v":true},{"$f":"GR6>=$F$75","v":true},{"$f":"GS6>=$F$75","v":true},{"$f":"GT6>=$F$75","v":true},{"$f":"GU6>=$F$75","v":true},{"$f":"GV6>=$F$75","v":true},{"$f":"GW6>=$F$75","v":true},{"$f":"GX6>=$F$75","v":true},{"$f":"GY6>=$F$75","v":true},{"$f":"GZ6>=$F$75","v":true},{"$f":"HA6>=$F$75","v":true},{"$f":"HB6>=$F$75","v":true},{"$f":"HC6>=$F$75","v":true},{"$f":"HD6>=$F$75","v":true},{"$f":"HE6>=$F$75","v":true},{"$f":"HF6>=$F$75","v":true},{"$f":"HG6>=$F$75","v":true},{"$f":"HH6>=$F$75","v":true},{"$f":"HI6>=$F$75","v":true},{"$f":"HJ6>=$F$75","v":true},{"$f":"HK6>=$F$75","v":true},{"$f":"HL6>=$F$75","v":true},{"$f":"HM6>=$F$75","v":true},{"$f":"HN6>=$F$75","v":true},{"$f":"HO6>=$F$75","v":true},{"$f":"HP6>=$F$75","v":true},{"$f":"HQ6>=$F$75","v":true},{"$f":"HR6>=$F$75","v":true},{"$f":"HS6>=$F$75","v":true},{"$f":"HT6>=$F$75","v":true},{"$f":"HU6>=$F$75","v":true},{"$f":"HV6>=$F$75","v":true},{"$f":"HW6>=$F$75","v":true},{"$f":"HX6>=$F$75","v":true},{"$f":"HY6>=$F$75","v":true},{"$f":"HZ6>=$F$75","v":true},{"$f":"IA6>=$F$75","v":true},{"$f":"IB6>=$F$75","v":true},{"$f":"IC6>=$F$75","v":true},{"$f":"ID6>=$F$75","v":true},{"$f":"IE6>=$F$75","v":true},{"$f":"IF6>=$F$75","v":true},{"$f":"IG6>=$F$75","v":true},{"$f":"IH6>=$F$75","v":true},{"$f":"II6>=$F$75","v":true},{"$f":"IJ6>=$F$75","v":true},{"$f":"IK6>=$F$75","v":true},{"$f":"IL6>=$F$75","v":true},{"$f":"IM6>=$F$75","v":true},{"$f":"IN6>=$F$75","v":true},{"$f":"IO6>=$F$75","v":true},{"$f":"IP6>=$F$75","v":true},{"$f":"IQ6>=$F$75","v":true},{"$f":"IR6>=$F$75","v":true},{"$f":"IS6>=$F$75","v":true},{"$f":"IT6>=$F$75","v":true},{"$f":"IU6>=$F$75","v":true},{"$f":"IV6>=$F$75","v":true},{"$f":"IW6>=$F$75","v":true},{"$f":"IX6>=$F$75","v":true},{"$f":"IY6>=$F$75","v":true},{"$f":"IZ6>=$F$75","v":true},{"$f":"JA6>=$F$75","v":true},{"$f":"JB6>=$F$75","v":true},{"$f":"JC6>=$F$75","v":true},{"$f":"JD6>=$F$75","v":true},{"$f":"JE6>=$F$75","v":true},{"$f":"JF6>=$F$75","v":true},{"$f":"JG6>=$F$75","v":true},{"$f":"JH6>=$F$75","v":true},{"$f":"JI6>=$F$75","v":true},{"$f":"JJ6>=$F$75","v":true},{"$f":"JK6>=$F$75","v":true},{"$f":"JL6>=$F$75","v":true},{"$f":"JM6>=$F$75","v":true},{"$f":"JN6>=$F$75","v":true},{"$f":"JO6>=$F$75","v":true},{"$f":"JP6>=$F$75","v":true},{"$f":"JQ6>=$F$75","v":true},{"$f":"JR6>=$F$75","v":true},{"$f":"JS6>=$F$75","v":true},{"$f":"JT6>=$F$75","v":true},{"$f":"JU6>=$F$75","v":true},{"$f":"JV6>=$F$75","v":true},{"$f":"JW6>=$F$75","v":true},{"$f":"JX6>=$F$75","v":true},{"$f":"JY6>=$F$75","v":true},{"$f":"JZ6>=$F$75","v":true},{"$f":"KA6>=$F$75","v":true},{"$f":"KB6>=$F$75","v":true},{"$f":"KC6>=$F$75","v":true},{"$f":"KD6>=$F$75","v":true},{"$f":"KE6>=$F$75","v":true},{"$f":"KF6>=$F$75","v":true},{"$f":"KG6>=$F$75","v":true},{"$f":"KH6>=$F$75","v":true},{"$f":"KI6>=$F$75","v":true},{"$f":"KJ6>=$F$75","v":true},{"$f":"KK6>=$F$75","v":true},{"$f":"KL6>=$F$75","v":true},{"$f":"KM6>=$F$75","v":true},{"$f":"KN6>=$F$75","v":true},{"$f":"KO6>=$F$75","v":true},{"$f":"KP6>=$F$75","v":true},{"$f":"KQ6>=$F$75","v":true},{"$f":"KR6>=$F$75","v":true},{"$f":"KS6>=$F$75","v":true},{"$f":"KT6>=$F$75","v":true},{"$f":"KU6>=$F$75","v":true},{"$f":"KV6>=$F$75","v":true},{"$f":"KW6>=$F$75","v":true}]
[null,null,null,"Inflation Index","Index",null,null,null,1,{"$f":"I76*(1+J74*J75)","v":1},{"$f":"J76*(1+K74*K75)","v":1},1,1,1,1,1,1,1,1,1,1,1.0008295381143462,1.0016597643621754,1.0024906793143209,1.003322283542089,1.00415457761726,1.0049875621120887,1.0058212375993045,1.006655604652112,1.0074906638441912,1.0083264157496978,1.0091628609432644,1.0099999999999993,1.0108378334954891,1.0116763620057967,1.0125155861074635,1.0133555063775093,1.014196123393432,1.015037437733209,1.015879449975297,1.0167221606986325,1.0175655704826325,1.0184096799071942,1.0192544895526963,1.0200999999999987,1.0209462118304431,1.0217931256258537,1.0226407419685373,1.0234890614412835,1.0243380846273653,1.02518781211054,1.0260382444750489,1.0268893823056178,1.0277412261874577,1.028593776706265,1.0294470344482221,1.0303009999999975,1.0311556739487464,1.0320110568821113,1.0328671493882216,1.0337239520556951,1.0345814654736378,1.0354396902316443,1.0362986269197982,1.0371582761286728,1.0380186384493311,1.0388797144733264,1.039741504792703,1.0406040099999962,1.0414672306882327,1.042331167450931,1.0431958208821024,1.0440611915762508,1.0449272801283729,{"$f":"BV76*(1+BW74*BW75)","v":1.0457940871339595},1.0510100500999955,1.0562520280052989,1.0615201506009952,1.0668145482853517,1.0721353521070049,1.0774826937682049,1.0828567056280747,1.0882575207058867,1.0936852726843551,1.0991400959129454,1.1046221254111985,1.1101314968720746,1.1156683466653103,1.1212328118407953,1.1268250301319633,1.132445139959203,1.1380932804332828,1.1437695913587949,1.1494742132376154,1.1552072872723826,1.1609689553699913,1.1667593601451063,1.1725786449236912,1.1784269537465573,1.1843044313729281,1.1902112232840227,1.1961474756866572,1.2021133355168629,1.2081089504435236,1.2141344688720312,1.2201900399479586,1.2262758135607514,1.2323919403474382,1.2385385716963588,1.2447158597509123,1.2509239574133222,1.2571630183484213,1.2634331969874553,1.2697346485319052,1.2760675289573296,1.282431995017224,1.2888282042469026,1.2952563149673961,1.3017164862893715,1.30820887811707,1.3147336511522651,1.3212909668982407,1.3278809876637876,1.3345038765672228,1.3411597975404252,1.3478489153328947,1.3545713955158294,1.3613274044862236,1.3681171094709874,1.3749406785310856,1.3817982805656972,1.3886900853163964,1.395616263371354,1.4025769861695601,1.4095724260050673,1.4166027560312555,1.4236681502651178,1.4307687835915679,{"$f":"EH76*(1+EI74*EI75)","v":1.4379048317677687},1.4450764714274833,1.4522838800854463,1.4595272361417579,1.4668067188863005,1.4741225085031753,1.4814747860751631,1.4888637335882067,1.4962895339359146,1.5037523709240885,1.5112524292752734,1.5187898946333291,1.5263649535680259,1.5339777935796621,1.5416286031037059,1.5493175715154586,1.5570448891347428,1.564810747230613,1.5726153380260899,1.5804588547029188,1.5883414914063505,1.5962634432499476,1.6042249063204137,1.6122260776824469,1.6202671553836177,1.6283483384592712,1.6364698269374536,1.6446318218438636,1.6528345252068279,1.661078140062302,1.6693628704588959,1.6776889214629247,1.6860564991634845,1.6944658106775536,1.702917064155119,1.7114104687843288,1.7199462347966699,1.7285245734721717,1.7371456971446362,1.7458098192068932,1.7545171541160822,1.7632679173989618,1.772062325657243,1.7809005965729512,1.7897829489138151,1.7987096025386804,1.8076807784029529,1.8166966985640669,1.8257575861869821,1.8348636655497073,1.8440151620488516,1.8532123022052041,1.8624553136693398,1.8717444252272557,1.8810798668060329,1.8904618694795281,1.899890665474093,1.9093664881743231,1.9188895721288337,1.9284601530560661,1.9380784678501217,1.9477447545866264,1.9574592525286227,1.9672222021324925,{"$f":"GT76*(1+GU74*GU75)","v":1.9770338450539087},1.9868944241538171,1.9968041835044474,2.006763368395355,2.0167722253394915,2.0268310020793079,2.0369399475928858,2.0470993121001007,2.0573093470688146,2.0675703052211016,2.0778824405395024,2.0882460082733121,2.098661264944897,2.1091284683560447,2.1196478775943457,2.1302197530396052,2.1408443563702888,2.1515219505700007,2.1622527999339916,2.1730371700757005,2.1838753279333312,2.1947675417764572,2.2057140812126641,2.2167152171942215,2.2277712220247903,2.2388823693661632,2.2500489342450378,2.2612711930598244,2.2725494235874879,2.2838839049904225,2.2952749178233627,2.3067227440403264,2.318227667001596,2.3297899714807295,2.3414099436716116,2.3530878711955365,2.3648240431083276,2.3766187499074918,2.3884722835394108,2.4003849374065664,2.4123570063748043,2.4243887867806317,2.436480576438552,2.4486326746484375,2.4608453822029372,2.4731190013949216,2.4854538360249663,2.4978501914088707,2.5103083743852155,2.5228286933229587,2.535411458129067,2.5480569802561877,2.5607655727103573,2.5735375500587492,2.5863732284374605,2.5992729255593363,2.6122369607218348,2.6252656548149296,2.6383593303290529,2.6515183113630783,2.664742923632343,2.678033494476709,2.691390352868666,2.7048138294214756,{"$f":"JF76*(1+JG74*JG75)","v":2.7183042563973525},2.7318619677156901,2.7454872989613257,2.7591805873928466,2.7729421719509384,2.7867723932667747,2.8006715936704474,2.814640117199442,2.8286783096071515,2.8427865183714358,2.8569650927032226,2.87121438355515,2.8855347436302545,2.8999265273907011,2.9143900910665566,2.9289257926646077,2.9435339919772217,2.958215050591253,2.9729693318969934,2.9877972010971652,3.0026990252159629,3.0176751731081364,3.0327260154681221,3.0478519248392173,3.0630532756228028,3.0783304440876091,3.0936838083790303,3.1091137485284848,3.1246206464628203,3.1402048860137692,3.1558668529274483,3.1716069348739064,3.187425521456722,3.203323004222645,3.219299776671289,3.235356234264871,3.2514927744380011,3.267709796607519,3.2840077021823806,3.3003868945735939,3.3168477792042039,3.3333907635193292,3.3500162569962453]
[]
[null,null,null,"Cost of Supply Provided by Supplier - Real","USD/Ton",173.04156976744184,null,null,null,{"$f":"$F$78","v":173.04156976744184},{"$f":"$F$78","v":173.04156976744184},173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,{"$f":"$F$78","v":173.04156976744184},173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,{"$f":"$F$78","v":173.04156976744184},173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,{"$f":"$F$78","v":173.04156976744184},173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,{"$f":"$F$78","v":173.04156976744184},173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184]
[null,null,null,"Cost of Supply Provided by Supplier - Nominal","USD/Ton",null,null,null,null,{"$f":"J78*J76","v":173.04156976744184},{"$f":"K78*K76","v":173.04156976744184},173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.04156976744184,173.18511434493021,173.32877799811672,173.47256082577923,173.61646292677744,173.7604844000532,173.90462534463029,174.04888585961476,174.19326604419479,174.3377659976409,174.4823858193059,174.62712560862508,174.77198546511616,174.91696548837942,175.06206577809783,175.20728643403692,175.35262755604512,175.49808924405363,175.64367159807648,175.78937471821081,175.93519870463663,176.08114365761722,176.22720967749888,176.37339686471122,176.51970531976718,176.66613514326309,176.81268643587862,176.95935929837714,177.10615383160544,177.25307013649399,177.40010831405706,177.54726846539273,177.69455069168282,177.8419550941932,177.98948177427366,178.13713083335813,178.28490237296467,178.43279649469551,178.58081330023725,178.72895289136071,178.87721536992126,179.02560083785872,179.17410939719744,179.32274115004645,179.47149619859945,179.62037464513492,179.76937659201616,179.91850214169148,180.06775139669409,180.21712445964226,180.36662143323937,180.5162424202741,180.66598752362026,180.81585684623707,{"$f":"BW78*BW76","v":180.96585049116919},181.86842891066092,182.77550899608087,183.68711319976748,184.60326408604163,185.52398433176512,186.44929672690202,187.37922417508273,188.31378969417096,189.2530164168335,190.19692759111265,191.14554658100181,192.09889686702374,193.05700204681179,194.01988583569397,194.9875720672799,195.96008469405086,196.93744778795266,197.91968554099134,198.90682226583215,199.89888239640123,200.89589048849044,201.8978712203652,202.90484939337534,203.91684993256885,204.93389788730906,205.95601843189453,206.98323686618215,208.01557861621347,209.05306923484395,210.09573440237554,211.14359992719233,212.19669174639927,213.25503592646425,214.31865866386326,215.38758628572884,216.46184525050185,217.54146214858611,218.62646370300683,219.71687677007193,220.81272834003687,221.91404553777261,223.02085562343717,224.13318599315031,225.25106417967154,226.37451785308178,227.50357482146825,228.63826303161261,229.77861056968288,230.92464566192868,232.07639667537967,233.23389211854791,234.39716064213346,235.56623103973337,236.74113224855475,237.92189335013069,239.10854357104026,240.30111228363197,241.49962900675064,242.70412340646823,243.91462529681812,245.13116464053289,246.35377154978627,247.5824762869382,{"$f":"EI78*EI76","v":248.81730926528408},250.05830104980754,251.30548235793691,252.55888406030556,253.81853718151623,255.08447290090859,256.35672255333134,257.63531762991761,258.92028977886463,260.21167080621677,261.50949267665317,262.81378751427889,264.12458760341968,265.44192538942161,266.76583347945382,268.09634464331577,269.43349181424833,270.77730808974894,272.12782673239076,273.48508117064637,274.84910499971465,276.21993198235276,277.59759604971174,278.98213130217624,280.37357201020882,281.77195261519796,283.17730773031087,284.58967214134992,286.00908080761394,287.43556886276338,288.86917161568999,290.30992455139096,291.75786333184686,293.21302379690479,294.67544196516525,296.14515403487377,297.62219638481685,299.10660557522243,300.59841834866495,302.09767163097462,303.60440253215154,305.11864834728431,306.64044655747307,308.16983483075711,309.7068510230477,311.25153317906467,312.80391953327813,314.36404851085524,315.93195872861088,317.50768899596375,319.09127831589694,320.68276588592335,322.28219109905586,323.88959354478249,325.50501301004635,327.12848948023031,328.76006314014677,330.39977437503256,332.04766377154823,333.70377211878287,335.36814040926362,337.04080983997062,338.72182181335626,340.41121793837027,{"$f":"GU78*GU76","v":342.10904003148977},343.81533011775394,345.53013043180459,347.25348341893141,348.98543173612256,350.72601825312063,352.47528605348367,354.23327843565175,356.00003891401849,357.77561122000827,359.56003930315865,361.35336733220828,363.15563969619012,364.96690100553025,366.78719609315198,368.61657001558558,370.45506805408348,372.30273571574133,374.15961873462425,376.02576307289871,377.90121492197045,379.78602070362763,381.68022707119007,383.58388091066388,385.49702934190191,387.41971971977046,389.35199963532085,391.29391691696804,393.24551963167403,395.20685608613769,397.17797482799074,399.15892464699903,401.1497545762706,403.150513893469,405.16125212203326,407.18201903240362,409.21286464325357,411.25383922272766,413.30499328968608,415.3663776149549,417.43804322258285,419.52004139110437,421.61242365480859,423.7152418050153,425.82854789135666,427.95239422306543,430.08683337027014,432.23191816529607,434.38770170397277,436.55423734694887,438.7315787210124,440.91977972041826,443.11889450822247,445.32897751762238,447.55008345330464,449.78226729279856,452.0255842878376,454.28008996572652,456.54584013071593,458.82289086538367,461.11129853202306,463.4111197740375,465.72241151734318,468.04523097177781,{"$f":"JG78*JG76","v":470.37963563251657},472.72568328149555,475.08343198884171,477.45294011431042,479.83426630873004,482.22746951545349,484.63260897181726,487.04974421060791,489.47893506153537,491.92024165271391,494.37372441215064,496.83944406924104,499.31746165627209,501.80783850993333,504.31063627283476,506.82591689503261,509.35374263556298,511.8941760639828,514.4472800619186,517.01311782462255,519.59175286253765,522.18324900286871,524.78767039116292,527.40508149289735,530.03554709507455,532.67913230782619,535.3359025660252,538.00592363090448,540.68926159168541,543.38598286721344,546.09615420760213,548.81984269588543,551.55711574967802,554.3080411228442,557.07268690717478,559.8511215340726,562.64341377624646,565.44963274941324,568.26984791400878,571.10412907690727,573.95254639314874,576.81517036767627,579.69207185708012]
[null,null,null,"Tons of Supply Provided","Tons",null,null,{"$f":"SUM(J80:KW80)","v":8340007.7576084258},null,{"$f":"J70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV70","v":0},0,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,99760.634462869493,98676.279740447004,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,99760.634462869493,98676.279740447004,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,99760.634462869493,98676.279740447004,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,99760.634462869493,98676.279740447004,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,99760.634462869493,98676.279740447004,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,99760.634462869493,98676.279740447004,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,99760.634462869493,98676.279740447004,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,{"$f":"EH70","v":99760.634462869493},98676.279740447004,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,99760.634462869493,98676.279740447004,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,99760.634462869493,98676.279740447004,99760.634462869493,98134.102379235759,99760.634462869493,98134.102379235759,23007.036627891634,1.6849586053898461E-10,-1.8381366604252866E-10,0,0,1.6849586053898461E-10,0,1.6849586053898461E-10,0,1.6849586053898461E-10,0,0,1.8381366604252866E-10,1.6849586053898461E-10,0,1.6849586053898461E-10,0,1.6849586053898461E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Cost of Supply Provided by Supplier","USD ",null,null,{"$f":"SUM(J81:KW81)","v":1879368879.0323701},null,{"$f":"J79*J80","v":0},{"$f":"K79*K80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*BW80","v":0},18143309.856892809,17936510.512238327,18324742.955461733,18115875.617360704,18507990.385016348,18297034.373534311,18693070.288866505,18582104.19084572,18880000.991755165,18664804.76444234,19068801.001672715,18851452.812086757,19259489.011689439,19039967.340207625,19452083.901806332,19336612.135231849,19646604.74082439,19422670.68374579,19843070.788232632,19616897.390583247,20041501.496114954,19813066.364489075,20241916.511076104,20121756.127736915,20444335.676186863,20211308.998415306,20648779.032948732,20413422.088399459,20855266.823278215,20617556.309283447,21063819.491510991,20938780.114765096,21274457.686426099,21031969.191100039,21487202.263290357,21242288.883011036,21702074.285923257,21454711.771841142,21919095.028782487,21788978.551932808,22138285.97907031,21885951.478455141,22359668.838861007,22104810.993239693,22583265.527249616,22325859.103172086,22809098.182522114,22673698.454945263,23037189.164347328,22774608.871145837,23267561.055990797,23002354.959857296,23500236.666550703,23232378.509455863,23735239.033216208,23594341.533746831,23972591.423548367,23699349.31749592,24212317.337783843,23936342.810670879,24454440.511161681,24175706.238777585,24698984.916273296,{"$f":"EI79*EI80","v":24552366.413326487},24945974.765436023,24661637.934177008,25195434.51309038,24908254.313518774,25447388.858221281,25157336.856653955,25701862.746803489,25549290.944696847,25958881.374271519,25662999.327472687,26218470.188014232,25919629.320747413,26480654.889894366,26178825.613954879,26745461.438793305,26586694.609708205,27012916.053181238,26705020.008795366,27283045.213713046,26972070.208883315,6355002.0924717253,4.6774045829949613E-8,-5.1280728315011103E-8,0,0,4.7714204151131587E-8,0,4.8191346192642896E-8,0,4.8673259654569309E-8,0,0,5.3896560835524266E-8,4.9651592173626133E-8,0,5.0148108095362385E-8,0,5.0649589176316001E-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,{"$f":"GU79*GU80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*JG80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Real Fixed O&M per Ton of Available Capacity","USD/Ton",{"$f":"Sensitivity!I23","v":208.79999999999998},null,null,null,{"$f":"$F$83","v":208.79999999999998},{"$f":"$F$83","v":208.79999999999998},208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,{"$f":"$F$83","v":208.79999999999998},208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,{"$f":"$F$83","v":208.79999999999998},208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,{"$f":"$F$83","v":208.79999999999998},208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,{"$f":"$F$83","v":208.79999999999998},208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998]
[null,null,null,"Nominal O&M per Ton of Available Capacity","USD/Ton",null,null,null,null,{"$f":"J83*J76","v":208.79999999999998},{"$f":"K83*K76","v":208.79999999999998},208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.79999999999998,208.97320755827545,209.14655879882221,209.32005384083018,209.49369280358815,209.66747580648388,209.84140296900412,210.01547441073478,210.18969025136096,210.36405061066711,210.53855560853688,210.71320536495358,210.88799999999983,211.06293963385809,211.23802438681034,211.41325437923837,211.58862973162391,211.7641505645486,211.93981699869403,212.115629154842,212.29158715387445,212.46769111677366,212.64394116462213,212.82033741860297,212.99687999999969,213.17356903019649,213.35040463067824,213.52738692303058,213.70451602893996,213.88179207019385,214.05921516868074,214.2367854463902,214.41450302541298,214.59236802794115,214.77038057626811,214.94854079278875,215.12684879999946,215.30530472049824,215.48390867698481,215.66266079226065,215.84156118922911,216.02060999089557,216.19980732036731,216.37915330085386,216.55864805566688,216.73829170822032,216.91808438203054,217.09802620071636,217.27811728799921,217.45835776770295,217.63874776375437,217.81928740018296,217.99997680112114,218.18081609080423,{"$f":"BW83*BW76","v":218.36180539357073},219.45089846087905,220.54542344750641,221.64540744548779,222.75087768198142,223.86186151994261,224.97838645880117,226.10048013514196,227.22817032338912,228.36148493649333,229.50045202662298,230.64509978585824,231.79545654688914,232.95155078371678,234.11341111235802,235.28106629155391,236.45454522348157,237.63387695446943,238.81909067571635,240.01021572401407,241.20728158247348,242.41031788125417,243.61935439829819,244.83442106006672,246.05554794228112,247.28276527066737,248.51610342170392,249.75559292337402,251.00126445592096,252.25314885260772,253.5112771004801,254.77568034113372,256.04638987148491,257.32343714454504,258.60685377019968,259.89667151599048,261.19292230790165,262.49563823115034,263.80485153098061,265.12059461346178,266.44290004629039,267.77180055959639,269.10732904675325,270.44951856519231,271.79840233722075,273.15401375084417,274.51638636059295,275.8855538883526,277.2615502241988,278.6444094272361,280.03416572644079,281.43085352150842,282.83450738370516,284.24516205672347,285.66285245754216,287.08761367729068,288.51948098211756,289.95848981406351,291.4046757919387,292.85807471220414,294.31872254985802,295.78665545932614,297.26190977535657,298.74452201391938,{"$f":"EI83*EI76","v":300.23452887311009},301.73196723405852,303.23687416184117,304.74928690639905,306.26924290345954,307.79677977546299,309.33193533249403,310.87474757321752,312.42525468581891,313.98349504894964,315.54950723267706,317.12332999943908,318.7050023050038,320.29456329943343,321.89205232805375,323.49750893242771,325.11097285133428,326.73248402175199,328.36208257984754,329.99980886196943,331.64570340564597,333.29980695058902,334.96216043970236,336.63280502009485,338.31178204409935,339.99913307029578,341.69489986454028,343.39912440099869,345.11184886318563,346.83311564500866,348.56296735181741,350.30144680145867,352.04859702533554,353.80446126947317,355.56908299558881,357.34250588216781,359.12477382554465,360.91593094098943,362.71602156379998,364.52509025039927,366.34318177943794,368.17034115290318,370.00661359723233,371.85204456443216,373.70667973320457,375.57056501007645,377.44374653053654,379.32627066017716,381.21818399584185,383.11953336677885,385.03036583580018,386.95072870044658,388.8806694941581,390.82023598745099,392.76947618909963,394.72843834732544,396.6971709509906,398.67572273079861,400.66414266050043,402.66247995810659,404.6707840871054,406.68910475768757,408.71749192797637,410.75599580526443,{"$f":"GU83*GU76","v":412.8046668472561},414.86355576331698,416.93271351572861,419.01219132095008,421.10204065088578,423.20231323415948,425.31306105739452,427.43433636650099,429.56619166796844,431.70867973016601,433.86185358464809,436.02576652746751,438.20047212049445,440.38602419274213,442.58247684169936,444.78988443466955,447.00830161011629,449.23778327901613,451.47838462621741,453.73016111180624,455.99316847247951,458.26746272292422,460.5531001572042,462.85013735015343,465.15863115877619,467.47863872365485,469.81021747036385,472.15342511089131,474.50831964506744,476.8749593620002,479.2534028415181,481.64370895562013,484.0459368699332,486.46014604517626,488.88639623863247,491.32474750562801,493.77526020101874,496.23799498068422,498.7130128030289,501.20037493049102,503.70014293105908,506.21237867979585,508.7371443603696,511.27450246659373,513.82451580397321,516.38724749125959,518.96276096201291,521.55111996617211,524.15238857163297,526.7666311658337,529.39391245734919,532.03429747749192,534.68785158192259,537.35464045226684,540.03473009774177,542.72818685678942,545.43507739871905,548.1554687253572,550.88942817270618,553.63702341261069,556.39832245443313,559.17339364673683,561.96230567897737,564.76512758320405,{"$f":"JG83*JG76","v":567.58192873576718},570.41277885903605,573.2577480231248,576.11690664762637,578.99032550335585,581.87807571410247,584.7802287583894,587.69685647124345,590.62803104597322,593.57382503595579,596.5343113564328,599.50956328631526,602.49965446999704,605.50465891917838,608.52465101469693,611.55970550837003,614.60989752484386,617.67530256345356,620.75599650009212,623.85205558908808,626.96355646509301,630.09057614497885,633.2331920297438,636.39148190642857,639.56552395004121,642.75539672549269,645.96117918954144,649.18295069274757,652.42079098143688,655.67478019967496,658.9449988912512,662.23152800167156,665.5344488801635,668.85384328168823,672.18979336896507,675.54238171450504,678.91169130265462,682.29780553164994,685.70080821568104,689.12078358696635,692.55781629783769,696.01199142283588,699.48339446081593]
[null,null,null,"Available Capacity","Ton",null,null,{"$f":"SUM(J85:KW85)","v":10535210.95890411},null,{"$f":"J39","v":0},{"$f":"K39","v":0},{"$f":"L39","v":0},{"$f":"M39","v":0},{"$f":"N39","v":0},{"$f":"O39","v":0},{"$f":"P39","v":0},{"$f":"Q39","v":0},{"$f":"R39","v":0},{"$f":"S39","v":0},{"$f":"T39","v":0},{"$f":"U39","v":0},{"$f":"V39","v":0},{"$f":"W39","v":0},{"$f":"X39","v":0},{"$f":"Y39","v":0},{"$f":"Z39","v":0},{"$f":"AA39","v":0},{"$f":"AB39","v":0},{"$f":"AC39","v":0},{"$f":"AD39","v":0},{"$f":"AE39","v":0},{"$f":"AF39","v":0},{"$f":"AG39","v":0},{"$f":"AH39","v":0},{"$f":"AI39","v":0},{"$f":"AJ39","v":0},{"$f":"AK39","v":0},{"$f":"AL39","v":0},{"$f":"AM39","v":0},{"$f":"AN39","v":0},{"$f":"AO39","v":0},{"$f":"AP39","v":0},{"$f":"AQ39","v":0},{"$f":"AR39","v":0},{"$f":"AS39","v":0},{"$f":"AT39","v":0},{"$f":"AU39","v":0},{"$f":"AV39","v":0},{"$f":"AW39","v":0},{"$f":"AX39","v":0},{"$f":"AY39","v":0},{"$f":"AZ39","v":0},{"$f":"BA39","v":0},{"$f":"BB39","v":0},{"$f":"BC39","v":0},{"$f":"BD39","v":0},{"$f":"BE39","v":0},{"$f":"BF39","v":0},{"$f":"BG39","v":0},{"$f":"BH39","v":0},{"$f":"BI39","v":0},{"$f":"BJ39","v":0},{"$f":"BK39","v":0},{"$f":"BL39","v":0},{"$f":"BM39","v":0},{"$f":"BN39","v":0},{"$f":"BO39","v":0},{"$f":"BP39","v":0},{"$f":"BQ39","v":0},{"$f":"BR39","v":0},{"$f":"BS39","v":0},{"$f":"BT39","v":0},{"$f":"BU39","v":0},{"$f":"BV39","v":0},{"$f":"BW39","v":0},{"$f":"BX39","v":94772.602739726019},{"$f":"BY39","v":93227.397260273967},{"$f":"BZ39","v":94772.602739726019},{"$f":"CA39","v":93227.397260273967},{"$f":"CB39","v":94772.602739726019},{"$f":"CC39","v":93227.397260273967},{"$f":"CD39","v":94772.602739726019},{"$f":"CE39","v":93742.465753424651},{"$f":"CF39","v":94772.602739726019},{"$f":"CG39","v":93227.397260273967},{"$f":"CH39","v":94772.602739726019},{"$f":"CI39","v":93227.397260273967},{"$f":"CJ39","v":94772.602739726019},{"$f":"CK39","v":93227.397260273967},{"$f":"CL39","v":94772.602739726019},{"$f":"CM39","v":93742.465753424651},{"$f":"CN39","v":94772.602739726019},{"$f":"CO39","v":93227.397260273967},{"$f":"CP39","v":94772.602739726019},{"$f":"CQ39","v":93227.397260273967},{"$f":"CR39","v":94772.602739726019},{"$f":"CS39","v":93227.397260273967},{"$f":"CT39","v":94772.602739726019},{"$f":"CU39","v":93742.465753424651},{"$f":"CV39","v":94772.602739726019},{"$f":"CW39","v":93227.397260273967},{"$f":"CX39","v":94772.602739726019},{"$f":"CY39","v":93227.397260273967},{"$f":"CZ39","v":94772.602739726019},{"$f":"DA39","v":93227.397260273967},{"$f":"DB39","v":94772.602739726019},{"$f":"DC39","v":93742.465753424651},{"$f":"DD39","v":94772.602739726019},{"$f":"DE39","v":93227.397260273967},{"$f":"DF39","v":94772.602739726019},{"$f":"DG39","v":93227.397260273967},{"$f":"DH39","v":94772.602739726019},{"$f":"DI39","v":93227.397260273967},{"$f":"DJ39","v":94772.602739726019},{"$f":"DK39","v":93742.465753424651},{"$f":"DL39","v":94772.602739726019},{"$f":"DM39","v":93227.397260273967},{"$f":"DN39","v":94772.602739726019},{"$f":"DO39","v":93227.397260273967},{"$f":"DP39","v":94772.602739726019},{"$f":"DQ39","v":93227.397260273967},{"$f":"DR39","v":94772.602739726019},{"$f":"DS39","v":93742.465753424651},{"$f":"DT39","v":94772.602739726019},{"$f":"DU39","v":93227.397260273967},{"$f":"DV39","v":94772.602739726019},{"$f":"DW39","v":93227.397260273967},{"$f":"DX39","v":94772.602739726019},{"$f":"DY39","v":93227.397260273967},{"$f":"DZ39","v":94772.602739726019},{"$f":"EA39","v":93742.465753424651},{"$f":"EB39","v":94772.602739726019},{"$f":"EC39","v":93227.397260273967},{"$f":"ED39","v":94772.602739726019},{"$f":"EE39","v":93227.397260273967},{"$f":"EF39","v":94772.602739726019},{"$f":"EG39","v":93227.397260273967},{"$f":"EH39","v":94772.602739726019},{"$f":"EI39","v":93742.465753424651},{"$f":"EJ39","v":94772.602739726019},{"$f":"EK39","v":93227.397260273967},{"$f":"EL39","v":94772.602739726019},{"$f":"EM39","v":93227.397260273967},{"$f":"EN39","v":94772.602739726019},{"$f":"EO39","v":93227.397260273967},{"$f":"EP39","v":94772.602739726019},{"$f":"EQ39","v":93742.465753424651},{"$f":"ER39","v":94772.602739726019},{"$f":"ES39","v":93227.397260273967},{"$f":"ET39","v":94772.602739726019},{"$f":"EU39","v":93227.397260273967},{"$f":"EV39","v":94772.602739726019},{"$f":"EW39","v":93227.397260273967},{"$f":"EX39","v":94772.602739726019},{"$f":"EY39","v":93742.465753424651},{"$f":"EZ39","v":94772.602739726019},{"$f":"FA39","v":93227.397260273967},{"$f":"FB39","v":94772.602739726019},{"$f":"FC39","v":93227.397260273967},{"$f":"FD39","v":94772.602739726019},{"$f":"FE39","v":93227.397260273967},{"$f":"FF39","v":94772.602739726019},{"$f":"FG39","v":93742.465753424651},{"$f":"FH39","v":94772.602739726019},{"$f":"FI39","v":93227.397260273967},{"$f":"FJ39","v":94772.602739726019},{"$f":"FK39","v":93227.397260273967},{"$f":"FL39","v":94772.602739726019},{"$f":"FM39","v":93227.397260273967},{"$f":"FN39","v":94772.602739726019},{"$f":"FO39","v":93742.465753424651},{"$f":"FP39","v":94772.602739726019},{"$f":"FQ39","v":93227.397260273967},{"$f":"FR39","v":94772.602739726019},{"$f":"FS39","v":93227.397260273967},{"$f":"FT39","v":94772.602739726019},{"$f":"FU39","v":93227.397260273967},{"$f":"FV39","v":94772.602739726019},{"$f":"FW39","v":93742.465753424651},{"$f":"FX39","v":94772.602739726019},{"$f":"FY39","v":93227.397260273967},{"$f":"FZ39","v":94772.602739726019},{"$f":"GA39","v":93227.397260273967},{"$f":"GB39","v":94772.602739726019},{"$f":"GC39","v":93227.397260273967},{"$f":"GD39","v":94772.602739726019},{"$f":"GE39","v":93742.465753424651},{"$f":"GF39","v":0},{"$f":"GG39","v":0},{"$f":"GH39","v":0},{"$f":"GI39","v":0},{"$f":"GJ39","v":0},{"$f":"GK39","v":0},{"$f":"GL39","v":0},{"$f":"GM39","v":0},{"$f":"GN39","v":0},{"$f":"GO39","v":0},{"$f":"GP39","v":0},{"$f":"GQ39","v":0},{"$f":"GR39","v":0},{"$f":"GS39","v":0},{"$f":"GT39","v":0},{"$f":"GU39","v":0},{"$f":"GV39","v":0},{"$f":"GW39","v":0},{"$f":"GX39","v":0},{"$f":"GY39","v":0},{"$f":"GZ39","v":0},{"$f":"HA39","v":0},{"$f":"HB39","v":0},{"$f":"HC39","v":0},{"$f":"HD39","v":0},{"$f":"HE39","v":0},{"$f":"HF39","v":0},{"$f":"HG39","v":0},{"$f":"HH39","v":0},{"$f":"HI39","v":0},{"$f":"HJ39","v":0},{"$f":"HK39","v":0},{"$f":"HL39","v":0},{"$f":"HM39","v":0},{"$f":"HN39","v":0},{"$f":"HO39","v":0},{"$f":"HP39","v":0},{"$f":"HQ39","v":0},{"$f":"HR39","v":0},{"$f":"HS39","v":0},{"$f":"HT39","v":0},{"$f":"HU39","v":0},{"$f":"HV39","v":0},{"$f":"HW39","v":0},{"$f":"HX39","v":0},{"$f":"HY39","v":0},{"$f":"HZ39","v":0},{"$f":"IA39","v":0},{"$f":"IB39","v":0},{"$f":"IC39","v":0},{"$f":"ID39","v":0},{"$f":"IE39","v":0},{"$f":"IF39","v":0},{"$f":"IG39","v":0},{"$f":"IH39","v":0},{"$f":"II39","v":0},{"$f":"IJ39","v":0},{"$f":"IK39","v":0},{"$f":"IL39","v":0},{"$f":"IM39","v":0},{"$f":"IN39","v":0},{"$f":"IO39","v":0},{"$f":"IP39","v":0},{"$f":"IQ39","v":0},{"$f":"IR39","v":0},{"$f":"IS39","v":0},{"$f":"IT39","v":0},{"$f":"IU39","v":0},{"$f":"IV39","v":0},{"$f":"IW39","v":0},{"$f":"IX39","v":0},{"$f":"IY39","v":0},{"$f":"IZ39","v":0},{"$f":"JA39","v":0},{"$f":"JB39","v":0},{"$f":"JC39","v":0},{"$f":"JD39","v":0},{"$f":"JE39","v":0},{"$f":"JF39","v":0},{"$f":"JG39","v":0},{"$f":"JH39","v":0},{"$f":"JI39","v":0},{"$f":"JJ39","v":0},{"$f":"JK39","v":0},{"$f":"JL39","v":0},{"$f":"JM39","v":0},{"$f":"JN39","v":0},{"$f":"JO39","v":0},{"$f":"JP39","v":0},{"$f":"JQ39","v":0},{"$f":"JR39","v":0},{"$f":"JS39","v":0},{"$f":"JT39","v":0},{"$f":"JU39","v":0},{"$f":"JV39","v":0},{"$f":"JW39","v":0},{"$f":"JX39","v":0},{"$f":"JY39","v":0},{"$f":"JZ39","v":0},{"$f":"KA39","v":0},{"$f":"KB39","v":0},{"$f":"KC39","v":0},{"$f":"KD39","v":0},{"$f":"KE39","v":0},{"$f":"KF39","v":0},{"$f":"KG39","v":0},{"$f":"KH39","v":0},{"$f":"KI39","v":0},{"$f":"KJ39","v":0},{"$f":"KK39","v":0},{"$f":"KL39","v":0},{"$f":"KM39","v":0},{"$f":"KN39","v":0},{"$f":"KO39","v":0},{"$f":"KP39","v":0},{"$f":"KQ39","v":0},{"$f":"KR39","v":0},{"$f":"KS39","v":0},{"$f":"KT39","v":0},{"$f":"KU39","v":0},{"$f":"KV39","v":0},{"$f":"KW39","v":0}]
[null,null,null,"Total Fixed O&M Charge","USD ",null,null,{"$f":"SUM(J86:KW86)","v":3086730300.3548923},null,{"$f":"J84*J85","v":0},{"$f":"K84*K85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW84*BW85","v":0},20797932.820708841,20560875.805676021,21005912.148915924,20766484.563732777,21215971.27040508,20974149.409370098,21428130.983109124,21300928.974753648,21642412.292940211,21395729.812498428,21858836.415869609,21609687.110623404,22077424.780028302,21825783.981729638,22298199.027828582,22165832.107853822,22521181.018106867,22264482.239762399,22746392.828287929,22487127.062160019,22973856.756570805,22711998.332781617,23203595.324136514,23065853.776419427,23435631.277377877,23168509.499270521,23669987.590151653,23400194.594263226,23906687.466053165,23634196.540205851,24145754.340713691,24002419.933815692,24387211.884120826,24109243.890663985,24631084.00296203,24350336.329570621,24877394.84299165,24593839.692866322,25126168.791421559,24977014.432832524,25377430.479335774,25088175.870692927,25631204.784129128,25339057.629399855,25887516.831970412,25592448.205693852,26146392.000290114,25991181.376633383,26407855.920293014,26106856.414628293,26671934.479495943,26367924.97877457,26938653.824290898,26631604.22856231,27208040.362533804,27046527.56516201,27480120.766159136,27166899.473556411,27754921.973820724,27438568.468291968,28032471.193558928,27712954.152974885,28312795.905494515,{"$f":"EI84*EI85","v":28144725.040883109},28595923.864549454,28269984.531449672,28881883.103194945,28552684.376764167,29170701.934226889,28838211.220531799,29462408.953569148,29287513.737890355,29757033.043104835,29417859.266064476,30054603.373535879,29712037.858725119,30355149.407271232,30009158.237312362,30658700.901343942,30476704.238578774,30965287.910357378,30612342.317882333,31274940.789460946,30918465.741061151,31587690.197355546,31227650.398471758,31903567.099329095,31714180.642249048,32222602.770322386,31855326.171481028,32544828.798025604,32173879.433195837,32870277.086005859,32495618.227527786,33198979.856865909,33001903.550188713,33530969.65543456,33148780.153901085,33866279.351988897,33480267.955440089,34204942.145508781,33815070.634994477,34546991.566963866,34341913.171959579,34892461.482633494,34494753.554757863,35241386.097459823,34839701.090305433,35593799.958434418,35188098.101208486,35949737.958018757,35736332.557812944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU84*GU85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG84*JG85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Real Variable O&M per Ton of Production","USD/Ton",4.8488372093023253,null,null,null,{"$f":"$F$88","v":4.8488372093023253},{"$f":"$F$88","v":4.8488372093023253},4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,{"$f":"$F$88","v":4.8488372093023253},4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,{"$f":"$F$88","v":4.8488372093023253},4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,{"$f":"$F$88","v":4.8488372093023253},4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,{"$f":"$F$88","v":4.8488372093023253},4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253]
[null,null,null,"Nominal Variable O&M per Ton of Available Capacity","USD/Ton",null,null,null,null,{"$f":"J88*J76","v":4.8488372093023253},{"$f":"K88*K76","v":4.8488372093023253},4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8488372093023253,4.8528595045777019,4.8568851365003152,4.8609141078380445,4.8649464213610587,4.86898207984183,4.873021086055128,4.8770634427780228,4.8811091527898913,4.885158218872415,4.889210643809581,4.8932664303876887,4.8973255813953456,4.9013880996234755,4.9054539878653163,4.9095232489164218,4.9135958855746669,4.9176719006402454,4.9217512969156756,4.9258340772058,4.9299202443177874,4.9340098010611362,4.9381027502476744,4.9421990946915617,4.9462988372092953,4.9504019806197066,4.9545085277439647,4.9586184814055816,4.9627318444304089,4.966848619646643,4.9709688098848277,4.9750924179778533,4.9792194467609603,4.983349899071742,4.9874837777501453,4.9916210856384717,4.9957618255813827,4.9999060004258977,5.0040536130213997,5.0082046662196325,5.0123591628747075,5.0165171058431044,5.0206784979836705,5.0248433421576264,5.0290116412285641,5.0331833980624534,5.0373586155276406,5.0415372964948499,5.0457194438371911,5.0499050604301514,5.0540941491516067,5.0582867128818219,5.0624827545034483,5.0666822769015285,{"$f":"BW88*BW76","v":5.0708852829635012},5.0961766382755593,5.1215941357931349,5.147138404658314,5.1728100771510652,5.1986097887048954,5.2245381779225752,5.2505958865919435,5.2767835597017987,5.3031018454578609,5.3295513952988163,5.356132863912439,5.3828469092518034,5.4096941925515623,5.4366753783443214,5.463791134477078,5.4910421321277632,5.5184290458218479,5.5459525534490401,5.5736133362800651,5.6014120789835298,5.6293494696428645,5.6574261997733641,5.6856429643392934,5.7140004617710973,5.7424993939826861,5.7711404663888075,5.7999243879225117,5.828851871052696,5.8579236318017367,5.8871403897632213,5.9165028681197525,5.946011793660853,5.9756678968009496,6.0054719115974606,6.0354245757689577,6.0655266307134337,6.0957788215266469,6.1261818970205679,6.1567366097419125,6.1874437159907725,6.2183039758393299,6.2493181531506785,6.280487015597723,6.3118113346821847,6.3432918857536995,6.3749294480290066,6.4067248046112359,6.4386787425092953,6.4707920526573472,6.5030655299343874,6.5354999731839198,6.5680961852337303,6.6008549729157577,6.6337771470860663,6.6668635226449142,6.7001149185569266,6.7335321578713634,6.7671160677424957,6.8008674794500754,6.8347872284199189,6.8688761542445755,6.9031351007041177,6.9375649157870205,{"$f":"EI88*EI76","v":6.972166451711157},7.0069405649448893,7.041888116228268,7.0770099705943377,7.1123069973905499,7.1477800703002794,7.1834300673644531,7.2192578710032809,7.2552643680380973,7.291450449713313,7.3278170117184764,7.3643649542104441,7.4010951818356601,7.4380086037525475,7.4751061336540152,7.5123886897900718,7.5498571949905546,7.5875125766879714,7.6253557669404586,7.66338770245485,7.701609324609862,7.7400215794793965,7.7786254178559586,7.8174217952741891,7.8564116720345174,7.8955960132269309,7.934975788754862,7.9745519733591985,8.014325546642409,8.0542974930927898,8.0944688021088318,8.1348404680237163,8.1754134901299196,8.2161888727039507,8.2571676250312169,8.2983507614309886,8.3397393012815275,8.381334269045297,8.4231366942943406,8.4651476117357483,8.5073680612372815,8.5497990878531045,8.5924417418496546,8.6352970787316341,8.6783661592681494,8.7216500495189493,8.7651498208608292,8.8088665500141374,8.852801319069437,8.8969552155142786,8.9413293322601284,8.9859247676694185,9.0307426255827288,9.0757840153461107,9.1210500518385551,9.1665418554995721,9.2122605523569394,9.2582072740545662,9.3043831578805065,9.3507893467951106,9.3974269894593103,9.4442972402630598,9.4914012593539034,9.5387402126656902,{"$f":"GU88*GU76","v":9.5863152719474396},9.6341276147923445,9.6821784246669136,9.7304688909402675,9.7790002089135797,9.8277735798496675,9.8767902110027137,9.9260513156481611,9.97555811311274,10.025311828804643,10.075313694243865,10.125564947092688,10.176066831186303,10.226820596563611,10.277827499498164,10.329088802529247,10.380605774493144,10.432379690554537,10.484411832238075,10.536703487460082,10.589255950560455,10.642070522334681,10.695148510066057,10.748491227558027,10.802099995166715,10.855976139833604,10.91012099511838,10.964535901231939,11.019222205069562,11.074181260244258,11.129414427120258,11.184923072846699,11.240708571391458,11.296772303575164,11.353115657105372,11.409740026610915,11.466646813676425,11.523837426877023,11.581313281813189,11.639075801145793,11.697126414631319,11.755466559157249,11.81409767877763,11.873021224748818,11.932238655565405,11.991751436996305,12.051561042121056,12.111668951366267,12.172076652542264,12.232785640879927,12.293797419067685,12.355113497288723,12.41673539325836,12.478664632261609,12.540902747190941,12.603451278584224,12.66631177466285,12.729485791370065,12.792974892409477,12.856780649283763,12.92090464133357,12.985348455776601,13.050113687746903,13.115201940334364,{"$f":"JG88*JG76","v":13.180614824624371},13.246353959737705,13.312420972870614,13.378817499335081,13.445545182599316,13.51260567432843,13.580000634425309,13.647731731071712,13.71580064076956,13.784209048382426,13.852958647177253,13.92205113886625,13.991488233649024,14.061271650254911,14.131403115985512,14.201884366757458,14.272717147145364,14.343903210425028,14.415444318616816,14.487342242529277,14.559598761802983,14.632215664954568,14.705194749421009,14.778537821604111,14.852246696915218,14.92632319982015,15.000769163884367,15.075586431818349,15.15077685552321,15.226342296136531,15.302284624078441,15.378605719097894,15.455307470319221,15.532391776288872,15.609860545022412,15.687715694051757,15.765959150472632,15.844592850992271,15.923618741977355,16.003038779502194,16.082854929397126,16.163069167297213,16.243683478691096]
[null,null,null,"Production","Ton",null,null,{"$f":"SUM(J90:KW90)","v":10535210.95890411},null,{"$f":"J39","v":0},{"$f":"K39","v":0},{"$f":"L39","v":0},{"$f":"M39","v":0},{"$f":"N39","v":0},{"$f":"O39","v":0},{"$f":"P39","v":0},{"$f":"Q39","v":0},{"$f":"R39","v":0},{"$f":"S39","v":0},{"$f":"T39","v":0},{"$f":"U39","v":0},{"$f":"V39","v":0},{"$f":"W39","v":0},{"$f":"X39","v":0},{"$f":"Y39","v":0},{"$f":"Z39","v":0},{"$f":"AA39","v":0},{"$f":"AB39","v":0},{"$f":"AC39","v":0},{"$f":"AD39","v":0},{"$f":"AE39","v":0},{"$f":"AF39","v":0},{"$f":"AG39","v":0},{"$f":"AH39","v":0},{"$f":"AI39","v":0},{"$f":"AJ39","v":0},{"$f":"AK39","v":0},{"$f":"AL39","v":0},{"$f":"AM39","v":0},{"$f":"AN39","v":0},{"$f":"AO39","v":0},{"$f":"AP39","v":0},{"$f":"AQ39","v":0},{"$f":"AR39","v":0},{"$f":"AS39","v":0},{"$f":"AT39","v":0},{"$f":"AU39","v":0},{"$f":"AV39","v":0},{"$f":"AW39","v":0},{"$f":"AX39","v":0},{"$f":"AY39","v":0},{"$f":"AZ39","v":0},{"$f":"BA39","v":0},{"$f":"BB39","v":0},{"$f":"BC39","v":0},{"$f":"BD39","v":0},{"$f":"BE39","v":0},{"$f":"BF39","v":0},{"$f":"BG39","v":0},{"$f":"BH39","v":0},{"$f":"BI39","v":0},{"$f":"BJ39","v":0},{"$f":"BK39","v":0},{"$f":"BL39","v":0},{"$f":"BM39","v":0},{"$f":"BN39","v":0},{"$f":"BO39","v":0},{"$f":"BP39","v":0},{"$f":"BQ39","v":0},{"$f":"BR39","v":0},{"$f":"BS39","v":0},{"$f":"BT39","v":0},{"$f":"BU39","v":0},{"$f":"BV39","v":0},{"$f":"BW39","v":0},{"$f":"BX39","v":94772.602739726019},{"$f":"BY39","v":93227.397260273967},{"$f":"BZ39","v":94772.602739726019},{"$f":"CA39","v":93227.397260273967},{"$f":"CB39","v":94772.602739726019},{"$f":"CC39","v":93227.397260273967},{"$f":"CD39","v":94772.602739726019},{"$f":"CE39","v":93742.465753424651},{"$f":"CF39","v":94772.602739726019},{"$f":"CG39","v":93227.397260273967},{"$f":"CH39","v":94772.602739726019},{"$f":"CI39","v":93227.397260273967},{"$f":"CJ39","v":94772.602739726019},{"$f":"CK39","v":93227.397260273967},{"$f":"CL39","v":94772.602739726019},{"$f":"CM39","v":93742.465753424651},{"$f":"CN39","v":94772.602739726019},{"$f":"CO39","v":93227.397260273967},{"$f":"CP39","v":94772.602739726019},{"$f":"CQ39","v":93227.397260273967},{"$f":"CR39","v":94772.602739726019},{"$f":"CS39","v":93227.397260273967},{"$f":"CT39","v":94772.602739726019},{"$f":"CU39","v":93742.465753424651},{"$f":"CV39","v":94772.602739726019},{"$f":"CW39","v":93227.397260273967},{"$f":"CX39","v":94772.602739726019},{"$f":"CY39","v":93227.397260273967},{"$f":"CZ39","v":94772.602739726019},{"$f":"DA39","v":93227.397260273967},{"$f":"DB39","v":94772.602739726019},{"$f":"DC39","v":93742.465753424651},{"$f":"DD39","v":94772.602739726019},{"$f":"DE39","v":93227.397260273967},{"$f":"DF39","v":94772.602739726019},{"$f":"DG39","v":93227.397260273967},{"$f":"DH39","v":94772.602739726019},{"$f":"DI39","v":93227.397260273967},{"$f":"DJ39","v":94772.602739726019},{"$f":"DK39","v":93742.465753424651},{"$f":"DL39","v":94772.602739726019},{"$f":"DM39","v":93227.397260273967},{"$f":"DN39","v":94772.602739726019},{"$f":"DO39","v":93227.397260273967},{"$f":"DP39","v":94772.602739726019},{"$f":"DQ39","v":93227.397260273967},{"$f":"DR39","v":94772.602739726019},{"$f":"DS39","v":93742.465753424651},{"$f":"DT39","v":94772.602739726019},{"$f":"DU39","v":93227.397260273967},{"$f":"DV39","v":94772.602739726019},{"$f":"DW39","v":93227.397260273967},{"$f":"DX39","v":94772.602739726019},{"$f":"DY39","v":93227.397260273967},{"$f":"DZ39","v":94772.602739726019},{"$f":"EA39","v":93742.465753424651},{"$f":"EB39","v":94772.602739726019},{"$f":"EC39","v":93227.397260273967},{"$f":"ED39","v":94772.602739726019},{"$f":"EE39","v":93227.397260273967},{"$f":"EF39","v":94772.602739726019},{"$f":"EG39","v":93227.397260273967},{"$f":"EH39","v":94772.602739726019},{"$f":"EI39","v":93742.465753424651},{"$f":"EJ39","v":94772.602739726019},{"$f":"EK39","v":93227.397260273967},{"$f":"EL39","v":94772.602739726019},{"$f":"EM39","v":93227.397260273967},{"$f":"EN39","v":94772.602739726019},{"$f":"EO39","v":93227.397260273967},{"$f":"EP39","v":94772.602739726019},{"$f":"EQ39","v":93742.465753424651},{"$f":"ER39","v":94772.602739726019},{"$f":"ES39","v":93227.397260273967},{"$f":"ET39","v":94772.602739726019},{"$f":"EU39","v":93227.397260273967},{"$f":"EV39","v":94772.602739726019},{"$f":"EW39","v":93227.397260273967},{"$f":"EX39","v":94772.602739726019},{"$f":"EY39","v":93742.465753424651},{"$f":"EZ39","v":94772.602739726019},{"$f":"FA39","v":93227.397260273967},{"$f":"FB39","v":94772.602739726019},{"$f":"FC39","v":93227.397260273967},{"$f":"FD39","v":94772.602739726019},{"$f":"FE39","v":93227.397260273967},{"$f":"FF39","v":94772.602739726019},{"$f":"FG39","v":93742.465753424651},{"$f":"FH39","v":94772.602739726019},{"$f":"FI39","v":93227.397260273967},{"$f":"FJ39","v":94772.602739726019},{"$f":"FK39","v":93227.397260273967},{"$f":"FL39","v":94772.602739726019},{"$f":"FM39","v":93227.397260273967},{"$f":"FN39","v":94772.602739726019},{"$f":"FO39","v":93742.465753424651},{"$f":"FP39","v":94772.602739726019},{"$f":"FQ39","v":93227.397260273967},{"$f":"FR39","v":94772.602739726019},{"$f":"FS39","v":93227.397260273967},{"$f":"FT39","v":94772.602739726019},{"$f":"FU39","v":93227.397260273967},{"$f":"FV39","v":94772.602739726019},{"$f":"FW39","v":93742.465753424651},{"$f":"FX39","v":94772.602739726019},{"$f":"FY39","v":93227.397260273967},{"$f":"FZ39","v":94772.602739726019},{"$f":"GA39","v":93227.397260273967},{"$f":"GB39","v":94772.602739726019},{"$f":"GC39","v":93227.397260273967},{"$f":"GD39","v":94772.602739726019},{"$f":"GE39","v":93742.465753424651},{"$f":"GF39","v":0},{"$f":"GG39","v":0},{"$f":"GH39","v":0},{"$f":"GI39","v":0},{"$f":"GJ39","v":0},{"$f":"GK39","v":0},{"$f":"GL39","v":0},{"$f":"GM39","v":0},{"$f":"GN39","v":0},{"$f":"GO39","v":0},{"$f":"GP39","v":0},{"$f":"GQ39","v":0},{"$f":"GR39","v":0},{"$f":"GS39","v":0},{"$f":"GT39","v":0},{"$f":"GU39","v":0},{"$f":"GV39","v":0},{"$f":"GW39","v":0},{"$f":"GX39","v":0},{"$f":"GY39","v":0},{"$f":"GZ39","v":0},{"$f":"HA39","v":0},{"$f":"HB39","v":0},{"$f":"HC39","v":0},{"$f":"HD39","v":0},{"$f":"HE39","v":0},{"$f":"HF39","v":0},{"$f":"HG39","v":0},{"$f":"HH39","v":0},{"$f":"HI39","v":0},{"$f":"HJ39","v":0},{"$f":"HK39","v":0},{"$f":"HL39","v":0},{"$f":"HM39","v":0},{"$f":"HN39","v":0},{"$f":"HO39","v":0},{"$f":"HP39","v":0},{"$f":"HQ39","v":0},{"$f":"HR39","v":0},{"$f":"HS39","v":0},{"$f":"HT39","v":0},{"$f":"HU39","v":0},{"$f":"HV39","v":0},{"$f":"HW39","v":0},{"$f":"HX39","v":0},{"$f":"HY39","v":0},{"$f":"HZ39","v":0},{"$f":"IA39","v":0},{"$f":"IB39","v":0},{"$f":"IC39","v":0},{"$f":"ID39","v":0},{"$f":"IE39","v":0},{"$f":"IF39","v":0},{"$f":"IG39","v":0},{"$f":"IH39","v":0},{"$f":"II39","v":0},{"$f":"IJ39","v":0},{"$f":"IK39","v":0},{"$f":"IL39","v":0},{"$f":"IM39","v":0},{"$f":"IN39","v":0},{"$f":"IO39","v":0},{"$f":"IP39","v":0},{"$f":"IQ39","v":0},{"$f":"IR39","v":0},{"$f":"IS39","v":0},{"$f":"IT39","v":0},{"$f":"IU39","v":0},{"$f":"IV39","v":0},{"$f":"IW39","v":0},{"$f":"IX39","v":0},{"$f":"IY39","v":0},{"$f":"IZ39","v":0},{"$f":"JA39","v":0},{"$f":"JB39","v":0},{"$f":"JC39","v":0},{"$f":"JD39","v":0},{"$f":"JE39","v":0},{"$f":"JF39","v":0},{"$f":"JG39","v":0},{"$f":"JH39","v":0},{"$f":"JI39","v":0},{"$f":"JJ39","v":0},{"$f":"JK39","v":0},{"$f":"JL39","v":0},{"$f":"JM39","v":0},{"$f":"JN39","v":0},{"$f":"JO39","v":0},{"$f":"JP39","v":0},{"$f":"JQ39","v":0},{"$f":"JR39","v":0},{"$f":"JS39","v":0},{"$f":"JT39","v":0},{"$f":"JU39","v":0},{"$f":"JV39","v":0},{"$f":"JW39","v":0},{"$f":"JX39","v":0},{"$f":"JY39","v":0},{"$f":"JZ39","v":0},{"$f":"KA39","v":0},{"$f":"KB39","v":0},{"$f":"KC39","v":0},{"$f":"KD39","v":0},{"$f":"KE39","v":0},{"$f":"KF39","v":0},{"$f":"KG39","v":0},{"$f":"KH39","v":0},{"$f":"KI39","v":0},{"$f":"KJ39","v":0},{"$f":"KK39","v":0},{"$f":"KL39","v":0},{"$f":"KM39","v":0},{"$f":"KN39","v":0},{"$f":"KO39","v":0},{"$f":"KP39","v":0},{"$f":"KQ39","v":0},{"$f":"KR39","v":0},{"$f":"KS39","v":0},{"$f":"KT39","v":0},{"$f":"KU39","v":0},{"$f":"KV39","v":0},{"$f":"KW39","v":0}]
[null,null,null,"Total Variable O&M Charge","USD ",null,null,{"$f":"SUM(J91:KW91)","v":71681287.047134832},null,{"$f":"J89*J90","v":0},{"$f":"K89*K90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW89*BW90","v":0},482977.92403076199,477472.89110347611,487807.70327106951,482247.62001451076,492685.78030378005,487070.09621465584,497612.63810681779,494658.70213358011,502588.76448788575,496860.20514857018,507614.65213276458,501828.80720005574,512690.79865409213,506847.09527205629,517817.70664063306,514743.82902159874,522995.88370703929,517034.72188702447,528225.84254410956,522205.06910589465,533508.10096955055,527427.11979695351,538843.18197924609,535644.4926026297,544231.61379903846,538028.40490487218,549673.92993702879,543408.68895392085,555170.66923639912,548842.77584346,560722.37592876295,557393.80693671154,566329.59968805045,559874.51563791337,571992.89568493085,565473.26079429232,577712.82464178011,571127.99340223521,583489.95288819785,580026.23064750759,589324.85241707962,582607.66606961994,595218.10094125045,588433.74273031612,601170.28195066284,594318.0801576192,607181.98477016948,603577.62151698093,613253.80461787106,606263.87356878712,619386.34266404971,612326.51230447495,625580.2060906901,618449.77742751956,631836.00815159688,628085.29329683224,638154.36823311285,630880.6179538127,644535.91191544384,637189.42413335061,650981.27103459823,643561.31837468408,657491.08374494407,{"$f":"EI89*EI90","v":653588.07482670934},664065.99458239344,656496.90087401506,670706.65452821727,663061.8698827551,677413.7210734993,669692.48858158244,684187.85828423419,680126.3715528535,691029.73686707648,683153.30760207202,697940.03423574707,689984.84067809267,704919.43457810441,696884.68908487342,711968.62892388529,707742.22954464878,719088.31521312403,710892.07133547915,726279.19836525514,718000.99204883387,733541.99034890754,725181.00196932198,740877.41025239648,736479.40211050143,748286.18435492052,739757.14010890527,755769.04619846947,747154.71150999423,763326.73666045407,754626.25862509396,770960.00402705849,766383.41911858984,778669.60406732885,769794.24642345821,786456.30010800203,777492.18888769264,794320.86310908187,785267.11077656935,802264.07174017257,797501.6591323145,810286.71245757409,801050.97970317816,818389.57958214974,809061.48950020981,826573.47537797119,817152.10439521167,834839.21013175067,829883.42447473924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU89*GU90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG89*JG90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Operating Cost","USD",null,null,{"$f":"SUM(J93:XFD93)","v":5037780466.4343996},null,{"$f":"J81+J86+J91","v":0},{"$f":"K81+K86+K91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW81+BW86+BW91","v":0},39424220.601632409,38974859.209017828,39818462.807648726,39364607.801107995,40216647.435725212,39758253.879119068,40618813.910082445,40377691.86773295,41025002.049183257,40557394.782089338,41435252.069675088,40962968.729910225,41849604.590371832,41372598.41720932,42268100.636275545,42017188.072107263,42690781.642638296,42204187.645395212,43117689.45906467,42626229.521849155,43548866.353655308,43052491.817067645,43984355.017191865,43723254.396758974,44424198.567363776,43917846.902590699,44868440.553037412,44357025.371616602,45317124.958567776,44800595.625332758,45770296.208153442,45498593.855517499,46227999.170234978,45701087.597401939,46690279.161937311,46158098.473375946,47157181.953556687,46619679.458109699,47628753.773092248,47346019.21541284,48105041.310823165,47556735.015217684,48586091.72393138,48032302.365369871,49071952.641170688,48512625.389023557,49562672.1675824,49268457.453095622,50058298.889258213,49487729.159342915,50558881.878150791,49982606.45093634,51064470.696932286,50482432.515445687,51575115.403901614,51268954.39220567,52090866.557940617,51497129.409006141,52611775.223520011,52012100.703096204,53137892.975755207,52532221.710127153,53669271.90551275,{"$f":"EI81+EI86+EI91","v":53350679.529036306},54205964.624567874,53588119.366500698,54748024.27081354,54124000.560165696,55295504.513521671,54665240.565767333,55848459.558656871,55516931.054140061,56406944.154243432,55764011.901139237,56971013.595785856,56321652.020150632,57540723.731743708,56884868.540352114,58116130.969061129,57771141.077831626,58697292.278751738,58028254.398013175,59284265.201539248,58608536.941993304,38676234.280176178,31952831.400441129,32644444.509581439,32450660.04435955,32970888.954677306,32595083.311589982,33300597.844224073,32921034.14470588,33633603.82266631,33250244.486152928,33969939.860892966,33768286.969307303,34309639.259501942,33918574.400324591,34652735.652096897,34257760.144327827,34999263.008617863,34600337.745771095,35349255.638704039,35139414.831091896,35702748.195091069,35295804.534461044,36059775.67704197,35648762.579805642,36420373.433812387,36005250.205603696,36784577.168150507,36566215.982287683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU81+GU86+GU91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG81+JG86+JG91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Total Cost","USD",{"$f":"Sensitivity!F23","v":420000000},null,null,null,{"$f":"$F$96","v":420000000},{"$f":"$F$96","v":420000000},420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,{"$f":"$F$96","v":420000000},420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,{"$f":"$F$96","v":420000000},420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,{"$f":"$F$96","v":420000000},420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,{"$f":"$F$96","v":420000000},420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000,420000000]
[null,null,null,"S-Curve","% p.p",null,null,{"$f":"SUM(J97:KW97)","v":1.0000000000000007},null,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,1.6393442622950821E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditures","USD",null,null,{"$f":"SUM(J98:KW98)","v":419999999.99999994},null,{"$f":"J96*J97","v":6885245.9016393442},{"$f":"K96*K97","v":6885245.9016393442},6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,0,0,0,0,{"$f":"BW96*BW97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI96*EI97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU96*GU97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG96*JG97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing"]
[null,null,"Summary Uses of Funds",null,null,null,"Applied","Fixed","Calculated","Difference","UDF"]
[null,null,null,"Capital Expenditures","USD",null,{"$f":"H102","v":419999999.99999994},{"$f":"I102","v":419999999.99999994},{"$f":"H98","v":419999999.99999994},{"$f":"I102-H102","v":0}]
[null,null,null,"Interest During Construction - Base Debt DOF Debt","USD",null,{"$f":"H103","v":43949810.018806651},{"$f":"K103","v":43949810.018806651},{"$f":"H114","v":43949810.018806651},{"$f":"I103-H103","v":0},{"$f":"funding(J4:KW4,J98:KW98,F118,J125,J142,F145)","v":43949810.018806651}]
[null,null,null,"Interest During Construction - EBL","USD",null,{"$f":"H104","v":0},{"$f":"K104","v":0},{"$f":"H115","v":0},0,0]
[null,null,null,"Total","USD",null,{"$f":"SUM(G102:G104)","v":463949810.01880658},{"$f":"SUM(Fixed)","v":463949810.01880658},{"$f":"SUM(I102:I104)","v":463949810.01880658},{"$f":"SUM(J102:J104)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"ROUND(difference,0)=0","v":true}]
[null,null,"Summary Sources of Funds"]
[null,null,null,"Base DOF Debt","USD",{"$f":"Sensitivity!L23","v":0.75},{"$f":"G105*$F$108","v":347962357.51410496}]
[null,null,null,"Equity","USD",null,{"$f":"G105-G108","v":115987452.50470161}]
[null,null,null,"Total","USD",null,{"$f":"SUM(G108:G109)","v":463949810.01880658}]
[]
[null,null,"Financing Requirements"]
[null,null,null,"Capital Expenditures","USD",null,null,{"$f":"SUM(J113:KW113)","v":419999999.99999994},null,{"$f":"J98","v":6885245.9016393442},{"$f":"K98","v":6885245.9016393442},6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,0,0,0,0,{"$f":"BW98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest During Construction - Base Debt DOF Debt","USD",null,null,{"$f":"SUM(J114:KW114)","v":43949810.018806651},null,{"$f":"J134","v":0},{"$f":"K134","v":19364.754098360656},38783.971567622953,58257.805586017552,77786.409762588883,97369.938138406811,117008.54518778175,136702.38581948302,156451.61537796099,176256.38964457216,196116.86483880816,216033.19761952796,236005.54508619354,256034.0647801091,276118.91468566383,296260.25323157792,316458.2392921524,336713.03218852222,357024.79168991314,377393.67801490164,397819.85183267918,418303.47426431929,438844.7068840483,459443.71172052034,480100.65125809499,500815.68843811902,521588.98666021193,542420.70978355443,563311.0221281813,584260.08847627742,605268.07407347753,626335.14463016985,647461.46632280282,668647.20579519647,689892.53015985608,711197.60699929134,732562.60436733754,753987.69079048128,775473.03526919021,797018.80727924546,818625.17677307886,840292.31418111385,862020.39041310886,883809.57685950643,905660.04539278452,927571.96836881235,949545.51862821029,971580.8694977127,993678.19479153561,1015837.6688127476,1038059.4663546439,1060343.762702127,1082690.7336330875,1105100.555419791,1127573.40483027,1150109.4591297156,1172708.8960818786,1195371.8939504696,1218098.6315005659,1240889.2880000221,1263744.0432208828,1286663.077440802,1290281.8173461044,1293910.7349573902,1297549.8588994578,{"$f":"BW134","v":1301199.2178776124},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest During Construction - EBL","USD",null,null,{"$f":"SUM(J115:KW115)","v":0},null,{"$f":"J148","v":0},{"$f":"K148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Financing Requirements","USD",null,null,{"$f":"SUM(J116:KW116)","v":463949810.01880676},null,{"$f":"J113+J114+J115","v":6885245.9016393442},{"$f":"K113+K114+K115","v":6904610.6557377046},6924029.8732069675,6943503.7072253618,6963032.3114019334,6982615.8397777509,7002254.4468271257,7021948.2874588268,7041697.5170173049,7061502.2912839167,7081362.766478152,7101279.0992588717,7121251.446725538,7141279.9664194528,7161364.8163250079,7181506.1548709217,7201704.1409314964,7221958.9338278668,7242270.693329257,7262639.5796542456,7283065.7534720236,7303549.3759036632,7324090.6085233921,7344689.6133598648,7365346.5528974393,7386061.5900774635,7406834.8882995564,7427666.6114228982,7448556.9237675257,7469505.9901156221,7490513.9757128218,7511581.0462695137,7532707.3679621471,7553893.107434541,7575138.4317992004,7596443.5086386353,7617808.5060066814,7639233.5924298251,7660718.9369085347,7682264.7089185901,7703871.0784124229,7725538.2158204578,7747266.2920524534,7769055.4784988509,7790905.9470321285,7812817.8700081566,7834791.420267554,7856826.7711370569,7878924.09643088,7901083.5704520922,7923305.3679939881,7945589.6643414712,7967936.6352724321,7990346.4570591357,8012819.3064696137,8035355.3607690595,8057954.797721223,8080617.795589814,8103344.5331399105,8126135.1896393662,8148989.9448602274,1286663.077440802,1290281.8173461044,1293910.7349573902,1297549.8588994578,{"$f":"BW113+BW114+BW115","v":1301199.2178776124},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI113+EI114+EI115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU113+GU114+GU115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG113+JG114+JG115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Debt Financing","USD",{"$f":"F108","v":0.75},null,{"$f":"SUM(J118:KW118)","v":347962357.5141049},null,{"$f":"J116*$F$118","v":5163934.4262295086},{"$f":"K116*$F$118","v":5178457.9918032782},5193022.4049052261,5207627.7804190218,5222274.2335514501,5236961.8798333127,5251690.8351203445,5266461.2155941203,5281273.1377629787,5296126.7184629375,5311022.0748586142,5325959.3244441543,5340938.585044153,5355959.9748145901,5371023.6122437557,5386129.6161531918,5401278.1056986228,5416469.2003709003,5431703.019996943,5446979.684740684,5462299.315104018,5477662.0319277477,5493067.9563925443,5508517.2100198986,5524009.9146730797,5539546.1925580977,5555126.1662246678,5570749.9585671742,5586417.6928256443,5602129.492586717,5617885.4817846166,5633685.7847021352,5649530.5259716101,5665419.8305759057,5681353.8238494005,5697332.6314789765,5713356.3795050113,5729425.1943223691,5745539.2026814008,5761698.5316889426,5777903.3088093176,5794153.6618653433,5810449.7190393396,5826791.6088741384,5843179.4602740966,5859613.4025061177,5876093.565200666,5892620.0783527922,5909193.0723231602,5925812.6778390687,5942479.0259954911,5959192.2482561031,5975952.4764543241,5992759.8427943513,6009614.4798522107,6026516.5205767946,6043466.0982909175,6060463.3466923609,6077508.3998549329,6094601.3922295244,6111742.4586451706,964997.30808060151,967711.36300957832,970433.05121804262,973162.39417459338,{"$f":"BW116*$F$118","v":975899.41340820934},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI116*$F$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU116*$F$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG116*$F$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity Financing","USD",null,null,{"$f":"SUM(J119:KW119)","v":115987452.50470166},null,{"$f":"J116-J118","v":1721311.4754098356},{"$f":"K116-K118","v":1726152.6639344264},1731007.4683017414,1735875.92680634,1740758.0778504834,1745653.9599444382,1750563.6117067812,1755487.0718647065,1760424.3792543262,1765375.5728209792,1770340.6916195378,1775319.7748147175,1780312.861681385,1785319.9916048627,1790341.2040812522,1795376.53871773,1800426.0352328736,1805489.7334569665,1810567.673332314,1815659.8949135616,1820766.4383680057,1825887.3439759156,1831022.6521308478,1836172.4033399662,1841336.6382243596,1846515.3975193659,1851708.7220748886,1856916.6528557241,1862139.2309418814,1867376.497528905,1872628.4939282052,1877895.2615673784,1883176.841990537,1888473.2768586352,1893784.6079497999,1899110.8771596588,1904452.1265016701,1909808.398107456,1915179.7342271339,1920566.1772296475,1925967.7696031053,1931384.5539551144,1936816.5730131138,1942263.8696247125,1947726.4867580319,1953204.4675020389,1958697.855066888,1964206.6927842647,1969731.0241077198,1975270.8926130235,1980826.341998497,1986397.416085368,1991984.158818108,1997586.6142647844,2003204.826617403,2008838.8401922649,2014488.6994303055,2020154.448897453,2025836.1332849776,2031533.7974098418,2037247.4862150569,321665.7693602005,322570.45433652611,323477.68373934762,324387.46472486446,{"$f":"BW116-BW118","v":325299.80446940311},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI116-EI118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU116-GU118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG116-JG118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Financing","USD",null,null,{"$f":"SUM(J120:KW120)","v":463949810.01880676},null,{"$f":"SUM(J118:J119)","v":6885245.9016393442},{"$f":"SUM(K118:K119)","v":6904610.6557377046},6924029.8732069675,6943503.7072253618,6963032.3114019334,6982615.8397777509,7002254.4468271257,7021948.2874588268,7041697.5170173049,7061502.2912839167,7081362.766478152,7101279.0992588717,7121251.446725538,7141279.9664194528,7161364.8163250079,7181506.1548709217,7201704.1409314964,7221958.9338278668,7242270.693329257,7262639.5796542456,7283065.7534720236,7303549.3759036632,7324090.6085233921,7344689.6133598648,7365346.5528974393,7386061.5900774635,7406834.8882995564,7427666.6114228982,7448556.9237675257,7469505.9901156221,7490513.9757128218,7511581.0462695137,7532707.3679621471,7553893.107434541,7575138.4317992004,7596443.5086386353,7617808.5060066814,7639233.5924298251,7660718.9369085347,7682264.7089185901,7703871.0784124229,7725538.2158204578,7747266.2920524534,7769055.4784988509,7790905.9470321285,7812817.8700081566,7834791.420267554,7856826.7711370569,7878924.09643088,7901083.5704520922,7923305.3679939881,7945589.6643414712,7967936.6352724321,7990346.4570591357,8012819.3064696137,8035355.3607690595,8057954.797721223,8080617.795589814,8103344.5331399105,8126135.1896393662,8148989.9448602274,1286663.077440802,1290281.8173461044,1293910.7349573902,1297549.8588994578,{"$f":"SUM(BW118:BW119)","v":1301199.2178776124},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI118:EI119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU118:GU119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JG118:JG119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Debt Balance"]
[null,null,null,"Debt Repayment Flag","Flag","2028-07-01","2058-06-01",{"$f":"SUM(J124:KW124)","v":60},null,{"$f":"AND(J6>=$F$124,J6<$G$124)*1","v":0},{"$f":"AND(K6>=$F$124,K6<$G$124)*1","v":0},{"$f":"AND(L6>=$F$124,L6<$G$124)*1","v":0},{"$f":"AND(M6>=$F$124,M6<$G$124)*1","v":0},{"$f":"AND(N6>=$F$124,N6<$G$124)*1","v":0},{"$f":"AND(O6>=$F$124,O6<$G$124)*1","v":0},{"$f":"AND(P6>=$F$124,P6<$G$124)*1","v":0},{"$f":"AND(Q6>=$F$124,Q6<$G$124)*1","v":0},{"$f":"AND(R6>=$F$124,R6<$G$124)*1","v":0},{"$f":"AND(S6>=$F$124,S6<$G$124)*1","v":0},{"$f":"AND(T6>=$F$124,T6<$G$124)*1","v":0},{"$f":"AND(U6>=$F$124,U6<$G$124)*1","v":0},{"$f":"AND(V6>=$F$124,V6<$G$124)*1","v":0},{"$f":"AND(W6>=$F$124,W6<$G$124)*1","v":0},{"$f":"AND(X6>=$F$124,X6<$G$124)*1","v":0},{"$f":"AND(Y6>=$F$124,Y6<$G$124)*1","v":0},{"$f":"AND(Z6>=$F$124,Z6<$G$124)*1","v":0},{"$f":"AND(AA6>=$F$124,AA6<$G$124)*1","v":0},{"$f":"AND(AB6>=$F$124,AB6<$G$124)*1","v":0},{"$f":"AND(AC6>=$F$124,AC6<$G$124)*1","v":0},{"$f":"AND(AD6>=$F$124,AD6<$G$124)*1","v":0},{"$f":"AND(AE6>=$F$124,AE6<$G$124)*1","v":0},{"$f":"AND(AF6>=$F$124,AF6<$G$124)*1","v":0},{"$f":"AND(AG6>=$F$124,AG6<$G$124)*1","v":0},{"$f":"AND(AH6>=$F$124,AH6<$G$124)*1","v":0},{"$f":"AND(AI6>=$F$124,AI6<$G$124)*1","v":0},{"$f":"AND(AJ6>=$F$124,AJ6<$G$124)*1","v":0},{"$f":"AND(AK6>=$F$124,AK6<$G$124)*1","v":0},{"$f":"AND(AL6>=$F$124,AL6<$G$124)*1","v":0},{"$f":"AND(AM6>=$F$124,AM6<$G$124)*1","v":0},{"$f":"AND(AN6>=$F$124,AN6<$G$124)*1","v":0},{"$f":"AND(AO6>=$F$124,AO6<$G$124)*1","v":0},{"$f":"AND(AP6>=$F$124,AP6<$G$124)*1","v":0},{"$f":"AND(AQ6>=$F$124,AQ6<$G$124)*1","v":0},{"$f":"AND(AR6>=$F$124,AR6<$G$124)*1","v":0},{"$f":"AND(AS6>=$F$124,AS6<$G$124)*1","v":0},{"$f":"AND(AT6>=$F$124,AT6<$G$124)*1","v":0},{"$f":"AND(AU6>=$F$124,AU6<$G$124)*1","v":0},{"$f":"AND(AV6>=$F$124,AV6<$G$124)*1","v":0},{"$f":"AND(AW6>=$F$124,AW6<$G$124)*1","v":0},{"$f":"AND(AX6>=$F$124,AX6<$G$124)*1","v":0},{"$f":"AND(AY6>=$F$124,AY6<$G$124)*1","v":0},{"$f":"AND(AZ6>=$F$124,AZ6<$G$124)*1","v":0},{"$f":"AND(BA6>=$F$124,BA6<$G$124)*1","v":0},{"$f":"AND(BB6>=$F$124,BB6<$G$124)*1","v":0},{"$f":"AND(BC6>=$F$124,BC6<$G$124)*1","v":0},{"$f":"AND(BD6>=$F$124,BD6<$G$124)*1","v":0},{"$f":"AND(BE6>=$F$124,BE6<$G$124)*1","v":0},{"$f":"AND(BF6>=$F$124,BF6<$G$124)*1","v":0},{"$f":"AND(BG6>=$F$124,BG6<$G$124)*1","v":0},{"$f":"AND(BH6>=$F$124,BH6<$G$124)*1","v":0},{"$f":"AND(BI6>=$F$124,BI6<$G$124)*1","v":0},{"$f":"AND(BJ6>=$F$124,BJ6<$G$124)*1","v":0},{"$f":"AND(BK6>=$F$124,BK6<$G$124)*1","v":0},{"$f":"AND(BL6>=$F$124,BL6<$G$124)*1","v":0},{"$f":"AND(BM6>=$F$124,BM6<$G$124)*1","v":0},{"$f":"AND(BN6>=$F$124,BN6<$G$124)*1","v":0},{"$f":"AND(BO6>=$F$124,BO6<$G$124)*1","v":0},{"$f":"AND(BP6>=$F$124,BP6<$G$124)*1","v":0},{"$f":"AND(BQ6>=$F$124,BQ6<$G$124)*1","v":0},{"$f":"AND(BR6>=$F$124,BR6<$G$124)*1","v":0},{"$f":"AND(BS6>=$F$124,BS6<$G$124)*1","v":0},{"$f":"AND(BT6>=$F$124,BT6<$G$124)*1","v":0},{"$f":"AND(BU6>=$F$124,BU6<$G$124)*1","v":0},{"$f":"AND(BV6>=$F$124,BV6<$G$124)*1","v":0},{"$f":"AND(BW6>=$F$124,BW6<$G$124)*1","v":0},{"$f":"AND(BX6>=$F$124,BX6<$G$124)*1","v":1},{"$f":"AND(BY6>=$F$124,BY6<$G$124)*1","v":1},{"$f":"AND(BZ6>=$F$124,BZ6<$G$124)*1","v":1},{"$f":"AND(CA6>=$F$124,CA6<$G$124)*1","v":1},{"$f":"AND(CB6>=$F$124,CB6<$G$124)*1","v":1},{"$f":"AND(CC6>=$F$124,CC6<$G$124)*1","v":1},{"$f":"AND(CD6>=$F$124,CD6<$G$124)*1","v":1},{"$f":"AND(CE6>=$F$124,CE6<$G$124)*1","v":1},{"$f":"AND(CF6>=$F$124,CF6<$G$124)*1","v":1},{"$f":"AND(CG6>=$F$124,CG6<$G$124)*1","v":1},{"$f":"AND(CH6>=$F$124,CH6<$G$124)*1","v":1},{"$f":"AND(CI6>=$F$124,CI6<$G$124)*1","v":1},{"$f":"AND(CJ6>=$F$124,CJ6<$G$124)*1","v":1},{"$f":"AND(CK6>=$F$124,CK6<$G$124)*1","v":1},{"$f":"AND(CL6>=$F$124,CL6<$G$124)*1","v":1},{"$f":"AND(CM6>=$F$124,CM6<$G$124)*1","v":1},{"$f":"AND(CN6>=$F$124,CN6<$G$124)*1","v":1},{"$f":"AND(CO6>=$F$124,CO6<$G$124)*1","v":1},{"$f":"AND(CP6>=$F$124,CP6<$G$124)*1","v":1},{"$f":"AND(CQ6>=$F$124,CQ6<$G$124)*1","v":1},{"$f":"AND(CR6>=$F$124,CR6<$G$124)*1","v":1},{"$f":"AND(CS6>=$F$124,CS6<$G$124)*1","v":1},{"$f":"AND(CT6>=$F$124,CT6<$G$124)*1","v":1},{"$f":"AND(CU6>=$F$124,CU6<$G$124)*1","v":1},{"$f":"AND(CV6>=$F$124,CV6<$G$124)*1","v":1},{"$f":"AND(CW6>=$F$124,CW6<$G$124)*1","v":1},{"$f":"AND(CX6>=$F$124,CX6<$G$124)*1","v":1},{"$f":"AND(CY6>=$F$124,CY6<$G$124)*1","v":1},{"$f":"AND(CZ6>=$F$124,CZ6<$G$124)*1","v":1},{"$f":"AND(DA6>=$F$124,DA6<$G$124)*1","v":1},{"$f":"AND(DB6>=$F$124,DB6<$G$124)*1","v":1},{"$f":"AND(DC6>=$F$124,DC6<$G$124)*1","v":1},{"$f":"AND(DD6>=$F$124,DD6<$G$124)*1","v":1},{"$f":"AND(DE6>=$F$124,DE6<$G$124)*1","v":1},{"$f":"AND(DF6>=$F$124,DF6<$G$124)*1","v":1},{"$f":"AND(DG6>=$F$124,DG6<$G$124)*1","v":1},{"$f":"AND(DH6>=$F$124,DH6<$G$124)*1","v":1},{"$f":"AND(DI6>=$F$124,DI6<$G$124)*1","v":1},{"$f":"AND(DJ6>=$F$124,DJ6<$G$124)*1","v":1},{"$f":"AND(DK6>=$F$124,DK6<$G$124)*1","v":1},{"$f":"AND(DL6>=$F$124,DL6<$G$124)*1","v":1},{"$f":"AND(DM6>=$F$124,DM6<$G$124)*1","v":1},{"$f":"AND(DN6>=$F$124,DN6<$G$124)*1","v":1},{"$f":"AND(DO6>=$F$124,DO6<$G$124)*1","v":1},{"$f":"AND(DP6>=$F$124,DP6<$G$124)*1","v":1},{"$f":"AND(DQ6>=$F$124,DQ6<$G$124)*1","v":1},{"$f":"AND(DR6>=$F$124,DR6<$G$124)*1","v":1},{"$f":"AND(DS6>=$F$124,DS6<$G$124)*1","v":1},{"$f":"AND(DT6>=$F$124,DT6<$G$124)*1","v":1},{"$f":"AND(DU6>=$F$124,DU6<$G$124)*1","v":1},{"$f":"AND(DV6>=$F$124,DV6<$G$124)*1","v":1},{"$f":"AND(DW6>=$F$124,DW6<$G$124)*1","v":1},{"$f":"AND(DX6>=$F$124,DX6<$G$124)*1","v":1},{"$f":"AND(DY6>=$F$124,DY6<$G$124)*1","v":1},{"$f":"AND(DZ6>=$F$124,DZ6<$G$124)*1","v":1},{"$f":"AND(EA6>=$F$124,EA6<$G$124)*1","v":1},{"$f":"AND(EB6>=$F$124,EB6<$G$124)*1","v":1},{"$f":"AND(EC6>=$F$124,EC6<$G$124)*1","v":1},{"$f":"AND(ED6>=$F$124,ED6<$G$124)*1","v":1},{"$f":"AND(EE6>=$F$124,EE6<$G$124)*1","v":1},{"$f":"AND(EF6>=$F$124,EF6<$G$124)*1","v":0},{"$f":"AND(EG6>=$F$124,EG6<$G$124)*1","v":0},{"$f":"AND(EH6>=$F$124,EH6<$G$124)*1","v":0},{"$f":"AND(EI6>=$F$124,EI6<$G$124)*1","v":0},{"$f":"AND(EJ6>=$F$124,EJ6<$G$124)*1","v":0},{"$f":"AND(EK6>=$F$124,EK6<$G$124)*1","v":0},{"$f":"AND(EL6>=$F$124,EL6<$G$124)*1","v":0},{"$f":"AND(EM6>=$F$124,EM6<$G$124)*1","v":0},{"$f":"AND(EN6>=$F$124,EN6<$G$124)*1","v":0},{"$f":"AND(EO6>=$F$124,EO6<$G$124)*1","v":0},{"$f":"AND(EP6>=$F$124,EP6<$G$124)*1","v":0},{"$f":"AND(EQ6>=$F$124,EQ6<$G$124)*1","v":0},{"$f":"AND(ER6>=$F$124,ER6<$G$124)*1","v":0},{"$f":"AND(ES6>=$F$124,ES6<$G$124)*1","v":0},{"$f":"AND(ET6>=$F$124,ET6<$G$124)*1","v":0},{"$f":"AND(EU6>=$F$124,EU6<$G$124)*1","v":0},{"$f":"AND(EV6>=$F$124,EV6<$G$124)*1","v":0},{"$f":"AND(EW6>=$F$124,EW6<$G$124)*1","v":0},{"$f":"AND(EX6>=$F$124,EX6<$G$124)*1","v":0},{"$f":"AND(EY6>=$F$124,EY6<$G$124)*1","v":0},{"$f":"AND(EZ6>=$F$124,EZ6<$G$124)*1","v":0},{"$f":"AND(FA6>=$F$124,FA6<$G$124)*1","v":0},{"$f":"AND(FB6>=$F$124,FB6<$G$124)*1","v":0},{"$f":"AND(FC6>=$F$124,FC6<$G$124)*1","v":0},{"$f":"AND(FD6>=$F$124,FD6<$G$124)*1","v":0},{"$f":"AND(FE6>=$F$124,FE6<$G$124)*1","v":0},{"$f":"AND(FF6>=$F$124,FF6<$G$124)*1","v":0},{"$f":"AND(FG6>=$F$124,FG6<$G$124)*1","v":0},{"$f":"AND(FH6>=$F$124,FH6<$G$124)*1","v":0},{"$f":"AND(FI6>=$F$124,FI6<$G$124)*1","v":0},{"$f":"AND(FJ6>=$F$124,FJ6<$G$124)*1","v":0},{"$f":"AND(FK6>=$F$124,FK6<$G$124)*1","v":0},{"$f":"AND(FL6>=$F$124,FL6<$G$124)*1","v":0},{"$f":"AND(FM6>=$F$124,FM6<$G$124)*1","v":0},{"$f":"AND(FN6>=$F$124,FN6<$G$124)*1","v":0},{"$f":"AND(FO6>=$F$124,FO6<$G$124)*1","v":0},{"$f":"AND(FP6>=$F$124,FP6<$G$124)*1","v":0},{"$f":"AND(FQ6>=$F$124,FQ6<$G$124)*1","v":0},{"$f":"AND(FR6>=$F$124,FR6<$G$124)*1","v":0},{"$f":"AND(FS6>=$F$124,FS6<$G$124)*1","v":0},{"$f":"AND(FT6>=$F$124,FT6<$G$124)*1","v":0},{"$f":"AND(FU6>=$F$124,FU6<$G$124)*1","v":0},{"$f":"AND(FV6>=$F$124,FV6<$G$124)*1","v":0},{"$f":"AND(FW6>=$F$124,FW6<$G$124)*1","v":0},{"$f":"AND(FX6>=$F$124,FX6<$G$124)*1","v":0},{"$f":"AND(FY6>=$F$124,FY6<$G$124)*1","v":0},{"$f":"AND(FZ6>=$F$124,FZ6<$G$124)*1","v":0},{"$f":"AND(GA6>=$F$124,GA6<$G$124)*1","v":0},{"$f":"AND(GB6>=$F$124,GB6<$G$124)*1","v":0},{"$f":"AND(GC6>=$F$124,GC6<$G$124)*1","v":0},{"$f":"AND(GD6>=$F$124,GD6<$G$124)*1","v":0},{"$f":"AND(GE6>=$F$124,GE6<$G$124)*1","v":0},{"$f":"AND(GF6>=$F$124,GF6<$G$124)*1","v":0},{"$f":"AND(GG6>=$F$124,GG6<$G$124)*1","v":0},{"$f":"AND(GH6>=$F$124,GH6<$G$124)*1","v":0},{"$f":"AND(GI6>=$F$124,GI6<$G$124)*1","v":0},{"$f":"AND(GJ6>=$F$124,GJ6<$G$124)*1","v":0},{"$f":"AND(GK6>=$F$124,GK6<$G$124)*1","v":0},{"$f":"AND(GL6>=$F$124,GL6<$G$124)*1","v":0},{"$f":"AND(GM6>=$F$124,GM6<$G$124)*1","v":0},{"$f":"AND(GN6>=$F$124,GN6<$G$124)*1","v":0},{"$f":"AND(GO6>=$F$124,GO6<$G$124)*1","v":0},{"$f":"AND(GP6>=$F$124,GP6<$G$124)*1","v":0},{"$f":"AND(GQ6>=$F$124,GQ6<$G$124)*1","v":0},{"$f":"AND(GR6>=$F$124,GR6<$G$124)*1","v":0},{"$f":"AND(GS6>=$F$124,GS6<$G$124)*1","v":0},{"$f":"AND(GT6>=$F$124,GT6<$G$124)*1","v":0},{"$f":"AND(GU6>=$F$124,GU6<$G$124)*1","v":0},{"$f":"AND(GV6>=$F$124,GV6<$G$124)*1","v":0},{"$f":"AND(GW6>=$F$124,GW6<$G$124)*1","v":0},{"$f":"AND(GX6>=$F$124,GX6<$G$124)*1","v":0},{"$f":"AND(GY6>=$F$124,GY6<$G$124)*1","v":0},{"$f":"AND(GZ6>=$F$124,GZ6<$G$124)*1","v":0},{"$f":"AND(HA6>=$F$124,HA6<$G$124)*1","v":0},{"$f":"AND(HB6>=$F$124,HB6<$G$124)*1","v":0},{"$f":"AND(HC6>=$F$124,HC6<$G$124)*1","v":0},{"$f":"AND(HD6>=$F$124,HD6<$G$124)*1","v":0},{"$f":"AND(HE6>=$F$124,HE6<$G$124)*1","v":0},{"$f":"AND(HF6>=$F$124,HF6<$G$124)*1","v":0},{"$f":"AND(HG6>=$F$124,HG6<$G$124)*1","v":0},{"$f":"AND(HH6>=$F$124,HH6<$G$124)*1","v":0},{"$f":"AND(HI6>=$F$124,HI6<$G$124)*1","v":0},{"$f":"AND(HJ6>=$F$124,HJ6<$G$124)*1","v":0},{"$f":"AND(HK6>=$F$124,HK6<$G$124)*1","v":0},{"$f":"AND(HL6>=$F$124,HL6<$G$124)*1","v":0},{"$f":"AND(HM6>=$F$124,HM6<$G$124)*1","v":0},{"$f":"AND(HN6>=$F$124,HN6<$G$124)*1","v":0},{"$f":"AND(HO6>=$F$124,HO6<$G$124)*1","v":0},{"$f":"AND(HP6>=$F$124,HP6<$G$124)*1","v":0},{"$f":"AND(HQ6>=$F$124,HQ6<$G$124)*1","v":0},{"$f":"AND(HR6>=$F$124,HR6<$G$124)*1","v":0},{"$f":"AND(HS6>=$F$124,HS6<$G$124)*1","v":0},{"$f":"AND(HT6>=$F$124,HT6<$G$124)*1","v":0},{"$f":"AND(HU6>=$F$124,HU6<$G$124)*1","v":0},{"$f":"AND(HV6>=$F$124,HV6<$G$124)*1","v":0},{"$f":"AND(HW6>=$F$124,HW6<$G$124)*1","v":0},{"$f":"AND(HX6>=$F$124,HX6<$G$124)*1","v":0},{"$f":"AND(HY6>=$F$124,HY6<$G$124)*1","v":0},{"$f":"AND(HZ6>=$F$124,HZ6<$G$124)*1","v":0},{"$f":"AND(IA6>=$F$124,IA6<$G$124)*1","v":0},{"$f":"AND(IB6>=$F$124,IB6<$G$124)*1","v":0},{"$f":"AND(IC6>=$F$124,IC6<$G$124)*1","v":0},{"$f":"AND(ID6>=$F$124,ID6<$G$124)*1","v":0},{"$f":"AND(IE6>=$F$124,IE6<$G$124)*1","v":0},{"$f":"AND(IF6>=$F$124,IF6<$G$124)*1","v":0},{"$f":"AND(IG6>=$F$124,IG6<$G$124)*1","v":0},{"$f":"AND(IH6>=$F$124,IH6<$G$124)*1","v":0},{"$f":"AND(II6>=$F$124,II6<$G$124)*1","v":0},{"$f":"AND(IJ6>=$F$124,IJ6<$G$124)*1","v":0},{"$f":"AND(IK6>=$F$124,IK6<$G$124)*1","v":0},{"$f":"AND(IL6>=$F$124,IL6<$G$124)*1","v":0},{"$f":"AND(IM6>=$F$124,IM6<$G$124)*1","v":0},{"$f":"AND(IN6>=$F$124,IN6<$G$124)*1","v":0},{"$f":"AND(IO6>=$F$124,IO6<$G$124)*1","v":0},{"$f":"AND(IP6>=$F$124,IP6<$G$124)*1","v":0},{"$f":"AND(IQ6>=$F$124,IQ6<$G$124)*1","v":0},{"$f":"AND(IR6>=$F$124,IR6<$G$124)*1","v":0},{"$f":"AND(IS6>=$F$124,IS6<$G$124)*1","v":0},{"$f":"AND(IT6>=$F$124,IT6<$G$124)*1","v":0},{"$f":"AND(IU6>=$F$124,IU6<$G$124)*1","v":0},{"$f":"AND(IV6>=$F$124,IV6<$G$124)*1","v":0},{"$f":"AND(IW6>=$F$124,IW6<$G$124)*1","v":0},{"$f":"AND(IX6>=$F$124,IX6<$G$124)*1","v":0},{"$f":"AND(IY6>=$F$124,IY6<$G$124)*1","v":0},{"$f":"AND(IZ6>=$F$124,IZ6<$G$124)*1","v":0},{"$f":"AND(JA6>=$F$124,JA6<$G$124)*1","v":0},{"$f":"AND(JB6>=$F$124,JB6<$G$124)*1","v":0},{"$f":"AND(JC6>=$F$124,JC6<$G$124)*1","v":0},{"$f":"AND(JD6>=$F$124,JD6<$G$124)*1","v":0},{"$f":"AND(JE6>=$F$124,JE6<$G$124)*1","v":0},{"$f":"AND(JF6>=$F$124,JF6<$G$124)*1","v":0},{"$f":"AND(JG6>=$F$124,JG6<$G$124)*1","v":0},{"$f":"AND(JH6>=$F$124,JH6<$G$124)*1","v":0},{"$f":"AND(JI6>=$F$124,JI6<$G$124)*1","v":0},{"$f":"AND(JJ6>=$F$124,JJ6<$G$124)*1","v":0},{"$f":"AND(JK6>=$F$124,JK6<$G$124)*1","v":0},{"$f":"AND(JL6>=$F$124,JL6<$G$124)*1","v":0},{"$f":"AND(JM6>=$F$124,JM6<$G$124)*1","v":0},{"$f":"AND(JN6>=$F$124,JN6<$G$124)*1","v":0},{"$f":"AND(JO6>=$F$124,JO6<$G$124)*1","v":0},{"$f":"AND(JP6>=$F$124,JP6<$G$124)*1","v":0},{"$f":"AND(JQ6>=$F$124,JQ6<$G$124)*1","v":0},{"$f":"AND(JR6>=$F$124,JR6<$G$124)*1","v":0},{"$f":"AND(JS6>=$F$124,JS6<$G$124)*1","v":0},{"$f":"AND(JT6>=$F$124,JT6<$G$124)*1","v":0},{"$f":"AND(JU6>=$F$124,JU6<$G$124)*1","v":0},{"$f":"AND(JV6>=$F$124,JV6<$G$124)*1","v":0},{"$f":"AND(JW6>=$F$124,JW6<$G$124)*1","v":0},{"$f":"AND(JX6>=$F$124,JX6<$G$124)*1","v":0},{"$f":"AND(JY6>=$F$124,JY6<$G$124)*1","v":0},{"$f":"AND(JZ6>=$F$124,JZ6<$G$124)*1","v":0},{"$f":"AND(KA6>=$F$124,KA6<$G$124)*1","v":0},{"$f":"AND(KB6>=$F$124,KB6<$G$124)*1","v":0},{"$f":"AND(KC6>=$F$124,KC6<$G$124)*1","v":0},{"$f":"AND(KD6>=$F$124,KD6<$G$124)*1","v":0},{"$f":"AND(KE6>=$F$124,KE6<$G$124)*1","v":0},{"$f":"AND(KF6>=$F$124,KF6<$G$124)*1","v":0},{"$f":"AND(KG6>=$F$124,KG6<$G$124)*1","v":0},{"$f":"AND(KH6>=$F$124,KH6<$G$124)*1","v":0},{"$f":"AND(KI6>=$F$124,KI6<$G$124)*1","v":0},{"$f":"AND(KJ6>=$F$124,KJ6<$G$124)*1","v":0},{"$f":"AND(KK6>=$F$124,KK6<$G$124)*1","v":0},{"$f":"AND(KL6>=$F$124,KL6<$G$124)*1","v":0},{"$f":"AND(KM6>=$F$124,KM6<$G$124)*1","v":0},{"$f":"AND(KN6>=$F$124,KN6<$G$124)*1","v":0},{"$f":"AND(KO6>=$F$124,KO6<$G$124)*1","v":0},{"$f":"AND(KP6>=$F$124,KP6<$G$124)*1","v":0},{"$f":"AND(KQ6>=$F$124,KQ6<$G$124)*1","v":0},{"$f":"AND(KR6>=$F$124,KR6<$G$124)*1","v":0},{"$f":"AND(KS6>=$F$124,KS6<$G$124)*1","v":0},{"$f":"AND(KT6>=$F$124,KT6<$G$124)*1","v":0},{"$f":"AND(KU6>=$F$124,KU6<$G$124)*1","v":0},{"$f":"AND(KV6>=$F$124,KV6<$G$124)*1","v":0},{"$f":"AND(KW6>=$F$124,KW6<$G$124)*1","v":0}]
[null,null,null,"Periodic Interest Rate","% p.p.",{"$f":"Sensitivity!K23","v":4.4999999999999998E-2},1,null,null,{"$f":"$F$125/12*J5","v":3.7499999999999999E-3},{"$f":"$F$125/12*K5","v":3.7499999999999999E-3},{"$f":"$F$125/12*L5","v":3.7499999999999999E-3},{"$f":"$F$125/12*M5","v":3.7499999999999999E-3},{"$f":"$F$125/12*N5","v":3.7499999999999999E-3},{"$f":"$F$125/12*O5","v":3.7499999999999999E-3},{"$f":"$F$125/12*P5","v":3.7499999999999999E-3},{"$f":"$F$125/12*Q5","v":3.7499999999999999E-3},{"$f":"$F$125/12*R5","v":3.7499999999999999E-3},{"$f":"$F$125/12*S5","v":3.7499999999999999E-3},{"$f":"$F$125/12*T5","v":3.7499999999999999E-3},{"$f":"$F$125/12*U5","v":3.7499999999999999E-3},{"$f":"$F$125/12*V5","v":3.7499999999999999E-3},{"$f":"$F$125/12*W5","v":3.7499999999999999E-3},{"$f":"$F$125/12*X5","v":3.7499999999999999E-3},{"$f":"$F$125/12*Y5","v":3.7499999999999999E-3},{"$f":"$F$125/12*Z5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AA5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AB5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AC5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AD5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AE5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AF5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AG5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AH5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AI5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AJ5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AK5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AL5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AM5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AN5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AO5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AP5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AQ5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AR5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AS5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AT5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AU5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AV5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AW5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AX5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AY5","v":3.7499999999999999E-3},{"$f":"$F$125/12*AZ5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BA5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BB5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BC5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BD5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BE5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BF5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BG5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BH5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BI5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BJ5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BK5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BL5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BM5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BN5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BO5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BP5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BQ5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BR5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BS5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BT5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BU5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BV5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BW5","v":3.7499999999999999E-3},{"$f":"$F$125/12*BX5","v":2.2499999999999999E-2},{"$f":"$F$125/12*BY5","v":2.2499999999999999E-2},{"$f":"$F$125/12*BZ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CA5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CB5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CC5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CD5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CE5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CF5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CG5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CH5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CI5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CJ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CK5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CL5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CM5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CN5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CO5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CP5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CQ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CR5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CS5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CT5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CU5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CV5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CW5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CX5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CY5","v":2.2499999999999999E-2},{"$f":"$F$125/12*CZ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DA5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DB5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DC5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DD5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DE5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DF5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DG5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DH5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DI5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DJ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DK5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DL5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DM5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DN5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DO5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DP5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DQ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DR5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DS5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DT5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DU5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DV5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DW5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DX5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DY5","v":2.2499999999999999E-2},{"$f":"$F$125/12*DZ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EA5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EB5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EC5","v":2.2499999999999999E-2},{"$f":"$F$125/12*ED5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EE5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EF5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EG5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EH5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EI5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EJ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EK5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EL5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EM5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EN5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EO5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EP5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EQ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*ER5","v":2.2499999999999999E-2},{"$f":"$F$125/12*ES5","v":2.2499999999999999E-2},{"$f":"$F$125/12*ET5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EU5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EV5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EW5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EX5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EY5","v":2.2499999999999999E-2},{"$f":"$F$125/12*EZ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FA5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FB5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FC5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FD5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FE5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FF5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FG5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FH5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FI5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FJ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FK5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FL5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FM5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FN5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FO5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FP5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FQ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FR5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FS5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FT5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FU5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FV5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FW5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FX5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FY5","v":2.2499999999999999E-2},{"$f":"$F$125/12*FZ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GA5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GB5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GC5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GD5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GE5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GF5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GG5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GH5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GI5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GJ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GK5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GL5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GM5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GN5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GO5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GP5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GQ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GR5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GS5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GT5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GU5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GV5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GW5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GX5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GY5","v":2.2499999999999999E-2},{"$f":"$F$125/12*GZ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HA5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HB5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HC5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HD5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HE5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HF5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HG5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HH5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HI5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HJ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HK5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HL5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HM5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HN5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HO5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HP5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HQ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HR5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HS5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HT5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HU5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HV5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HW5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HX5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HY5","v":2.2499999999999999E-2},{"$f":"$F$125/12*HZ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IA5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IB5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IC5","v":2.2499999999999999E-2},{"$f":"$F$125/12*ID5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IE5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IF5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IG5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IH5","v":2.2499999999999999E-2},{"$f":"$F$125/12*II5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IJ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IK5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IL5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IM5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IN5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IO5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IP5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IQ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IR5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IS5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IT5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IU5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IV5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IW5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IX5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IY5","v":2.2499999999999999E-2},{"$f":"$F$125/12*IZ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JA5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JB5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JC5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JD5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JE5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JF5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JG5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JH5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JI5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JJ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JK5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JL5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JM5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JN5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JO5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JP5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JQ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JR5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JS5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JT5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JU5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JV5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JW5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JX5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JY5","v":2.2499999999999999E-2},{"$f":"$F$125/12*JZ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KA5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KB5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KC5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KD5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KE5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KF5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KG5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KH5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KI5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KJ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KK5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KL5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KM5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KN5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KO5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KP5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KQ5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KR5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KS5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KT5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KU5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KV5","v":2.2499999999999999E-2},{"$f":"$F$125/12*KW5","v":2.2499999999999999E-2}]
[null,null,null,"Total Debt Repayment - Flat","USD",{"$f":"G108","v":347962357.51410496},{"$f":"F125*G125/2","v":2.2499999999999999E-2},{"$f":"PMT(G126,H124,-F126)","v":10625144.538248697},null,{"$f":"$H$126*J124","v":0},{"$f":"$H$126*K124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$126*BW124","v":0},10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,0,0,0,{"$f":"$H$126*EI124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$126*GU124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$126*JG124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening Balance","USD",null,null,null,null,{"$f":"I131","v":0},{"$f":"J131","v":5163934.4262295086},10342392.418032788,15535414.822938014,20743042.603357036,25965316.836908486,31202278.7167418,36453969.551862143,41720430.767456263,47001703.905219242,52297830.623682179,57608852.698540792,62934812.022984944,68275750.608029097,73631710.582843691,79002734.195087448,84388863.811240643,89790141.916939259,95206611.117310166,100638314.13730711,106085293.82204778,111547593.13715181,117025255.16907956,122518323.1254721,128026840.335492,133550850.25016508,139090396.44272318,144645522.60894784,150216272.56751502,155802690.26034066,161404819.75292736,167022705.23471197,172656391.0194141,178305921.54538572,183971341.37596163,189652695.19981104,195350027.83129001,201063384.21079502,206792809.40511739,212538348.60779878,218300047.13948771,224077950.44829702,229872104.11016238,235682553.82920173,241509345.43807587,247352524.89834997,253212138.30085608,259088231.86605674,264980851.94440952,270890045.01673269,276815857.69457173,282758336.72056723,288717528.96882331,294693481.44527763,300686241.28807199,306695855.76792419,312722372.28850096,318765838.38679188,324826301.73348427,330903810.13333923,336998411.52556872,343110153.98421389,344075151.2922945,345042862.65530407,346013295.70652211,{"$f":"BV131","v":346986458.10069668},347962357.5141049,345166366.01992357,342307464.71712315,339384238.13500971,336395238.9547987,333338987.29303294,330213969.96887749,327018639.75492853,323751414.6111657,320410676.90166825,316994772.59370708,313502010.43881679,309930661.13544148,306278956.47274023,302545088.45512819,298727208.40711987,294823426.05803138,290831808.6060884,286750379.7614767,282577118.76786125,278309959.40188944,273946788.95018327,269485447.16331369,264923725.18623954,260259364.46468124,255490055.62688786,250613437.34024414,245627095.14215094,240528560.24460062,235315308.31185544,229984758.21062347,224534270.73211381,218961147.28533769,213262628.56100908,207435893.1653831,201478056.22335553,195386167.95013234,189157212.19076163,182788104.92680508,176275692.7494095,169616751.29802251,162807983.66397932,155846018.75817016,148727409.64198029,141448631.82067615,134006081.49839267,126396073.79385781,118614840.91597092,110658530.29833157,102523202.69179533,94204830.214112028,85699294.355680853,77002383.940434977,68109793.040846065,59017118.846016407,49719859.481803074,40213411.781894945,30493069.008738883,20554018.52318681,10391339.401709815,-4.116445779800415E-7,-4.2090658098459243E-7,-4.3037697905674577E-7,{"$f":"EH131","v":-4.4006046108552255E-7},-4.4996182145994681E-7,-4.6008596244279563E-7,-4.7043789659775852E-7,-4.8102274927120806E-7,-4.9184576112981021E-7,-5.0291229075523098E-7,-5.1422781729722364E-7,-5.2579794318641116E-7,-5.3762839690810543E-7,-5.4972503583853782E-7,-5.620938491449049E-7,-5.7474096075066528E-7,-5.8767263236755527E-7,-6.0089526659582523E-7,-6.1441541009423135E-7,-6.2823975682135152E-7,-6.4237515134983196E-7,-6.5682859225520315E-7,-6.7160723558094522E-7,-6.8671839838151651E-7,-7.0216956234510064E-7,-7.1796837749786543E-7,-7.3412266599156741E-7,-7.5064042597637769E-7,-7.6752983556084622E-7,-7.847992568609653E-7,-8.02457240140337E-7,-8.2051252804349455E-7,-8.3897405992447321E-7,-8.5785097627277385E-7,-8.7715262323891128E-7,-8.9688855726178679E-7,-9.1706854980017701E-7,-9.3770259217068097E-7,-9.5880090049452125E-7,-9.8037392075564806E-7,-1.0024323339726501E-6,-1.0249870614870347E-6,-1.048049270370493E-6,-1.0716303789538291E-6,-1.0957420624802902E-6,-1.1203962588860967E-6,-1.145605174711034E-6,-1.1713812911420323E-6,-1.197737370192728E-6,-1.2246864610220644E-6,-1.2522419063950609E-6,-1.2804173492889498E-6,-1.3092267396479512E-6,-1.3386843412900301E-6,-1.3688047389690556E-6,-1.3996028455958595E-6,-1.4310939096217662E-6,-1.463293522588256E-6,-1.4962176268464916E-6,-1.5298825234505377E-6,-1.5643048802281747E-6,-1.5995017400333086E-6,-1.635490529184058E-6,-1.6722890660906994E-6,-1.7099155700777401E-6,-1.7483886704044892E-6,-1.7877274154885903E-6,{"$f":"GT131","v":-1.8279512823370835E-6},-1.869080186189668E-6,-1.9111344903789356E-6,-1.9541350164124619E-6,-1.9981030542817425E-6,-2.0430603730030816E-6,-2.0890292313956509E-6,-2.1360323891020531E-6,-2.1840931178568491E-6,-2.2332352130086281E-6,-2.2834830053013221E-6,-2.3348613729206019E-6,-2.3873957538113156E-6,-2.4411121582720704E-6,-2.496037181833192E-6,-2.552198018424439E-6,-2.6096224738389887E-6,-2.6683389795003661E-6,-2.7283766065391242E-6,-2.7897650801862544E-6,-2.8525347944904452E-6,-2.9167168273664804E-6,-2.9823429559822261E-6,-3.0494456724918259E-6,-3.118058200122892E-6,-3.1882145096256569E-6,-3.259949336092234E-6,-3.3332981961543092E-6,-3.4082974055677813E-6,-3.4849840971930565E-6,-3.5633962393799003E-6,-3.643572654765948E-6,-3.725553039498182E-6,-3.8093779828868912E-6,-3.895088987501846E-6,-3.9827284897206373E-6,-4.072339880739352E-6,-4.1639675280559874E-6,-4.2576567974372475E-6,-4.3534540753795854E-6,-4.451406792075626E-6,-4.5515634448973278E-6,-4.6539736224075178E-6,-4.758688028911687E-6,-4.8657585095621997E-6,-4.9752380760273489E-6,-5.087180932737964E-6,-5.2016425037245681E-6,-5.3186794600583708E-6,-5.438349747909684E-6,-5.5607126172376515E-6,-5.6858286511254986E-6,-5.8137597957758221E-6,-5.9445693911807783E-6,-6.0783222024823461E-6,-6.2150844520381986E-6,-6.3549238522090584E-6,-6.4979096388837625E-6,-6.6441126057586471E-6,-6.793605139388217E-6,-6.9464612550244522E-6,-7.102756633262502E-6,-7.2625686575109081E-6,-7.4259764523049033E-6,{"$f":"JF131","v":-7.5930609224817641E-6},-7.7639047932376031E-6,-7.9385926510854498E-6,-8.1172109857348717E-6,-8.2998482329139055E-6,-8.4865948181544681E-6,-8.6775432015629439E-6,-8.8727879235981106E-6,-9.0724256518790683E-6,-9.2765552290463475E-6,-9.4852777216998902E-6,-9.6986964704381381E-6,-9.9169171410229962E-6,-1.0140047776696014E-5,-1.0368198851671674E-5,-1.0601483325834286E-5,-1.0840016700665557E-5,-1.1083917076430533E-5,-1.133330521065022E-5,-1.1588304577889851E-5,-1.1849041430892372E-5,-1.2115644863087451E-5,-1.2388246872506918E-5,-1.2666982427138324E-5,-1.2951989531748936E-5,-1.3243409296213287E-5,-1.3541386005378085E-5,-1.3846067190499093E-5,-1.4157603702285323E-5,-1.4476149785586742E-5,-1.4801863155762444E-5,-1.5134905076767099E-5,-1.5475440440994358E-5,-1.5823637850916732E-5,-1.6179669702562359E-5,-1.6543712270870012E-5,-1.6915945796964587E-5,-1.7296554577396289E-5,-1.7685727055387704E-5,-1.8083655914133926E-5,-1.849053817220194E-5,-1.8906575281076484E-5,-1.9331973224900705E-5]
[null,null,null,"Add: Debt Funding","USD",null,null,{"$f":"SUM(J129:KW129)","v":347962357.5141049},null,{"$f":"J118","v":5163934.4262295086},{"$f":"K118","v":5178457.9918032782},5193022.4049052261,5207627.7804190218,5222274.2335514501,5236961.8798333127,5251690.8351203445,5266461.2155941203,5281273.1377629787,5296126.7184629375,5311022.0748586142,5325959.3244441543,5340938.585044153,5355959.9748145901,5371023.6122437557,5386129.6161531918,5401278.1056986228,5416469.2003709003,5431703.019996943,5446979.684740684,5462299.315104018,5477662.0319277477,5493067.9563925443,5508517.2100198986,5524009.9146730797,5539546.1925580977,5555126.1662246678,5570749.9585671742,5586417.6928256443,5602129.492586717,5617885.4817846166,5633685.7847021352,5649530.5259716101,5665419.8305759057,5681353.8238494005,5697332.6314789765,5713356.3795050113,5729425.1943223691,5745539.2026814008,5761698.5316889426,5777903.3088093176,5794153.6618653433,5810449.7190393396,5826791.6088741384,5843179.4602740966,5859613.4025061177,5876093.565200666,5892620.0783527922,5909193.0723231602,5925812.6778390687,5942479.0259954911,5959192.2482561031,5975952.4764543241,5992759.8427943513,6009614.4798522107,6026516.5205767946,6043466.0982909175,6060463.3466923609,6077508.3998549329,6094601.3922295244,6111742.4586451706,964997.30808060151,967711.36300957832,970433.05121804262,973162.39417459338,{"$f":"BW118","v":975899.41340820934},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment","USD",null,null,{"$f":"SUM(J130:KW130)","v":347962357.51412421},null,{"$f":"J126-J135","v":0},{"$f":"K126-K135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW126-BW135","v":0},2795991.4941813368,2858901.3028004169,2923226.5821134271,2988999.1802109797,3056251.6617657272,3125017.3241554564,3195330.2139489539,3267225.1437628055,3340737.7094974695,3415904.3079611622,3492762.1548902886,3571349.3033753196,3651704.662701264,3733868.0176120419,3817880.0480083134,3903782.3490885003,3991617.4519429915,4081428.8446117081,4173260.9936154718,4267159.3659718195,4363170.451706185,4461341.7868695743,4561721.9770741398,4664360.7215583082,4769308.8377933698,4876618.2866437212,4986342.1980932038,5098534.8975503016,5213251.9327451838,5330550.1012319503,5450487.4785096692,5573123.4467761368,5698518.7243285999,5826735.3956259936,5957836.9420275781,6091888.273223198,6228955.75937072,6369107.2639565608,6512412.1773955831,6658941.4513869844,6808767.6340431906,6961964.9058091622,7118609.1161898691,7278777.8213041406,7442550.322283484,7610007.7045348622,7781232.877886897,7956310.6176393516,8135327.6065362375,8318372.477683302,8505535.8584311772,8696910.4152458776,8892590.8995889109,9092674.1948296614,9297259.3642133288,9506447.699908128,9720342.7731560618,9939050.4855520725,10162679.121476995,10391339.401710227,9.2620030045509341E-9,9.4703980721533296E-9,9.6834820287767793E-9,{"$f":"EI126-EI135","v":9.9013603744242566E-9},1.0124140982848803E-8,1.0351934154962902E-8,1.0584852673449567E-8,1.082301185860218E-8,1.1066529625420729E-8,1.1315526541992697E-8,1.1570125889187531E-8,1.1830453721694251E-8,1.2096638930432372E-8,1.23688133063671E-8,1.264711160576036E-8,1.2931671616889968E-8,1.3222634228269994E-8,1.3520143498406067E-8,1.3824346727120205E-8,1.4135394528480408E-8,1.4453440905371218E-8,1.4778643325742071E-8,1.5111162800571265E-8,1.5451163963584121E-8,1.5798815152764763E-8,1.615428849370197E-8,1.6517759984810266E-8,1.6889409584468498E-8,1.7269421300119039E-8,1.7657983279371718E-8,1.8055287903157583E-8,1.8461531880978626E-8,1.8876916348300647E-8,1.9301646966137412E-8,1.9735934022875502E-8,2.0179992538390202E-8,2.0634042370503982E-8,2.109830832384032E-8,2.1573020261126729E-8,2.205841321700208E-8,2.2554727514384624E-8,2.3062208883458281E-8,2.3581108583336092E-8,2.4111683526461155E-8,2.4654196405806527E-8,2.5208915824937177E-8,2.5776116430998265E-8,2.6356079050695726E-8,2.6949090829336378E-8,2.7555445372996448E-8,2.8175442893888869E-8,2.8809390359001371E-8,2.94576016420789E-8,3.0120397679025675E-8,3.0798106626803749E-8,3.1491064025906835E-8,3.2199612966489738E-8,3.2924104258235759E-8,3.3664896604046059E-8,3.4422356777637096E-8,3.5196859805133932E-8,3.5988789150749439E-8,3.6798536906641305E-8,3.7626503987040737E-8,3.8473100326749149E-8,3.9338745084101008E-8,4.0223866848493279E-8,{"$f":"GU126-GU135","v":4.1128903852584377E-8},4.2054304189267525E-8,4.3000526033526051E-8,4.3968037869280389E-8,4.4957318721339206E-8,4.5968858392569338E-8,4.7003157706402139E-8,4.806072875479619E-8,4.9142095151779104E-8,5.0247792292694128E-8,5.1378367619279744E-8,5.2534380890713544E-8,5.3716404460754602E-8,5.4925023561121583E-8,5.6160836591246821E-8,5.7424455414549877E-8,5.8716505661377242E-8,6.0037627038758237E-8,6.1388473647130289E-8,6.2769714304190727E-8,6.418203287603502E-8,6.5626128615745806E-8,6.7102716509600079E-8,6.861252763106608E-8,7.0156309502765067E-8,7.1734826466577277E-8,7.3348860062075258E-8,7.4999209413471959E-8,7.6686691625275071E-8,7.8412142186843768E-8,8.0176415386047759E-8,8.1980384732233831E-8,8.3824943388709087E-8,8.5711004614955045E-8,8.7639502218791538E-8,8.9611391018714342E-8,9.1627647316635416E-8,9.3689269381259716E-8,9.579727794233807E-8,9.7952716696040661E-8,1.0015665282170158E-7,1.0241017751018987E-7,1.0471440650416915E-7,1.0707048065051295E-7,1.0947956646514949E-7,1.1194285671061535E-7,1.1446157098660419E-7,1.1703695633380278E-7,1.1967028785131334E-7,1.223628693279679E-7,1.2511603388784716E-7,1.2793114465032371E-7,1.30809595404956E-7,1.337528113015675E-7,1.3676224955585279E-7,1.3983940017085947E-7,1.429857866747038E-7,1.4620296687488465E-7,1.4949253362956955E-7,1.5285611563623487E-7,1.5629537823805017E-7,1.5981202424840629E-7,1.6340779479399542E-7,1.6708447017686032E-7,{"$f":"JG126-JG135","v":1.7084387075583968E-7},1.7468785784784607E-7,1.7861833464942261E-7,1.8263724717903462E-7,1.8674658524056286E-7,1.9094838340847553E-7,1.9524472203516624E-7,1.9963772828095749E-7,2.0412957716727902E-7,2.0872249265354282E-7,2.1341874873824753E-7,2.1822067058485809E-7,2.231306356730174E-7,2.2815107497566029E-7,2.3328447416261266E-7,2.3853337483127143E-7,2.4390037576497503E-7,2.4938813421968699E-7,2.5499936723962994E-7,2.6073685300252163E-7,2.6660343219507839E-7,2.7260200941946763E-7,2.7873555463140566E-7,2.850071046106123E-7,2.9141976446435107E-7,2.9797670916479894E-7,3.0468118512100692E-7,3.1153651178622958E-7,3.1854608330141973E-7,3.257133701757017E-7,3.3304192100465498E-7,3.405353642272597E-7,3.4819740992237307E-7,3.5603185164562644E-7,3.6404256830765308E-7,3.7223352609457522E-7,3.8060878043170319E-7,3.8917247799141651E-7,3.9792885874622332E-7,4.0688225806801334E-7,4.1603710887454363E-7,4.2539794382422085E-7,4.3496939756026583E-7]
[null,null,null,"Closing Balance","USD",null,null,null,null,{"$f":"J128+J129-J130","v":5163934.4262295086},{"$f":"K128+K129-K130","v":10342392.418032788},15535414.822938014,20743042.603357036,25965316.836908486,31202278.7167418,36453969.551862143,41720430.767456263,47001703.905219242,52297830.623682179,57608852.698540792,62934812.022984944,68275750.608029097,73631710.582843691,79002734.195087448,84388863.811240643,89790141.916939259,95206611.117310166,100638314.13730711,106085293.82204778,111547593.13715181,117025255.16907956,122518323.1254721,128026840.335492,133550850.25016508,139090396.44272318,144645522.60894784,150216272.56751502,155802690.26034066,161404819.75292736,167022705.23471197,172656391.0194141,178305921.54538572,183971341.37596163,189652695.19981104,195350027.83129001,201063384.21079502,206792809.40511739,212538348.60779878,218300047.13948771,224077950.44829702,229872104.11016238,235682553.82920173,241509345.43807587,247352524.89834997,253212138.30085608,259088231.86605674,264980851.94440952,270890045.01673269,276815857.69457173,282758336.72056723,288717528.96882331,294693481.44527763,300686241.28807199,306695855.76792419,312722372.28850096,318765838.38679188,324826301.73348427,330903810.13333923,336998411.52556872,343110153.98421389,344075151.2922945,345042862.65530407,346013295.70652211,346986458.10069668,{"$f":"BW128+BW129-BW130","v":347962357.5141049},345166366.01992357,342307464.71712315,339384238.13500971,336395238.9547987,333338987.29303294,330213969.96887749,327018639.75492853,323751414.6111657,320410676.90166825,316994772.59370708,313502010.43881679,309930661.13544148,306278956.47274023,302545088.45512819,298727208.40711987,294823426.05803138,290831808.6060884,286750379.7614767,282577118.76786125,278309959.40188944,273946788.95018327,269485447.16331369,264923725.18623954,260259364.46468124,255490055.62688786,250613437.34024414,245627095.14215094,240528560.24460062,235315308.31185544,229984758.21062347,224534270.73211381,218961147.28533769,213262628.56100908,207435893.1653831,201478056.22335553,195386167.95013234,189157212.19076163,182788104.92680508,176275692.7494095,169616751.29802251,162807983.66397932,155846018.75817016,148727409.64198029,141448631.82067615,134006081.49839267,126396073.79385781,118614840.91597092,110658530.29833157,102523202.69179533,94204830.214112028,85699294.355680853,77002383.940434977,68109793.040846065,59017118.846016407,49719859.481803074,40213411.781894945,30493069.008738883,20554018.52318681,10391339.401709815,-4.116445779800415E-7,-4.2090658098459243E-7,-4.3037697905674577E-7,-4.4006046108552255E-7,{"$f":"EI128+EI129-EI130","v":-4.4996182145994681E-7},-4.6008596244279563E-7,-4.7043789659775852E-7,-4.8102274927120806E-7,-4.9184576112981021E-7,-5.0291229075523098E-7,-5.1422781729722364E-7,-5.2579794318641116E-7,-5.3762839690810543E-7,-5.4972503583853782E-7,-5.620938491449049E-7,-5.7474096075066528E-7,-5.8767263236755527E-7,-6.0089526659582523E-7,-6.1441541009423135E-7,-6.2823975682135152E-7,-6.4237515134983196E-7,-6.5682859225520315E-7,-6.7160723558094522E-7,-6.8671839838151651E-7,-7.0216956234510064E-7,-7.1796837749786543E-7,-7.3412266599156741E-7,-7.5064042597637769E-7,-7.6752983556084622E-7,-7.847992568609653E-7,-8.02457240140337E-7,-8.2051252804349455E-7,-8.3897405992447321E-7,-8.5785097627277385E-7,-8.7715262323891128E-7,-8.9688855726178679E-7,-9.1706854980017701E-7,-9.3770259217068097E-7,-9.5880090049452125E-7,-9.8037392075564806E-7,-1.0024323339726501E-6,-1.0249870614870347E-6,-1.048049270370493E-6,-1.0716303789538291E-6,-1.0957420624802902E-6,-1.1203962588860967E-6,-1.145605174711034E-6,-1.1713812911420323E-6,-1.197737370192728E-6,-1.2246864610220644E-6,-1.2522419063950609E-6,-1.2804173492889498E-6,-1.3092267396479512E-6,-1.3386843412900301E-6,-1.3688047389690556E-6,-1.3996028455958595E-6,-1.4310939096217662E-6,-1.463293522588256E-6,-1.4962176268464916E-6,-1.5298825234505377E-6,-1.5643048802281747E-6,-1.5995017400333086E-6,-1.635490529184058E-6,-1.6722890660906994E-6,-1.7099155700777401E-6,-1.7483886704044892E-6,-1.7877274154885903E-6,-1.8279512823370835E-6,{"$f":"GU128+GU129-GU130","v":-1.869080186189668E-6},-1.9111344903789356E-6,-1.9541350164124619E-6,-1.9981030542817425E-6,-2.0430603730030816E-6,-2.0890292313956509E-6,-2.1360323891020531E-6,-2.1840931178568491E-6,-2.2332352130086281E-6,-2.2834830053013221E-6,-2.3348613729206019E-6,-2.3873957538113156E-6,-2.4411121582720704E-6,-2.496037181833192E-6,-2.552198018424439E-6,-2.6096224738389887E-6,-2.6683389795003661E-6,-2.7283766065391242E-6,-2.7897650801862544E-6,-2.8525347944904452E-6,-2.9167168273664804E-6,-2.9823429559822261E-6,-3.0494456724918259E-6,-3.118058200122892E-6,-3.1882145096256569E-6,-3.259949336092234E-6,-3.3332981961543092E-6,-3.4082974055677813E-6,-3.4849840971930565E-6,-3.5633962393799003E-6,-3.643572654765948E-6,-3.725553039498182E-6,-3.8093779828868912E-6,-3.895088987501846E-6,-3.9827284897206373E-6,-4.072339880739352E-6,-4.1639675280559874E-6,-4.2576567974372475E-6,-4.3534540753795854E-6,-4.451406792075626E-6,-4.5515634448973278E-6,-4.6539736224075178E-6,-4.758688028911687E-6,-4.8657585095621997E-6,-4.9752380760273489E-6,-5.087180932737964E-6,-5.2016425037245681E-6,-5.3186794600583708E-6,-5.438349747909684E-6,-5.5607126172376515E-6,-5.6858286511254986E-6,-5.8137597957758221E-6,-5.9445693911807783E-6,-6.0783222024823461E-6,-6.2150844520381986E-6,-6.3549238522090584E-6,-6.4979096388837625E-6,-6.6441126057586471E-6,-6.793605139388217E-6,-6.9464612550244522E-6,-7.102756633262502E-6,-7.2625686575109081E-6,-7.4259764523049033E-6,-7.5930609224817641E-6,{"$f":"JG128+JG129-JG130","v":-7.7639047932376031E-6},-7.9385926510854498E-6,-8.1172109857348717E-6,-8.2998482329139055E-6,-8.4865948181544681E-6,-8.6775432015629439E-6,-8.8727879235981106E-6,-9.0724256518790683E-6,-9.2765552290463475E-6,-9.4852777216998902E-6,-9.6986964704381381E-6,-9.9169171410229962E-6,-1.0140047776696014E-5,-1.0368198851671674E-5,-1.0601483325834286E-5,-1.0840016700665557E-5,-1.1083917076430533E-5,-1.133330521065022E-5,-1.1588304577889851E-5,-1.1849041430892372E-5,-1.2115644863087451E-5,-1.2388246872506918E-5,-1.2666982427138324E-5,-1.2951989531748936E-5,-1.3243409296213287E-5,-1.3541386005378085E-5,-1.3846067190499093E-5,-1.4157603702285323E-5,-1.4476149785586742E-5,-1.4801863155762444E-5,-1.5134905076767099E-5,-1.5475440440994358E-5,-1.5823637850916732E-5,-1.6179669702562359E-5,-1.6543712270870012E-5,-1.6915945796964587E-5,-1.7296554577396289E-5,-1.7685727055387704E-5,-1.8083655914133926E-5,-1.849053817220194E-5,-1.8906575281076484E-5,-1.9331973224900705E-5,-1.9766942622460973E-5]
[]
[null,null,null,"Interest Cost","USD",null,null,null,null,{"$f":"J128*J125","v":0},{"$f":"K128*K125","v":19364.754098360656},38783.971567622953,58257.805586017552,77786.409762588883,97369.938138406811,117008.54518778175,136702.38581948302,156451.61537796099,176256.38964457216,196116.86483880816,216033.19761952796,236005.54508619354,256034.0647801091,276118.91468566383,296260.25323157792,316458.2392921524,336713.03218852222,357024.79168991314,377393.67801490164,397819.85183267918,418303.47426431929,438844.7068840483,459443.71172052034,480100.65125809499,500815.68843811902,521588.98666021193,542420.70978355443,563311.0221281813,584260.08847627742,605268.07407347753,626335.14463016985,647461.46632280282,668647.20579519647,689892.53015985608,711197.60699929134,732562.60436733754,753987.69079048128,775473.03526919021,797018.80727924546,818625.17677307886,840292.31418111385,862020.39041310886,883809.57685950643,905660.04539278452,927571.96836881235,949545.51862821029,971580.8694977127,993678.19479153561,1015837.6688127476,1038059.4663546439,1060343.762702127,1082690.7336330875,1105100.555419791,1127573.40483027,1150109.4591297156,1172708.8960818786,1195371.8939504696,1218098.6315005659,1240889.2880000221,1263744.0432208828,1286663.077440802,1290281.8173461044,1293910.7349573902,1297549.8588994578,{"$f":"BW128*BW125","v":1301199.2178776124},7829153.0440673605,7766243.2354482803,7701917.9561352702,7636145.3580377176,7568892.8764829701,7500127.2140932409,7429814.3242997434,7357919.3944858918,7284406.8287512278,7209240.2302875351,7132382.3833584087,7053795.2348733777,6973439.8755474333,6891276.5206366554,6807264.4902403839,6721362.189160197,6633527.0863057058,6543715.6936369892,6451883.5446332255,6357985.1722768778,6261974.0865425123,6163802.751379123,6063422.5611745575,5960783.8166903891,5855835.7004553275,5748526.2516049761,5638802.3401554935,5526609.6406983957,5411892.6055035135,5294594.437016747,5174657.0597390281,5052021.0914725605,4926625.8139200974,4798409.1426227037,4667307.5962211192,4533256.2650254993,4396188.7788779773,4256037.2742921365,4112732.3608531142,3966203.0868617133,3816376.9042055062,3663179.6324395346,3506535.4220588286,3346366.7169445562,3182594.2159652133,3015136.8337138351,2843911.6603618008,2668833.9206093457,2489816.9317124602,2306772.0605653948,2119608.6798175205,1928234.123002819,1732553.6386597869,1532470.3434190364,1327885.1740353692,1118696.8383405691,904801.76509263623,686094.05269662489,462465.41677170323,233805.13653847083,-9.2620030045509341E-9,-9.4703980721533296E-9,-9.6834820287767793E-9,{"$f":"EI128*EI125","v":-9.9013603744242566E-9},-1.0124140982848803E-8,-1.0351934154962902E-8,-1.0584852673449567E-8,-1.082301185860218E-8,-1.1066529625420729E-8,-1.1315526541992697E-8,-1.1570125889187531E-8,-1.1830453721694251E-8,-1.2096638930432372E-8,-1.23688133063671E-8,-1.264711160576036E-8,-1.2931671616889968E-8,-1.3222634228269994E-8,-1.3520143498406067E-8,-1.3824346727120205E-8,-1.4135394528480408E-8,-1.4453440905371218E-8,-1.4778643325742071E-8,-1.5111162800571265E-8,-1.5451163963584121E-8,-1.5798815152764763E-8,-1.615428849370197E-8,-1.6517759984810266E-8,-1.6889409584468498E-8,-1.7269421300119039E-8,-1.7657983279371718E-8,-1.8055287903157583E-8,-1.8461531880978626E-8,-1.8876916348300647E-8,-1.9301646966137412E-8,-1.9735934022875502E-8,-2.0179992538390202E-8,-2.0634042370503982E-8,-2.109830832384032E-8,-2.1573020261126729E-8,-2.205841321700208E-8,-2.2554727514384624E-8,-2.3062208883458281E-8,-2.3581108583336092E-8,-2.4111683526461155E-8,-2.4654196405806527E-8,-2.5208915824937177E-8,-2.5776116430998265E-8,-2.6356079050695726E-8,-2.6949090829336378E-8,-2.7555445372996448E-8,-2.8175442893888869E-8,-2.8809390359001371E-8,-2.94576016420789E-8,-3.0120397679025675E-8,-3.0798106626803749E-8,-3.1491064025906835E-8,-3.2199612966489738E-8,-3.2924104258235759E-8,-3.3664896604046059E-8,-3.4422356777637096E-8,-3.5196859805133932E-8,-3.5988789150749439E-8,-3.6798536906641305E-8,-3.7626503987040737E-8,-3.8473100326749149E-8,-3.9338745084101008E-8,-4.0223866848493279E-8,{"$f":"GU128*GU125","v":-4.1128903852584377E-8},-4.2054304189267525E-8,-4.3000526033526051E-8,-4.3968037869280389E-8,-4.4957318721339206E-8,-4.5968858392569338E-8,-4.7003157706402139E-8,-4.806072875479619E-8,-4.9142095151779104E-8,-5.0247792292694128E-8,-5.1378367619279744E-8,-5.2534380890713544E-8,-5.3716404460754602E-8,-5.4925023561121583E-8,-5.6160836591246821E-8,-5.7424455414549877E-8,-5.8716505661377242E-8,-6.0037627038758237E-8,-6.1388473647130289E-8,-6.2769714304190727E-8,-6.418203287603502E-8,-6.5626128615745806E-8,-6.7102716509600079E-8,-6.861252763106608E-8,-7.0156309502765067E-8,-7.1734826466577277E-8,-7.3348860062075258E-8,-7.4999209413471959E-8,-7.6686691625275071E-8,-7.8412142186843768E-8,-8.0176415386047759E-8,-8.1980384732233831E-8,-8.3824943388709087E-8,-8.5711004614955045E-8,-8.7639502218791538E-8,-8.9611391018714342E-8,-9.1627647316635416E-8,-9.3689269381259716E-8,-9.579727794233807E-8,-9.7952716696040661E-8,-1.0015665282170158E-7,-1.0241017751018987E-7,-1.0471440650416915E-7,-1.0707048065051295E-7,-1.0947956646514949E-7,-1.1194285671061535E-7,-1.1446157098660419E-7,-1.1703695633380278E-7,-1.1967028785131334E-7,-1.223628693279679E-7,-1.2511603388784716E-7,-1.2793114465032371E-7,-1.30809595404956E-7,-1.337528113015675E-7,-1.3676224955585279E-7,-1.3983940017085947E-7,-1.429857866747038E-7,-1.4620296687488465E-7,-1.4949253362956955E-7,-1.5285611563623487E-7,-1.5629537823805017E-7,-1.5981202424840629E-7,-1.6340779479399542E-7,-1.6708447017686032E-7,{"$f":"JG128*JG125","v":-1.7084387075583968E-7},-1.7468785784784607E-7,-1.7861833464942261E-7,-1.8263724717903462E-7,-1.8674658524056286E-7,-1.9094838340847553E-7,-1.9524472203516624E-7,-1.9963772828095749E-7,-2.0412957716727902E-7,-2.0872249265354282E-7,-2.1341874873824753E-7,-2.1822067058485809E-7,-2.231306356730174E-7,-2.2815107497566029E-7,-2.3328447416261266E-7,-2.3853337483127143E-7,-2.4390037576497503E-7,-2.4938813421968699E-7,-2.5499936723962994E-7,-2.6073685300252163E-7,-2.6660343219507839E-7,-2.7260200941946763E-7,-2.7873555463140566E-7,-2.850071046106123E-7,-2.9141976446435107E-7,-2.9797670916479894E-7,-3.0468118512100692E-7,-3.1153651178622958E-7,-3.1854608330141973E-7,-3.257133701757017E-7,-3.3304192100465498E-7,-3.405353642272597E-7,-3.4819740992237307E-7,-3.5603185164562644E-7,-3.6404256830765308E-7,-3.7223352609457522E-7,-3.8060878043170319E-7,-3.8917247799141651E-7,-3.9792885874622332E-7,-4.0688225806801334E-7,-4.1603710887454363E-7,-4.2539794382422085E-7,-4.3496939756026583E-7]
[null,null,null,"Interest During Construction","USD",null,null,{"$f":"SUM(J134:KW134)","v":43949810.018806651},null,{"$f":"J133*J4","v":0},{"$f":"K133*K4","v":19364.754098360656},{"$f":"L133*L4","v":38783.971567622953},{"$f":"M133*M4","v":58257.805586017552},{"$f":"N133*N4","v":77786.409762588883},{"$f":"O133*O4","v":97369.938138406811},{"$f":"P133*P4","v":117008.54518778175},{"$f":"Q133*Q4","v":136702.38581948302},{"$f":"R133*R4","v":156451.61537796099},{"$f":"S133*S4","v":176256.38964457216},{"$f":"T133*T4","v":196116.86483880816},{"$f":"U133*U4","v":216033.19761952796},{"$f":"V133*V4","v":236005.54508619354},{"$f":"W133*W4","v":256034.0647801091},{"$f":"X133*X4","v":276118.91468566383},{"$f":"Y133*Y4","v":296260.25323157792},{"$f":"Z133*Z4","v":316458.2392921524},{"$f":"AA133*AA4","v":336713.03218852222},{"$f":"AB133*AB4","v":357024.79168991314},{"$f":"AC133*AC4","v":377393.67801490164},{"$f":"AD133*AD4","v":397819.85183267918},{"$f":"AE133*AE4","v":418303.47426431929},{"$f":"AF133*AF4","v":438844.7068840483},{"$f":"AG133*AG4","v":459443.71172052034},{"$f":"AH133*AH4","v":480100.65125809499},{"$f":"AI133*AI4","v":500815.68843811902},{"$f":"AJ133*AJ4","v":521588.98666021193},{"$f":"AK133*AK4","v":542420.70978355443},{"$f":"AL133*AL4","v":563311.0221281813},{"$f":"AM133*AM4","v":584260.08847627742},{"$f":"AN133*AN4","v":605268.07407347753},{"$f":"AO133*AO4","v":626335.14463016985},{"$f":"AP133*AP4","v":647461.46632280282},{"$f":"AQ133*AQ4","v":668647.20579519647},{"$f":"AR133*AR4","v":689892.53015985608},{"$f":"AS133*AS4","v":711197.60699929134},{"$f":"AT133*AT4","v":732562.60436733754},{"$f":"AU133*AU4","v":753987.69079048128},{"$f":"AV133*AV4","v":775473.03526919021},{"$f":"AW133*AW4","v":797018.80727924546},{"$f":"AX133*AX4","v":818625.17677307886},{"$f":"AY133*AY4","v":840292.31418111385},{"$f":"AZ133*AZ4","v":862020.39041310886},{"$f":"BA133*BA4","v":883809.57685950643},{"$f":"BB133*BB4","v":905660.04539278452},{"$f":"BC133*BC4","v":927571.96836881235},{"$f":"BD133*BD4","v":949545.51862821029},{"$f":"BE133*BE4","v":971580.8694977127},{"$f":"BF133*BF4","v":993678.19479153561},{"$f":"BG133*BG4","v":1015837.6688127476},{"$f":"BH133*BH4","v":1038059.4663546439},{"$f":"BI133*BI4","v":1060343.762702127},{"$f":"BJ133*BJ4","v":1082690.7336330875},{"$f":"BK133*BK4","v":1105100.555419791},{"$f":"BL133*BL4","v":1127573.40483027},{"$f":"BM133*BM4","v":1150109.4591297156},{"$f":"BN133*BN4","v":1172708.8960818786},{"$f":"BO133*BO4","v":1195371.8939504696},{"$f":"BP133*BP4","v":1218098.6315005659},{"$f":"BQ133*BQ4","v":1240889.2880000221},{"$f":"BR133*BR4","v":1263744.0432208828},{"$f":"BS133*BS4","v":1286663.077440802},{"$f":"BT133*BT4","v":1290281.8173461044},{"$f":"BU133*BU4","v":1293910.7349573902},{"$f":"BV133*BV4","v":1297549.8588994578},{"$f":"BW133*BW4","v":1301199.2178776124},{"$f":"BX133*BX4","v":0},{"$f":"BY133*BY4","v":0},{"$f":"BZ133*BZ4","v":0},{"$f":"CA133*CA4","v":0},{"$f":"CB133*CB4","v":0},{"$f":"CC133*CC4","v":0},{"$f":"CD133*CD4","v":0},{"$f":"CE133*CE4","v":0},{"$f":"CF133*CF4","v":0},{"$f":"CG133*CG4","v":0},{"$f":"CH133*CH4","v":0},{"$f":"CI133*CI4","v":0},{"$f":"CJ133*CJ4","v":0},{"$f":"CK133*CK4","v":0},{"$f":"CL133*CL4","v":0},{"$f":"CM133*CM4","v":0},{"$f":"CN133*CN4","v":0},{"$f":"CO133*CO4","v":0},{"$f":"CP133*CP4","v":0},{"$f":"CQ133*CQ4","v":0},{"$f":"CR133*CR4","v":0},{"$f":"CS133*CS4","v":0},{"$f":"CT133*CT4","v":0},{"$f":"CU133*CU4","v":0},{"$f":"CV133*CV4","v":0},{"$f":"CW133*CW4","v":0},{"$f":"CX133*CX4","v":0},{"$f":"CY133*CY4","v":0},{"$f":"CZ133*CZ4","v":0},{"$f":"DA133*DA4","v":0},{"$f":"DB133*DB4","v":0},{"$f":"DC133*DC4","v":0},{"$f":"DD133*DD4","v":0},{"$f":"DE133*DE4","v":0},{"$f":"DF133*DF4","v":0},{"$f":"DG133*DG4","v":0},{"$f":"DH133*DH4","v":0},{"$f":"DI133*DI4","v":0},{"$f":"DJ133*DJ4","v":0},{"$f":"DK133*DK4","v":0},{"$f":"DL133*DL4","v":0},{"$f":"DM133*DM4","v":0},{"$f":"DN133*DN4","v":0},{"$f":"DO133*DO4","v":0},{"$f":"DP133*DP4","v":0},{"$f":"DQ133*DQ4","v":0},{"$f":"DR133*DR4","v":0},{"$f":"DS133*DS4","v":0},{"$f":"DT133*DT4","v":0},{"$f":"DU133*DU4","v":0},{"$f":"DV133*DV4","v":0},{"$f":"DW133*DW4","v":0},{"$f":"DX133*DX4","v":0},{"$f":"DY133*DY4","v":0},{"$f":"DZ133*DZ4","v":0},{"$f":"EA133*EA4","v":0},{"$f":"EB133*EB4","v":0},{"$f":"EC133*EC4","v":0},{"$f":"ED133*ED4","v":0},{"$f":"EE133*EE4","v":0},{"$f":"EF133*EF4","v":0},{"$f":"EG133*EG4","v":0},{"$f":"EH133*EH4","v":0},{"$f":"EI133*EI4","v":0},{"$f":"EJ133*EJ4","v":0},{"$f":"EK133*EK4","v":0},{"$f":"EL133*EL4","v":0},{"$f":"EM133*EM4","v":0},{"$f":"EN133*EN4","v":0},{"$f":"EO133*EO4","v":0},{"$f":"EP133*EP4","v":0},{"$f":"EQ133*EQ4","v":0},{"$f":"ER133*ER4","v":0},{"$f":"ES133*ES4","v":0},{"$f":"ET133*ET4","v":0},{"$f":"EU133*EU4","v":0},{"$f":"EV133*EV4","v":0},{"$f":"EW133*EW4","v":0},{"$f":"EX133*EX4","v":0},{"$f":"EY133*EY4","v":0},{"$f":"EZ133*EZ4","v":0},{"$f":"FA133*FA4","v":0},{"$f":"FB133*FB4","v":0},{"$f":"FC133*FC4","v":0},{"$f":"FD133*FD4","v":0},{"$f":"FE133*FE4","v":0},{"$f":"FF133*FF4","v":0},{"$f":"FG133*FG4","v":0},{"$f":"FH133*FH4","v":0},{"$f":"FI133*FI4","v":0},{"$f":"FJ133*FJ4","v":0},{"$f":"FK133*FK4","v":0},{"$f":"FL133*FL4","v":0},{"$f":"FM133*FM4","v":0},{"$f":"FN133*FN4","v":0},{"$f":"FO133*FO4","v":0},{"$f":"FP133*FP4","v":0},{"$f":"FQ133*FQ4","v":0},{"$f":"FR133*FR4","v":0},{"$f":"FS133*FS4","v":0},{"$f":"FT133*FT4","v":0},{"$f":"FU133*FU4","v":0},{"$f":"FV133*FV4","v":0},{"$f":"FW133*FW4","v":0},{"$f":"FX133*FX4","v":0},{"$f":"FY133*FY4","v":0},{"$f":"FZ133*FZ4","v":0},{"$f":"GA133*GA4","v":0},{"$f":"GB133*GB4","v":0},{"$f":"GC133*GC4","v":0},{"$f":"GD133*GD4","v":0},{"$f":"GE133*GE4","v":0},{"$f":"GF133*GF4","v":0},{"$f":"GG133*GG4","v":0},{"$f":"GH133*GH4","v":0},{"$f":"GI133*GI4","v":0},{"$f":"GJ133*GJ4","v":0},{"$f":"GK133*GK4","v":0},{"$f":"GL133*GL4","v":0},{"$f":"GM133*GM4","v":0},{"$f":"GN133*GN4","v":0},{"$f":"GO133*GO4","v":0},{"$f":"GP133*GP4","v":0},{"$f":"GQ133*GQ4","v":0},{"$f":"GR133*GR4","v":0},{"$f":"GS133*GS4","v":0},{"$f":"GT133*GT4","v":0},{"$f":"GU133*GU4","v":0},{"$f":"GV133*GV4","v":0},{"$f":"GW133*GW4","v":0},{"$f":"GX133*GX4","v":0},{"$f":"GY133*GY4","v":0},{"$f":"GZ133*GZ4","v":0},{"$f":"HA133*HA4","v":0},{"$f":"HB133*HB4","v":0},{"$f":"HC133*HC4","v":0},{"$f":"HD133*HD4","v":0},{"$f":"HE133*HE4","v":0},{"$f":"HF133*HF4","v":0},{"$f":"HG133*HG4","v":0},{"$f":"HH133*HH4","v":0},{"$f":"HI133*HI4","v":0},{"$f":"HJ133*HJ4","v":0},{"$f":"HK133*HK4","v":0},{"$f":"HL133*HL4","v":0},{"$f":"HM133*HM4","v":0},{"$f":"HN133*HN4","v":0},{"$f":"HO133*HO4","v":0},{"$f":"HP133*HP4","v":0},{"$f":"HQ133*HQ4","v":0},{"$f":"HR133*HR4","v":0},{"$f":"HS133*HS4","v":0},{"$f":"HT133*HT4","v":0},{"$f":"HU133*HU4","v":0},{"$f":"HV133*HV4","v":0},{"$f":"HW133*HW4","v":0},{"$f":"HX133*HX4","v":0},{"$f":"HY133*HY4","v":0},{"$f":"HZ133*HZ4","v":0},{"$f":"IA133*IA4","v":0},{"$f":"IB133*IB4","v":0},{"$f":"IC133*IC4","v":0},{"$f":"ID133*ID4","v":0},{"$f":"IE133*IE4","v":0},{"$f":"IF133*IF4","v":0},{"$f":"IG133*IG4","v":0},{"$f":"IH133*IH4","v":0},{"$f":"II133*II4","v":0},{"$f":"IJ133*IJ4","v":0},{"$f":"IK133*IK4","v":0},{"$f":"IL133*IL4","v":0},{"$f":"IM133*IM4","v":0},{"$f":"IN133*IN4","v":0},{"$f":"IO133*IO4","v":0},{"$f":"IP133*IP4","v":0},{"$f":"IQ133*IQ4","v":0},{"$f":"IR133*IR4","v":0},{"$f":"IS133*IS4","v":0},{"$f":"IT133*IT4","v":0},{"$f":"IU133*IU4","v":0},{"$f":"IV133*IV4","v":0},{"$f":"IW133*IW4","v":0},{"$f":"IX133*IX4","v":0},{"$f":"IY133*IY4","v":0},{"$f":"IZ133*IZ4","v":0},{"$f":"JA133*JA4","v":0},{"$f":"JB133*JB4","v":0},{"$f":"JC133*JC4","v":0},{"$f":"JD133*JD4","v":0},{"$f":"JE133*JE4","v":0},{"$f":"JF133*JF4","v":0},{"$f":"JG133*JG4","v":0},{"$f":"JH133*JH4","v":0},{"$f":"JI133*JI4","v":0},{"$f":"JJ133*JJ4","v":0},{"$f":"JK133*JK4","v":0},{"$f":"JL133*JL4","v":0},{"$f":"JM133*JM4","v":0},{"$f":"JN133*JN4","v":0},{"$f":"JO133*JO4","v":0},{"$f":"JP133*JP4","v":0},{"$f":"JQ133*JQ4","v":0},{"$f":"JR133*JR4","v":0},{"$f":"JS133*JS4","v":0},{"$f":"JT133*JT4","v":0},{"$f":"JU133*JU4","v":0},{"$f":"JV133*JV4","v":0},{"$f":"JW133*JW4","v":0},{"$f":"JX133*JX4","v":0},{"$f":"JY133*JY4","v":0},{"$f":"JZ133*JZ4","v":0},{"$f":"KA133*KA4","v":0},{"$f":"KB133*KB4","v":0},{"$f":"KC133*KC4","v":0},{"$f":"KD133*KD4","v":0},{"$f":"KE133*KE4","v":0},{"$f":"KF133*KF4","v":0},{"$f":"KG133*KG4","v":0},{"$f":"KH133*KH4","v":0},{"$f":"KI133*KI4","v":0},{"$f":"KJ133*KJ4","v":0},{"$f":"KK133*KK4","v":0},{"$f":"KL133*KL4","v":0},{"$f":"KM133*KM4","v":0},{"$f":"KN133*KN4","v":0},{"$f":"KO133*KO4","v":0},{"$f":"KP133*KP4","v":0},{"$f":"KQ133*KQ4","v":0},{"$f":"KR133*KR4","v":0},{"$f":"KS133*KS4","v":0},{"$f":"KT133*KT4","v":0},{"$f":"KU133*KU4","v":0},{"$f":"KV133*KV4","v":0},{"$f":"KW133*KW4","v":0}]
[null,null,null,"Interest Expense","USD",null,null,null,null,{"$f":"J133-J134","v":0},{"$f":"K133-K134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW133-BW134","v":0},7829153.0440673605,7766243.2354482803,7701917.9561352702,7636145.3580377176,7568892.8764829701,7500127.2140932409,7429814.3242997434,7357919.3944858918,7284406.8287512278,7209240.2302875351,7132382.3833584087,7053795.2348733777,6973439.8755474333,6891276.5206366554,6807264.4902403839,6721362.189160197,6633527.0863057058,6543715.6936369892,6451883.5446332255,6357985.1722768778,6261974.0865425123,6163802.751379123,6063422.5611745575,5960783.8166903891,5855835.7004553275,5748526.2516049761,5638802.3401554935,5526609.6406983957,5411892.6055035135,5294594.437016747,5174657.0597390281,5052021.0914725605,4926625.8139200974,4798409.1426227037,4667307.5962211192,4533256.2650254993,4396188.7788779773,4256037.2742921365,4112732.3608531142,3966203.0868617133,3816376.9042055062,3663179.6324395346,3506535.4220588286,3346366.7169445562,3182594.2159652133,3015136.8337138351,2843911.6603618008,2668833.9206093457,2489816.9317124602,2306772.0605653948,2119608.6798175205,1928234.123002819,1732553.6386597869,1532470.3434190364,1327885.1740353692,1118696.8383405691,904801.76509263623,686094.05269662489,462465.41677170323,233805.13653847083,-9.2620030045509341E-9,-9.4703980721533296E-9,-9.6834820287767793E-9,{"$f":"EI133-EI134","v":-9.9013603744242566E-9},-1.0124140982848803E-8,-1.0351934154962902E-8,-1.0584852673449567E-8,-1.082301185860218E-8,-1.1066529625420729E-8,-1.1315526541992697E-8,-1.1570125889187531E-8,-1.1830453721694251E-8,-1.2096638930432372E-8,-1.23688133063671E-8,-1.264711160576036E-8,-1.2931671616889968E-8,-1.3222634228269994E-8,-1.3520143498406067E-8,-1.3824346727120205E-8,-1.4135394528480408E-8,-1.4453440905371218E-8,-1.4778643325742071E-8,-1.5111162800571265E-8,-1.5451163963584121E-8,-1.5798815152764763E-8,-1.615428849370197E-8,-1.6517759984810266E-8,-1.6889409584468498E-8,-1.7269421300119039E-8,-1.7657983279371718E-8,-1.8055287903157583E-8,-1.8461531880978626E-8,-1.8876916348300647E-8,-1.9301646966137412E-8,-1.9735934022875502E-8,-2.0179992538390202E-8,-2.0634042370503982E-8,-2.109830832384032E-8,-2.1573020261126729E-8,-2.205841321700208E-8,-2.2554727514384624E-8,-2.3062208883458281E-8,-2.3581108583336092E-8,-2.4111683526461155E-8,-2.4654196405806527E-8,-2.5208915824937177E-8,-2.5776116430998265E-8,-2.6356079050695726E-8,-2.6949090829336378E-8,-2.7555445372996448E-8,-2.8175442893888869E-8,-2.8809390359001371E-8,-2.94576016420789E-8,-3.0120397679025675E-8,-3.0798106626803749E-8,-3.1491064025906835E-8,-3.2199612966489738E-8,-3.2924104258235759E-8,-3.3664896604046059E-8,-3.4422356777637096E-8,-3.5196859805133932E-8,-3.5988789150749439E-8,-3.6798536906641305E-8,-3.7626503987040737E-8,-3.8473100326749149E-8,-3.9338745084101008E-8,-4.0223866848493279E-8,{"$f":"GU133-GU134","v":-4.1128903852584377E-8},-4.2054304189267525E-8,-4.3000526033526051E-8,-4.3968037869280389E-8,-4.4957318721339206E-8,-4.5968858392569338E-8,-4.7003157706402139E-8,-4.806072875479619E-8,-4.9142095151779104E-8,-5.0247792292694128E-8,-5.1378367619279744E-8,-5.2534380890713544E-8,-5.3716404460754602E-8,-5.4925023561121583E-8,-5.6160836591246821E-8,-5.7424455414549877E-8,-5.8716505661377242E-8,-6.0037627038758237E-8,-6.1388473647130289E-8,-6.2769714304190727E-8,-6.418203287603502E-8,-6.5626128615745806E-8,-6.7102716509600079E-8,-6.861252763106608E-8,-7.0156309502765067E-8,-7.1734826466577277E-8,-7.3348860062075258E-8,-7.4999209413471959E-8,-7.6686691625275071E-8,-7.8412142186843768E-8,-8.0176415386047759E-8,-8.1980384732233831E-8,-8.3824943388709087E-8,-8.5711004614955045E-8,-8.7639502218791538E-8,-8.9611391018714342E-8,-9.1627647316635416E-8,-9.3689269381259716E-8,-9.579727794233807E-8,-9.7952716696040661E-8,-1.0015665282170158E-7,-1.0241017751018987E-7,-1.0471440650416915E-7,-1.0707048065051295E-7,-1.0947956646514949E-7,-1.1194285671061535E-7,-1.1446157098660419E-7,-1.1703695633380278E-7,-1.1967028785131334E-7,-1.223628693279679E-7,-1.2511603388784716E-7,-1.2793114465032371E-7,-1.30809595404956E-7,-1.337528113015675E-7,-1.3676224955585279E-7,-1.3983940017085947E-7,-1.429857866747038E-7,-1.4620296687488465E-7,-1.4949253362956955E-7,-1.5285611563623487E-7,-1.5629537823805017E-7,-1.5981202424840629E-7,-1.6340779479399542E-7,-1.6708447017686032E-7,{"$f":"JG133-JG134","v":-1.7084387075583968E-7},-1.7468785784784607E-7,-1.7861833464942261E-7,-1.8263724717903462E-7,-1.8674658524056286E-7,-1.9094838340847553E-7,-1.9524472203516624E-7,-1.9963772828095749E-7,-2.0412957716727902E-7,-2.0872249265354282E-7,-2.1341874873824753E-7,-2.1822067058485809E-7,-2.231306356730174E-7,-2.2815107497566029E-7,-2.3328447416261266E-7,-2.3853337483127143E-7,-2.4390037576497503E-7,-2.4938813421968699E-7,-2.5499936723962994E-7,-2.6073685300252163E-7,-2.6660343219507839E-7,-2.7260200941946763E-7,-2.7873555463140566E-7,-2.850071046106123E-7,-2.9141976446435107E-7,-2.9797670916479894E-7,-3.0468118512100692E-7,-3.1153651178622958E-7,-3.1854608330141973E-7,-3.257133701757017E-7,-3.3304192100465498E-7,-3.405353642272597E-7,-3.4819740992237307E-7,-3.5603185164562644E-7,-3.6404256830765308E-7,-3.7223352609457522E-7,-3.8060878043170319E-7,-3.8917247799141651E-7,-3.9792885874622332E-7,-4.0688225806801334E-7,-4.1603710887454363E-7,-4.2539794382422085E-7,-4.3496939756026583E-7]
[]
[null,null,null,"Funding versus Repayment Test","Flag",null,null,{"$f":"ROUND(H129-H130,0)=0","v":true}]
[null,null,null,"Closing Balance Test","Flag",null,null,{"$f":"ROUND(LOOKUP(G124,6:6,131:131),0)=0","v":true}]
[]
[null,null,"EBL Balance"]
[null,null,null,"EBL Repayment Period","Flag","2028-06-01",null,null,null,{"$f":"J6=$F$141","v":false},{"$f":"K6=$F$141","v":false},{"$f":"L6=$F$141","v":false},{"$f":"M6=$F$141","v":false},{"$f":"N6=$F$141","v":false},{"$f":"O6=$F$141","v":false},{"$f":"P6=$F$141","v":false},{"$f":"Q6=$F$141","v":false},{"$f":"R6=$F$141","v":false},{"$f":"S6=$F$141","v":false},{"$f":"T6=$F$141","v":false},{"$f":"U6=$F$141","v":false},{"$f":"V6=$F$141","v":false},{"$f":"W6=$F$141","v":false},{"$f":"X6=$F$141","v":false},{"$f":"Y6=$F$141","v":false},{"$f":"Z6=$F$141","v":false},{"$f":"AA6=$F$141","v":false},{"$f":"AB6=$F$141","v":false},{"$f":"AC6=$F$141","v":false},{"$f":"AD6=$F$141","v":false},{"$f":"AE6=$F$141","v":false},{"$f":"AF6=$F$141","v":false},{"$f":"AG6=$F$141","v":false},{"$f":"AH6=$F$141","v":false},{"$f":"AI6=$F$141","v":false},{"$f":"AJ6=$F$141","v":false},{"$f":"AK6=$F$141","v":false},{"$f":"AL6=$F$141","v":false},{"$f":"AM6=$F$141","v":false},{"$f":"AN6=$F$141","v":false},{"$f":"AO6=$F$141","v":false},{"$f":"AP6=$F$141","v":false},{"$f":"AQ6=$F$141","v":false},{"$f":"AR6=$F$141","v":false},{"$f":"AS6=$F$141","v":false},{"$f":"AT6=$F$141","v":false},{"$f":"AU6=$F$141","v":false},{"$f":"AV6=$F$141","v":false},{"$f":"AW6=$F$141","v":false},{"$f":"AX6=$F$141","v":false},{"$f":"AY6=$F$141","v":false},{"$f":"AZ6=$F$141","v":false},{"$f":"BA6=$F$141","v":false},{"$f":"BB6=$F$141","v":false},{"$f":"BC6=$F$141","v":false},{"$f":"BD6=$F$141","v":false},{"$f":"BE6=$F$141","v":false},{"$f":"BF6=$F$141","v":false},{"$f":"BG6=$F$141","v":false},{"$f":"BH6=$F$141","v":false},{"$f":"BI6=$F$141","v":false},{"$f":"BJ6=$F$141","v":false},{"$f":"BK6=$F$141","v":false},{"$f":"BL6=$F$141","v":false},{"$f":"BM6=$F$141","v":false},{"$f":"BN6=$F$141","v":false},{"$f":"BO6=$F$141","v":false},{"$f":"BP6=$F$141","v":false},{"$f":"BQ6=$F$141","v":false},{"$f":"BR6=$F$141","v":false},{"$f":"BS6=$F$141","v":false},{"$f":"BT6=$F$141","v":false},{"$f":"BU6=$F$141","v":false},{"$f":"BV6=$F$141","v":false},{"$f":"BW6=$F$141","v":true},{"$f":"BX6=$F$141","v":false},{"$f":"BY6=$F$141","v":false},{"$f":"BZ6=$F$141","v":false},{"$f":"CA6=$F$141","v":false},{"$f":"CB6=$F$141","v":false},{"$f":"CC6=$F$141","v":false},{"$f":"CD6=$F$141","v":false},{"$f":"CE6=$F$141","v":false},{"$f":"CF6=$F$141","v":false},{"$f":"CG6=$F$141","v":false},{"$f":"CH6=$F$141","v":false},{"$f":"CI6=$F$141","v":false},{"$f":"CJ6=$F$141","v":false},{"$f":"CK6=$F$141","v":false},{"$f":"CL6=$F$141","v":false},{"$f":"CM6=$F$141","v":false},{"$f":"CN6=$F$141","v":false},{"$f":"CO6=$F$141","v":false},{"$f":"CP6=$F$141","v":false},{"$f":"CQ6=$F$141","v":false},{"$f":"CR6=$F$141","v":false},{"$f":"CS6=$F$141","v":false},{"$f":"CT6=$F$141","v":false},{"$f":"CU6=$F$141","v":false},{"$f":"CV6=$F$141","v":false},{"$f":"CW6=$F$141","v":false},{"$f":"CX6=$F$141","v":false},{"$f":"CY6=$F$141","v":false},{"$f":"CZ6=$F$141","v":false},{"$f":"DA6=$F$141","v":false},{"$f":"DB6=$F$141","v":false},{"$f":"DC6=$F$141","v":false},{"$f":"DD6=$F$141","v":false},{"$f":"DE6=$F$141","v":false},{"$f":"DF6=$F$141","v":false},{"$f":"DG6=$F$141","v":false},{"$f":"DH6=$F$141","v":false},{"$f":"DI6=$F$141","v":false},{"$f":"DJ6=$F$141","v":false},{"$f":"DK6=$F$141","v":false},{"$f":"DL6=$F$141","v":false},{"$f":"DM6=$F$141","v":false},{"$f":"DN6=$F$141","v":false},{"$f":"DO6=$F$141","v":false},{"$f":"DP6=$F$141","v":false},{"$f":"DQ6=$F$141","v":false},{"$f":"DR6=$F$141","v":false},{"$f":"DS6=$F$141","v":false},{"$f":"DT6=$F$141","v":false},{"$f":"DU6=$F$141","v":false},{"$f":"DV6=$F$141","v":false},{"$f":"DW6=$F$141","v":false},{"$f":"DX6=$F$141","v":false},{"$f":"DY6=$F$141","v":false},{"$f":"DZ6=$F$141","v":false},{"$f":"EA6=$F$141","v":false},{"$f":"EB6=$F$141","v":false},{"$f":"EC6=$F$141","v":false},{"$f":"ED6=$F$141","v":false},{"$f":"EE6=$F$141","v":false},{"$f":"EF6=$F$141","v":false},{"$f":"EG6=$F$141","v":false},{"$f":"EH6=$F$141","v":false},{"$f":"EI6=$F$141","v":false},{"$f":"EJ6=$F$141","v":false},{"$f":"EK6=$F$141","v":false},{"$f":"EL6=$F$141","v":false},{"$f":"EM6=$F$141","v":false},{"$f":"EN6=$F$141","v":false},{"$f":"EO6=$F$141","v":false},{"$f":"EP6=$F$141","v":false},{"$f":"EQ6=$F$141","v":false},{"$f":"ER6=$F$141","v":false},{"$f":"ES6=$F$141","v":false},{"$f":"ET6=$F$141","v":false},{"$f":"EU6=$F$141","v":false},{"$f":"EV6=$F$141","v":false},{"$f":"EW6=$F$141","v":false},{"$f":"EX6=$F$141","v":false},{"$f":"EY6=$F$141","v":false},{"$f":"EZ6=$F$141","v":false},{"$f":"FA6=$F$141","v":false},{"$f":"FB6=$F$141","v":false},{"$f":"FC6=$F$141","v":false},{"$f":"FD6=$F$141","v":false},{"$f":"FE6=$F$141","v":false},{"$f":"FF6=$F$141","v":false},{"$f":"FG6=$F$141","v":false},{"$f":"FH6=$F$141","v":false},{"$f":"FI6=$F$141","v":false},{"$f":"FJ6=$F$141","v":false},{"$f":"FK6=$F$141","v":false},{"$f":"FL6=$F$141","v":false},{"$f":"FM6=$F$141","v":false},{"$f":"FN6=$F$141","v":false},{"$f":"FO6=$F$141","v":false},{"$f":"FP6=$F$141","v":false},{"$f":"FQ6=$F$141","v":false},{"$f":"FR6=$F$141","v":false},{"$f":"FS6=$F$141","v":false},{"$f":"FT6=$F$141","v":false},{"$f":"FU6=$F$141","v":false},{"$f":"FV6=$F$141","v":false},{"$f":"FW6=$F$141","v":false},{"$f":"FX6=$F$141","v":false},{"$f":"FY6=$F$141","v":false},{"$f":"FZ6=$F$141","v":false},{"$f":"GA6=$F$141","v":false},{"$f":"GB6=$F$141","v":false},{"$f":"GC6=$F$141","v":false},{"$f":"GD6=$F$141","v":false},{"$f":"GE6=$F$141","v":false},{"$f":"GF6=$F$141","v":false},{"$f":"GG6=$F$141","v":false},{"$f":"GH6=$F$141","v":false},{"$f":"GI6=$F$141","v":false},{"$f":"GJ6=$F$141","v":false},{"$f":"GK6=$F$141","v":false},{"$f":"GL6=$F$141","v":false},{"$f":"GM6=$F$141","v":false},{"$f":"GN6=$F$141","v":false},{"$f":"GO6=$F$141","v":false},{"$f":"GP6=$F$141","v":false},{"$f":"GQ6=$F$141","v":false},{"$f":"GR6=$F$141","v":false},{"$f":"GS6=$F$141","v":false},{"$f":"GT6=$F$141","v":false},{"$f":"GU6=$F$141","v":false},{"$f":"GV6=$F$141","v":false},{"$f":"GW6=$F$141","v":false},{"$f":"GX6=$F$141","v":false},{"$f":"GY6=$F$141","v":false},{"$f":"GZ6=$F$141","v":false},{"$f":"HA6=$F$141","v":false},{"$f":"HB6=$F$141","v":false},{"$f":"HC6=$F$141","v":false},{"$f":"HD6=$F$141","v":false},{"$f":"HE6=$F$141","v":false},{"$f":"HF6=$F$141","v":false},{"$f":"HG6=$F$141","v":false},{"$f":"HH6=$F$141","v":false},{"$f":"HI6=$F$141","v":false},{"$f":"HJ6=$F$141","v":false},{"$f":"HK6=$F$141","v":false},{"$f":"HL6=$F$141","v":false},{"$f":"HM6=$F$141","v":false},{"$f":"HN6=$F$141","v":false},{"$f":"HO6=$F$141","v":false},{"$f":"HP6=$F$141","v":false},{"$f":"HQ6=$F$141","v":false},{"$f":"HR6=$F$141","v":false},{"$f":"HS6=$F$141","v":false},{"$f":"HT6=$F$141","v":false},{"$f":"HU6=$F$141","v":false},{"$f":"HV6=$F$141","v":false},{"$f":"HW6=$F$141","v":false},{"$f":"HX6=$F$141","v":false},{"$f":"HY6=$F$141","v":false},{"$f":"HZ6=$F$141","v":false},{"$f":"IA6=$F$141","v":false},{"$f":"IB6=$F$141","v":false},{"$f":"IC6=$F$141","v":false},{"$f":"ID6=$F$141","v":false},{"$f":"IE6=$F$141","v":false},{"$f":"IF6=$F$141","v":false},{"$f":"IG6=$F$141","v":false},{"$f":"IH6=$F$141","v":false},{"$f":"II6=$F$141","v":false},{"$f":"IJ6=$F$141","v":false},{"$f":"IK6=$F$141","v":false},{"$f":"IL6=$F$141","v":false},{"$f":"IM6=$F$141","v":false},{"$f":"IN6=$F$141","v":false},{"$f":"IO6=$F$141","v":false},{"$f":"IP6=$F$141","v":false},{"$f":"IQ6=$F$141","v":false},{"$f":"IR6=$F$141","v":false},{"$f":"IS6=$F$141","v":false},{"$f":"IT6=$F$141","v":false},{"$f":"IU6=$F$141","v":false},{"$f":"IV6=$F$141","v":false},{"$f":"IW6=$F$141","v":false},{"$f":"IX6=$F$141","v":false},{"$f":"IY6=$F$141","v":false},{"$f":"IZ6=$F$141","v":false},{"$f":"JA6=$F$141","v":false},{"$f":"JB6=$F$141","v":false},{"$f":"JC6=$F$141","v":false},{"$f":"JD6=$F$141","v":false},{"$f":"JE6=$F$141","v":false},{"$f":"JF6=$F$141","v":false},{"$f":"JG6=$F$141","v":false},{"$f":"JH6=$F$141","v":false},{"$f":"JI6=$F$141","v":false},{"$f":"JJ6=$F$141","v":false},{"$f":"JK6=$F$141","v":false},{"$f":"JL6=$F$141","v":false},{"$f":"JM6=$F$141","v":false},{"$f":"JN6=$F$141","v":false},{"$f":"JO6=$F$141","v":false},{"$f":"JP6=$F$141","v":false},{"$f":"JQ6=$F$141","v":false},{"$f":"JR6=$F$141","v":false},{"$f":"JS6=$F$141","v":false},{"$f":"JT6=$F$141","v":false},{"$f":"JU6=$F$141","v":false},{"$f":"JV6=$F$141","v":false},{"$f":"JW6=$F$141","v":false},{"$f":"JX6=$F$141","v":false},{"$f":"JY6=$F$141","v":false},{"$f":"JZ6=$F$141","v":false},{"$f":"KA6=$F$141","v":false},{"$f":"KB6=$F$141","v":false},{"$f":"KC6=$F$141","v":false},{"$f":"KD6=$F$141","v":false},{"$f":"KE6=$F$141","v":false},{"$f":"KF6=$F$141","v":false},{"$f":"KG6=$F$141","v":false},{"$f":"KH6=$F$141","v":false},{"$f":"KI6=$F$141","v":false},{"$f":"KJ6=$F$141","v":false},{"$f":"KK6=$F$141","v":false},{"$f":"KL6=$F$141","v":false},{"$f":"KM6=$F$141","v":false},{"$f":"KN6=$F$141","v":false},{"$f":"KO6=$F$141","v":false},{"$f":"KP6=$F$141","v":false},{"$f":"KQ6=$F$141","v":false},{"$f":"KR6=$F$141","v":false},{"$f":"KS6=$F$141","v":false},{"$f":"KT6=$F$141","v":false},{"$f":"KU6=$F$141","v":false},{"$f":"KV6=$F$141","v":false},{"$f":"KW6=$F$141","v":false}]
[null,null,null,"EBL Interest Rate","%",{"$f":"Sensitivity!O23","v":4.4999999999999998E-2},1,null,null,{"$f":"$F$142*$G$142/12*J5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*K5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*L5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*M5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*N5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*O5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*P5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*Q5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*R5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*S5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*T5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*U5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*V5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*W5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*X5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*Y5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*Z5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AA5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AB5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AC5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AD5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AE5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AF5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AG5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AH5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AI5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AJ5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AK5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AL5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AM5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AN5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AO5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AP5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AQ5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AR5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AS5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AT5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AU5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AV5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AW5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AX5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AY5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*AZ5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BA5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BB5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BC5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BD5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BE5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BF5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BG5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BH5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BI5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BJ5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BK5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BL5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BM5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BN5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BO5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BP5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BQ5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BR5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BS5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BT5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BU5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BV5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BW5","v":3.7499999999999999E-3},{"$f":"$F$142*$G$142/12*BX5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*BY5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*BZ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CA5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CB5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CC5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CD5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CE5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CF5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CG5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CH5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CI5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CJ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CK5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CL5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CM5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CN5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CO5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CP5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CQ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CR5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CS5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CT5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CU5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CV5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CW5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CX5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CY5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*CZ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DA5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DB5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DC5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DD5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DE5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DF5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DG5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DH5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DI5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DJ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DK5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DL5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DM5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DN5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DO5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DP5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DQ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DR5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DS5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DT5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DU5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DV5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DW5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DX5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DY5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*DZ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EA5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EB5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EC5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*ED5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EE5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EF5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EG5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EH5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EI5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EJ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EK5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EL5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EM5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EN5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EO5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EP5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EQ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*ER5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*ES5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*ET5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EU5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EV5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EW5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EX5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EY5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*EZ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FA5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FB5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FC5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FD5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FE5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FF5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FG5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FH5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FI5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FJ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FK5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FL5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FM5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FN5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FO5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FP5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FQ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FR5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FS5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FT5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FU5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FV5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FW5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FX5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FY5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*FZ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GA5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GB5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GC5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GD5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GE5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GF5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GG5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GH5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GI5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GJ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GK5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GL5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GM5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GN5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GO5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GP5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GQ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GR5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GS5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GT5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GU5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GV5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GW5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GX5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GY5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*GZ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HA5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HB5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HC5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HD5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HE5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HF5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HG5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HH5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HI5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HJ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HK5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HL5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HM5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HN5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HO5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HP5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HQ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HR5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HS5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HT5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HU5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HV5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HW5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HX5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HY5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*HZ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IA5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IB5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IC5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*ID5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IE5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IF5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IG5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IH5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*II5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IJ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IK5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IL5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IM5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IN5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IO5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IP5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IQ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IR5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IS5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IT5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IU5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IV5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IW5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IX5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IY5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*IZ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JA5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JB5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JC5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JD5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JE5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JF5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JG5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JH5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JI5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JJ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JK5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JL5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JM5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JN5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JO5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JP5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JQ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JR5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JS5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JT5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JU5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JV5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JW5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JX5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JY5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*JZ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KA5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KB5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KC5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KD5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KE5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KF5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KG5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KH5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KI5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KJ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KK5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KL5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KM5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KN5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KO5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KP5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KQ5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KR5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KS5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KT5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KU5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KV5","v":2.2499999999999999E-2},{"$f":"$F$142*$G$142/12*KW5","v":2.2499999999999999E-2}]
[]
[null,null,null,"Opening Balance","USD",null,null,null,null,{"$f":"I147","v":0},{"$f":"J147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: EBL Draws","USD",{"$f":"Sensitivity!N23","v":0},null,{"$f":"SUM(J145:KW145)","v":0},null,{"$f":"J119*$F$145","v":0},{"$f":"K119*$F$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119*$F$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI119*$F$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU119*$F$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG119*$F$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: EBL Repayments","USD",null,null,{"$f":"SUM(J146:KW146)","v":0},null,{"$f":"(J144+J145)*J141","v":0},{"$f":"(K144+K145)*K141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW144+BW145)*BW141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI144+EI145)*EI141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU144+GU145)*GU141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG144+JG145)*JG141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance","USD",null,null,null,null,{"$f":"J144+J145-J146","v":0},{"$f":"K144+K145-K146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW144+BW145-BW146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI144+EI145-EI146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU144+GU145-GU146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG144+JG145-JG146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest on EBL","USD",null,null,null,null,{"$f":"J144*J142","v":0},{"$f":"K144*K142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW144*BW142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI144*EI142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU144*GU142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG144*JG142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capacity Charge and Target Equity IRR"]
[null,null,null,"Capacity Charge - Real","USD/Ton",{"$f":"G151","v":147.5378387979429},{"$f":"find_cap_chg(J155:KW155,J161:KW161,J157:KW157,J170:KW170)","v":147.5378387979429},{"$f":"G151","v":147.5378387979429},null,{"$f":"$F$151","v":147.5378387979429},{"$f":"$F$151","v":147.5378387979429},147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,{"$f":"$F$151","v":147.5378387979429},147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,{"$f":"$F$151","v":147.5378387979429},147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,{"$f":"$F$151","v":147.5378387979429},147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,{"$f":"$F$151","v":147.5378387979429},147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429]
[null,null,null,"Inflation Index Applied","Index",false,null,null,null,{"$f":"IF($F$152,J76,1)","v":1},{"$f":"IF($F$152,K76,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$152,BW76,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$152,EI76,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$152,GU76,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$152,JG76,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Capacity Charge Applied","USD/Ton",null,null,null,null,{"$f":"J151*J152","v":147.5378387979429},{"$f":"K151*K152","v":147.5378387979429},147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,{"$f":"BW151*BW152","v":147.5378387979429},147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,{"$f":"EI151*EI152","v":147.5378387979429},147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,{"$f":"GU151*GU152","v":147.5378387979429},147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,{"$f":"JG151*JG152","v":147.5378387979429},147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429,147.5378387979429]
[]
[null,null,null,"Available Capacity","Tons",null,null,{"$f":"SUM(J155:KW155)","v":10535210.95890411},null,{"$f":"J39","v":0},{"$f":"K39","v":0},{"$f":"L39","v":0},{"$f":"M39","v":0},{"$f":"N39","v":0},{"$f":"O39","v":0},{"$f":"P39","v":0},{"$f":"Q39","v":0},{"$f":"R39","v":0},{"$f":"S39","v":0},{"$f":"T39","v":0},{"$f":"U39","v":0},{"$f":"V39","v":0},{"$f":"W39","v":0},{"$f":"X39","v":0},{"$f":"Y39","v":0},{"$f":"Z39","v":0},{"$f":"AA39","v":0},{"$f":"AB39","v":0},{"$f":"AC39","v":0},{"$f":"AD39","v":0},{"$f":"AE39","v":0},{"$f":"AF39","v":0},{"$f":"AG39","v":0},{"$f":"AH39","v":0},{"$f":"AI39","v":0},{"$f":"AJ39","v":0},{"$f":"AK39","v":0},{"$f":"AL39","v":0},{"$f":"AM39","v":0},{"$f":"AN39","v":0},{"$f":"AO39","v":0},{"$f":"AP39","v":0},{"$f":"AQ39","v":0},{"$f":"AR39","v":0},{"$f":"AS39","v":0},{"$f":"AT39","v":0},{"$f":"AU39","v":0},{"$f":"AV39","v":0},{"$f":"AW39","v":0},{"$f":"AX39","v":0},{"$f":"AY39","v":0},{"$f":"AZ39","v":0},{"$f":"BA39","v":0},{"$f":"BB39","v":0},{"$f":"BC39","v":0},{"$f":"BD39","v":0},{"$f":"BE39","v":0},{"$f":"BF39","v":0},{"$f":"BG39","v":0},{"$f":"BH39","v":0},{"$f":"BI39","v":0},{"$f":"BJ39","v":0},{"$f":"BK39","v":0},{"$f":"BL39","v":0},{"$f":"BM39","v":0},{"$f":"BN39","v":0},{"$f":"BO39","v":0},{"$f":"BP39","v":0},{"$f":"BQ39","v":0},{"$f":"BR39","v":0},{"$f":"BS39","v":0},{"$f":"BT39","v":0},{"$f":"BU39","v":0},{"$f":"BV39","v":0},{"$f":"BW39","v":0},{"$f":"BX39","v":94772.602739726019},{"$f":"BY39","v":93227.397260273967},{"$f":"BZ39","v":94772.602739726019},{"$f":"CA39","v":93227.397260273967},{"$f":"CB39","v":94772.602739726019},{"$f":"CC39","v":93227.397260273967},{"$f":"CD39","v":94772.602739726019},{"$f":"CE39","v":93742.465753424651},{"$f":"CF39","v":94772.602739726019},{"$f":"CG39","v":93227.397260273967},{"$f":"CH39","v":94772.602739726019},{"$f":"CI39","v":93227.397260273967},{"$f":"CJ39","v":94772.602739726019},{"$f":"CK39","v":93227.397260273967},{"$f":"CL39","v":94772.602739726019},{"$f":"CM39","v":93742.465753424651},{"$f":"CN39","v":94772.602739726019},{"$f":"CO39","v":93227.397260273967},{"$f":"CP39","v":94772.602739726019},{"$f":"CQ39","v":93227.397260273967},{"$f":"CR39","v":94772.602739726019},{"$f":"CS39","v":93227.397260273967},{"$f":"CT39","v":94772.602739726019},{"$f":"CU39","v":93742.465753424651},{"$f":"CV39","v":94772.602739726019},{"$f":"CW39","v":93227.397260273967},{"$f":"CX39","v":94772.602739726019},{"$f":"CY39","v":93227.397260273967},{"$f":"CZ39","v":94772.602739726019},{"$f":"DA39","v":93227.397260273967},{"$f":"DB39","v":94772.602739726019},{"$f":"DC39","v":93742.465753424651},{"$f":"DD39","v":94772.602739726019},{"$f":"DE39","v":93227.397260273967},{"$f":"DF39","v":94772.602739726019},{"$f":"DG39","v":93227.397260273967},{"$f":"DH39","v":94772.602739726019},{"$f":"DI39","v":93227.397260273967},{"$f":"DJ39","v":94772.602739726019},{"$f":"DK39","v":93742.465753424651},{"$f":"DL39","v":94772.602739726019},{"$f":"DM39","v":93227.397260273967},{"$f":"DN39","v":94772.602739726019},{"$f":"DO39","v":93227.397260273967},{"$f":"DP39","v":94772.602739726019},{"$f":"DQ39","v":93227.397260273967},{"$f":"DR39","v":94772.602739726019},{"$f":"DS39","v":93742.465753424651},{"$f":"DT39","v":94772.602739726019},{"$f":"DU39","v":93227.397260273967},{"$f":"DV39","v":94772.602739726019},{"$f":"DW39","v":93227.397260273967},{"$f":"DX39","v":94772.602739726019},{"$f":"DY39","v":93227.397260273967},{"$f":"DZ39","v":94772.602739726019},{"$f":"EA39","v":93742.465753424651},{"$f":"EB39","v":94772.602739726019},{"$f":"EC39","v":93227.397260273967},{"$f":"ED39","v":94772.602739726019},{"$f":"EE39","v":93227.397260273967},{"$f":"EF39","v":94772.602739726019},{"$f":"EG39","v":93227.397260273967},{"$f":"EH39","v":94772.602739726019},{"$f":"EI39","v":93742.465753424651},{"$f":"EJ39","v":94772.602739726019},{"$f":"EK39","v":93227.397260273967},{"$f":"EL39","v":94772.602739726019},{"$f":"EM39","v":93227.397260273967},{"$f":"EN39","v":94772.602739726019},{"$f":"EO39","v":93227.397260273967},{"$f":"EP39","v":94772.602739726019},{"$f":"EQ39","v":93742.465753424651},{"$f":"ER39","v":94772.602739726019},{"$f":"ES39","v":93227.397260273967},{"$f":"ET39","v":94772.602739726019},{"$f":"EU39","v":93227.397260273967},{"$f":"EV39","v":94772.602739726019},{"$f":"EW39","v":93227.397260273967},{"$f":"EX39","v":94772.602739726019},{"$f":"EY39","v":93742.465753424651},{"$f":"EZ39","v":94772.602739726019},{"$f":"FA39","v":93227.397260273967},{"$f":"FB39","v":94772.602739726019},{"$f":"FC39","v":93227.397260273967},{"$f":"FD39","v":94772.602739726019},{"$f":"FE39","v":93227.397260273967},{"$f":"FF39","v":94772.602739726019},{"$f":"FG39","v":93742.465753424651},{"$f":"FH39","v":94772.602739726019},{"$f":"FI39","v":93227.397260273967},{"$f":"FJ39","v":94772.602739726019},{"$f":"FK39","v":93227.397260273967},{"$f":"FL39","v":94772.602739726019},{"$f":"FM39","v":93227.397260273967},{"$f":"FN39","v":94772.602739726019},{"$f":"FO39","v":93742.465753424651},{"$f":"FP39","v":94772.602739726019},{"$f":"FQ39","v":93227.397260273967},{"$f":"FR39","v":94772.602739726019},{"$f":"FS39","v":93227.397260273967},{"$f":"FT39","v":94772.602739726019},{"$f":"FU39","v":93227.397260273967},{"$f":"FV39","v":94772.602739726019},{"$f":"FW39","v":93742.465753424651},{"$f":"FX39","v":94772.602739726019},{"$f":"FY39","v":93227.397260273967},{"$f":"FZ39","v":94772.602739726019},{"$f":"GA39","v":93227.397260273967},{"$f":"GB39","v":94772.602739726019},{"$f":"GC39","v":93227.397260273967},{"$f":"GD39","v":94772.602739726019},{"$f":"GE39","v":93742.465753424651},{"$f":"GF39","v":0},{"$f":"GG39","v":0},{"$f":"GH39","v":0},{"$f":"GI39","v":0},{"$f":"GJ39","v":0},{"$f":"GK39","v":0},{"$f":"GL39","v":0},{"$f":"GM39","v":0},{"$f":"GN39","v":0},{"$f":"GO39","v":0},{"$f":"GP39","v":0},{"$f":"GQ39","v":0},{"$f":"GR39","v":0},{"$f":"GS39","v":0},{"$f":"GT39","v":0},{"$f":"GU39","v":0},{"$f":"GV39","v":0},{"$f":"GW39","v":0},{"$f":"GX39","v":0},{"$f":"GY39","v":0},{"$f":"GZ39","v":0},{"$f":"HA39","v":0},{"$f":"HB39","v":0},{"$f":"HC39","v":0},{"$f":"HD39","v":0},{"$f":"HE39","v":0},{"$f":"HF39","v":0},{"$f":"HG39","v":0},{"$f":"HH39","v":0},{"$f":"HI39","v":0},{"$f":"HJ39","v":0},{"$f":"HK39","v":0},{"$f":"HL39","v":0},{"$f":"HM39","v":0},{"$f":"HN39","v":0},{"$f":"HO39","v":0},{"$f":"HP39","v":0},{"$f":"HQ39","v":0},{"$f":"HR39","v":0},{"$f":"HS39","v":0},{"$f":"HT39","v":0},{"$f":"HU39","v":0},{"$f":"HV39","v":0},{"$f":"HW39","v":0},{"$f":"HX39","v":0},{"$f":"HY39","v":0},{"$f":"HZ39","v":0},{"$f":"IA39","v":0},{"$f":"IB39","v":0},{"$f":"IC39","v":0},{"$f":"ID39","v":0},{"$f":"IE39","v":0},{"$f":"IF39","v":0},{"$f":"IG39","v":0},{"$f":"IH39","v":0},{"$f":"II39","v":0},{"$f":"IJ39","v":0},{"$f":"IK39","v":0},{"$f":"IL39","v":0},{"$f":"IM39","v":0},{"$f":"IN39","v":0},{"$f":"IO39","v":0},{"$f":"IP39","v":0},{"$f":"IQ39","v":0},{"$f":"IR39","v":0},{"$f":"IS39","v":0},{"$f":"IT39","v":0},{"$f":"IU39","v":0},{"$f":"IV39","v":0},{"$f":"IW39","v":0},{"$f":"IX39","v":0},{"$f":"IY39","v":0},{"$f":"IZ39","v":0},{"$f":"JA39","v":0},{"$f":"JB39","v":0},{"$f":"JC39","v":0},{"$f":"JD39","v":0},{"$f":"JE39","v":0},{"$f":"JF39","v":0},{"$f":"JG39","v":0},{"$f":"JH39","v":0},{"$f":"JI39","v":0},{"$f":"JJ39","v":0},{"$f":"JK39","v":0},{"$f":"JL39","v":0},{"$f":"JM39","v":0},{"$f":"JN39","v":0},{"$f":"JO39","v":0},{"$f":"JP39","v":0},{"$f":"JQ39","v":0},{"$f":"JR39","v":0},{"$f":"JS39","v":0},{"$f":"JT39","v":0},{"$f":"JU39","v":0},{"$f":"JV39","v":0},{"$f":"JW39","v":0},{"$f":"JX39","v":0},{"$f":"JY39","v":0},{"$f":"JZ39","v":0},{"$f":"KA39","v":0},{"$f":"KB39","v":0},{"$f":"KC39","v":0},{"$f":"KD39","v":0},{"$f":"KE39","v":0},{"$f":"KF39","v":0},{"$f":"KG39","v":0},{"$f":"KH39","v":0},{"$f":"KI39","v":0},{"$f":"KJ39","v":0},{"$f":"KK39","v":0},{"$f":"KL39","v":0},{"$f":"KM39","v":0},{"$f":"KN39","v":0},{"$f":"KO39","v":0},{"$f":"KP39","v":0},{"$f":"KQ39","v":0},{"$f":"KR39","v":0},{"$f":"KS39","v":0},{"$f":"KT39","v":0},{"$f":"KU39","v":0},{"$f":"KV39","v":0},{"$f":"KW39","v":0}]
[null,null,null,"Capacity Revenues","USD",null,null,{"$f":"SUM(J156:KW156)","v":1554342256.1571124},null,{"$f":"J155*J153","v":0},{"$f":"K155*K153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW155*BW153","v":0},13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,{"$f":"EI155*EI153","v":13830560.800850449},13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU155*GU153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG155*JG153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service","USD",null,null,null,null,{"$f":"J135+J130","v":0},{"$f":"K135+K130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW135+BW130","v":0},10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,10625144.538248697,0,0,0,{"$f":"EI135+EI130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU135+GU130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG135+JG130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow After Debt Service","USD",null,null,null,null,{"$f":"J156-J157","v":0},{"$f":"K156-K157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW156-BW157","v":0},3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,13982544.985475179,13754568.708538083,13982544.985475179,{"$f":"EI156-EI157","v":13830560.800850449},13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU156-GU157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG156-JG157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Equity Cash Flow"]
[null,null,null,"Equity Financing","USD",null,null,{"$f":"SUM(J161:KW161)","v":-115987452.50470166},null,{"$f":"(J119-J145+J146)*-1","v":-1721311.4754098356},{"$f":"(K119-K145+K146)*-1","v":-1726152.6639344264},-1731007.4683017414,-1735875.92680634,-1740758.0778504834,-1745653.9599444382,-1750563.6117067812,-1755487.0718647065,-1760424.3792543262,-1765375.5728209792,-1770340.6916195378,-1775319.7748147175,-1780312.861681385,-1785319.9916048627,-1790341.2040812522,-1795376.53871773,-1800426.0352328736,-1805489.7334569665,-1810567.673332314,-1815659.8949135616,-1820766.4383680057,-1825887.3439759156,-1831022.6521308478,-1836172.4033399662,-1841336.6382243596,-1846515.3975193659,-1851708.7220748886,-1856916.6528557241,-1862139.2309418814,-1867376.497528905,-1872628.4939282052,-1877895.2615673784,-1883176.841990537,-1888473.2768586352,-1893784.6079497999,-1899110.8771596588,-1904452.1265016701,-1909808.398107456,-1915179.7342271339,-1920566.1772296475,-1925967.7696031053,-1931384.5539551144,-1936816.5730131138,-1942263.8696247125,-1947726.4867580319,-1953204.4675020389,-1958697.855066888,-1964206.6927842647,-1969731.0241077198,-1975270.8926130235,-1980826.341998497,-1986397.416085368,-1991984.158818108,-1997586.6142647844,-2003204.826617403,-2008838.8401922649,-2014488.6994303055,-2020154.448897453,-2025836.1332849776,-2031533.7974098418,-2037247.4862150569,-321665.7693602005,-322570.45433652611,-323477.68373934762,-324387.46472486446,{"$f":"(BW119-BW145+BW146)*-1","v":-325299.80446940311},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI119-EI145+EI146)*-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,{"$f":"(GU119-GU145+GU146)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG119-JG145+JG146)*-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]
[null,null,null,"Equity Cash Flow","USD",null,null,{"$f":"SUM(J162:KW162)","v":916833583.86219347},null,{"$f":"J158","v":0},{"$f":"K158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW158","v":0},3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,13982544.985475179,13754568.708538083,13982544.985475179,{"$f":"EI158","v":13830560.800850449},13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Epsilon","USD",null,null,null,null,-1.0000000000000001E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Equity Cash Flow","USD",null,null,null,null,{"$f":"SUM(J161:J163)","v":-1721311.4754198357},{"$f":"SUM(K161:K163)","v":-1726152.6639344264},-1731007.4683017414,-1735875.92680634,-1740758.0778504834,-1745653.9599444382,-1750563.6117067812,-1755487.0718647065,-1760424.3792543262,-1765375.5728209792,-1770340.6916195378,-1775319.7748147175,-1780312.861681385,-1785319.9916048627,-1790341.2040812522,-1795376.53871773,-1800426.0352328736,-1805489.7334569665,-1810567.673332314,-1815659.8949135616,-1820766.4383680057,-1825887.3439759156,-1831022.6521308478,-1836172.4033399662,-1841336.6382243596,-1846515.3975193659,-1851708.7220748886,-1856916.6528557241,-1862139.2309418814,-1867376.497528905,-1872628.4939282052,-1877895.2615673784,-1883176.841990537,-1888473.2768586352,-1893784.6079497999,-1899110.8771596588,-1904452.1265016701,-1909808.398107456,-1915179.7342271339,-1920566.1772296475,-1925967.7696031053,-1931384.5539551144,-1936816.5730131138,-1942263.8696247125,-1947726.4867580319,-1953204.4675020389,-1958697.855066888,-1964206.6927842647,-1969731.0241077198,-1975270.8926130235,-1980826.341998497,-1986397.416085368,-1991984.158818108,-1997586.6142647844,-2003204.826617403,-2008838.8401922649,-2014488.6994303055,-2020154.448897453,-2025836.1332849776,-2031533.7974098418,-2037247.4862150569,-321665.7693602005,-322570.45433652611,-323477.68373934762,-324387.46472486446,{"$f":"SUM(BW161:BW163)","v":-325299.80446940311},3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,3357400.4472264815,3205416.2626017518,3357400.4472264815,3129424.1702893861,3357400.4472264815,3129424.1702893861,13982544.985475179,13754568.708538083,13982544.985475179,{"$f":"SUM(EI161:EI163)","v":13830560.800850449},13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU161:GU163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JG161:JG163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Period Rate","%",{"$f":"Sensitivity!P23","v":6.5000000000000002E-2},null,null,null,{"$f":"(1+$F$166)^(J5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(K5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(L5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(M5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(N5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(O5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(P5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(Q5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(R5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(S5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(T5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(U5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(V5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(W5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(X5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(Y5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(Z5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AA5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AB5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AC5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AD5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AE5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AF5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AG5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AH5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AI5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AJ5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AK5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AL5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AM5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AN5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AO5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AP5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AQ5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AR5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AS5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AT5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AU5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AV5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AW5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AX5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AY5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(AZ5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BA5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BB5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BC5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BD5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BE5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BF5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BG5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BH5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BI5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BJ5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BK5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BL5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BM5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BN5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BO5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BP5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BQ5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BR5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BS5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BT5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BU5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BV5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BW5/12)-1","v":5.2616942768477504E-3},{"$f":"(1+$F$166)^(BX5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(BY5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(BZ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CA5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CB5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CC5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CD5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CE5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CF5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CG5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CH5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CI5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CJ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CK5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CL5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CM5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CN5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CO5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CP5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CQ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CR5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CS5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CT5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CU5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CV5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CW5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CX5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CY5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(CZ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DA5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DB5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DC5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DD5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DE5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DF5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DG5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DH5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DI5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DJ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DK5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DL5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DM5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DN5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DO5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DP5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DQ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DR5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DS5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DT5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DU5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DV5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DW5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DX5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DY5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(DZ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EA5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EB5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EC5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(ED5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EE5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EF5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EG5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EH5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EI5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EJ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EK5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EL5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EM5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EN5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EO5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EP5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EQ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(ER5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(ES5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(ET5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EU5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EV5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EW5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EX5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EY5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(EZ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FA5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FB5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FC5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FD5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FE5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FF5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FG5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FH5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FI5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FJ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FK5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FL5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FM5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FN5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FO5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FP5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FQ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FR5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FS5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FT5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FU5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FV5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FW5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FX5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FY5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(FZ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GA5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GB5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GC5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GD5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GE5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GF5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GG5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GH5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GI5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GJ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GK5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GL5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GM5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GN5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GO5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GP5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GQ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GR5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GS5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GT5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GU5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GV5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GW5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GX5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GY5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(GZ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HA5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HB5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HC5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HD5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HE5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HF5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HG5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HH5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HI5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HJ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HK5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HL5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HM5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HN5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HO5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HP5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HQ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HR5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HS5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HT5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HU5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HV5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HW5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HX5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HY5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(HZ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IA5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IB5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IC5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(ID5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IE5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IF5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IG5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IH5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(II5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IJ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IK5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IL5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IM5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IN5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IO5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IP5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IQ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IR5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IS5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IT5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IU5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IV5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IW5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IX5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IY5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(IZ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JA5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JB5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JC5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JD5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JE5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JF5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JG5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JH5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JI5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JJ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JK5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JL5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JM5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JN5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JO5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JP5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JQ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JR5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JS5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JT5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JU5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JV5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JW5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JX5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JY5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(JZ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KA5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KB5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KC5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KD5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KE5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KF5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KG5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KH5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KI5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KJ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KK5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KL5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KM5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KN5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KO5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KP5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KQ5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KR5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KS5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KT5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KU5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KV5/12)-1","v":3.19883720275147E-2},{"$f":"(1+$F$166)^(KW5/12)-1","v":3.19883720275147E-2}]
[null,null,null,"Days","Days",null,null,null,null,{"$f":"(J7-J6)+1","v":31},{"$f":"(K7-K6)+1","v":28},{"$f":"(L7-L6)+1","v":31},{"$f":"(M7-M6)+1","v":30},{"$f":"(N7-N6)+1","v":31},{"$f":"(O7-O6)+1","v":30},{"$f":"(P7-P6)+1","v":31},{"$f":"(Q7-Q6)+1","v":31},{"$f":"(R7-R6)+1","v":30},{"$f":"(S7-S6)+1","v":31},{"$f":"(T7-T6)+1","v":30},{"$f":"(U7-U6)+1","v":31},{"$f":"(V7-V6)+1","v":31},{"$f":"(W7-W6)+1","v":29},{"$f":"(X7-X6)+1","v":31},{"$f":"(Y7-Y6)+1","v":30},{"$f":"(Z7-Z6)+1","v":31},{"$f":"(AA7-AA6)+1","v":30},{"$f":"(AB7-AB6)+1","v":31},{"$f":"(AC7-AC6)+1","v":31},{"$f":"(AD7-AD6)+1","v":30},{"$f":"(AE7-AE6)+1","v":31},{"$f":"(AF7-AF6)+1","v":30},{"$f":"(AG7-AG6)+1","v":31},{"$f":"(AH7-AH6)+1","v":31},{"$f":"(AI7-AI6)+1","v":28},{"$f":"(AJ7-AJ6)+1","v":31},{"$f":"(AK7-AK6)+1","v":30},{"$f":"(AL7-AL6)+1","v":31},{"$f":"(AM7-AM6)+1","v":30},{"$f":"(AN7-AN6)+1","v":31},{"$f":"(AO7-AO6)+1","v":31},{"$f":"(AP7-AP6)+1","v":30},{"$f":"(AQ7-AQ6)+1","v":31},{"$f":"(AR7-AR6)+1","v":30},{"$f":"(AS7-AS6)+1","v":31},{"$f":"(AT7-AT6)+1","v":31},{"$f":"(AU7-AU6)+1","v":28},{"$f":"(AV7-AV6)+1","v":31},{"$f":"(AW7-AW6)+1","v":30},{"$f":"(AX7-AX6)+1","v":31},{"$f":"(AY7-AY6)+1","v":30},{"$f":"(AZ7-AZ6)+1","v":31},{"$f":"(BA7-BA6)+1","v":31},{"$f":"(BB7-BB6)+1","v":30},{"$f":"(BC7-BC6)+1","v":31},{"$f":"(BD7-BD6)+1","v":30},{"$f":"(BE7-BE6)+1","v":31},{"$f":"(BF7-BF6)+1","v":31},{"$f":"(BG7-BG6)+1","v":28},{"$f":"(BH7-BH6)+1","v":31},{"$f":"(BI7-BI6)+1","v":30},{"$f":"(BJ7-BJ6)+1","v":31},{"$f":"(BK7-BK6)+1","v":30},{"$f":"(BL7-BL6)+1","v":31},{"$f":"(BM7-BM6)+1","v":31},{"$f":"(BN7-BN6)+1","v":30},{"$f":"(BO7-BO6)+1","v":31},{"$f":"(BP7-BP6)+1","v":30},{"$f":"(BQ7-BQ6)+1","v":31},{"$f":"(BR7-BR6)+1","v":31},{"$f":"(BS7-BS6)+1","v":29},{"$f":"(BT7-BT6)+1","v":31},{"$f":"(BU7-BU6)+1","v":30},{"$f":"(BV7-BV6)+1","v":31},{"$f":"(BW7-BW6)+1","v":30},{"$f":"(BX7-BX6)+1","v":184},{"$f":"(BY7-BY6)+1","v":181},{"$f":"(BZ7-BZ6)+1","v":184},{"$f":"(CA7-CA6)+1","v":181},{"$f":"(CB7-CB6)+1","v":184},{"$f":"(CC7-CC6)+1","v":181},{"$f":"(CD7-CD6)+1","v":184},{"$f":"(CE7-CE6)+1","v":182},{"$f":"(CF7-CF6)+1","v":184},{"$f":"(CG7-CG6)+1","v":181},{"$f":"(CH7-CH6)+1","v":184},{"$f":"(CI7-CI6)+1","v":181},{"$f":"(CJ7-CJ6)+1","v":184},{"$f":"(CK7-CK6)+1","v":181},{"$f":"(CL7-CL6)+1","v":184},{"$f":"(CM7-CM6)+1","v":182},{"$f":"(CN7-CN6)+1","v":184},{"$f":"(CO7-CO6)+1","v":181},{"$f":"(CP7-CP6)+1","v":184},{"$f":"(CQ7-CQ6)+1","v":181},{"$f":"(CR7-CR6)+1","v":184},{"$f":"(CS7-CS6)+1","v":181},{"$f":"(CT7-CT6)+1","v":184},{"$f":"(CU7-CU6)+1","v":182},{"$f":"(CV7-CV6)+1","v":184},{"$f":"(CW7-CW6)+1","v":181},{"$f":"(CX7-CX6)+1","v":184},{"$f":"(CY7-CY6)+1","v":181},{"$f":"(CZ7-CZ6)+1","v":184},{"$f":"(DA7-DA6)+1","v":181},{"$f":"(DB7-DB6)+1","v":184},{"$f":"(DC7-DC6)+1","v":182},{"$f":"(DD7-DD6)+1","v":184},{"$f":"(DE7-DE6)+1","v":181},{"$f":"(DF7-DF6)+1","v":184},{"$f":"(DG7-DG6)+1","v":181},{"$f":"(DH7-DH6)+1","v":184},{"$f":"(DI7-DI6)+1","v":181},{"$f":"(DJ7-DJ6)+1","v":184},{"$f":"(DK7-DK6)+1","v":182},{"$f":"(DL7-DL6)+1","v":184},{"$f":"(DM7-DM6)+1","v":181},{"$f":"(DN7-DN6)+1","v":184},{"$f":"(DO7-DO6)+1","v":181},{"$f":"(DP7-DP6)+1","v":184},{"$f":"(DQ7-DQ6)+1","v":181},{"$f":"(DR7-DR6)+1","v":184},{"$f":"(DS7-DS6)+1","v":182},{"$f":"(DT7-DT6)+1","v":184},{"$f":"(DU7-DU6)+1","v":181},{"$f":"(DV7-DV6)+1","v":184},{"$f":"(DW7-DW6)+1","v":181},{"$f":"(DX7-DX6)+1","v":184},{"$f":"(DY7-DY6)+1","v":181},{"$f":"(DZ7-DZ6)+1","v":184},{"$f":"(EA7-EA6)+1","v":182},{"$f":"(EB7-EB6)+1","v":184},{"$f":"(EC7-EC6)+1","v":181},{"$f":"(ED7-ED6)+1","v":184},{"$f":"(EE7-EE6)+1","v":181},{"$f":"(EF7-EF6)+1","v":184},{"$f":"(EG7-EG6)+1","v":181},{"$f":"(EH7-EH6)+1","v":184},{"$f":"(EI7-EI6)+1","v":182},{"$f":"(EJ7-EJ6)+1","v":184},{"$f":"(EK7-EK6)+1","v":181},{"$f":"(EL7-EL6)+1","v":184},{"$f":"(EM7-EM6)+1","v":181},{"$f":"(EN7-EN6)+1","v":184},{"$f":"(EO7-EO6)+1","v":181},{"$f":"(EP7-EP6)+1","v":184},{"$f":"(EQ7-EQ6)+1","v":182},{"$f":"(ER7-ER6)+1","v":184},{"$f":"(ES7-ES6)+1","v":181},{"$f":"(ET7-ET6)+1","v":184},{"$f":"(EU7-EU6)+1","v":181},{"$f":"(EV7-EV6)+1","v":184},{"$f":"(EW7-EW6)+1","v":181},{"$f":"(EX7-EX6)+1","v":184},{"$f":"(EY7-EY6)+1","v":182},{"$f":"(EZ7-EZ6)+1","v":184},{"$f":"(FA7-FA6)+1","v":181},{"$f":"(FB7-FB6)+1","v":184},{"$f":"(FC7-FC6)+1","v":181},{"$f":"(FD7-FD6)+1","v":184},{"$f":"(FE7-FE6)+1","v":181},{"$f":"(FF7-FF6)+1","v":184},{"$f":"(FG7-FG6)+1","v":182},{"$f":"(FH7-FH6)+1","v":184},{"$f":"(FI7-FI6)+1","v":181},{"$f":"(FJ7-FJ6)+1","v":184},{"$f":"(FK7-FK6)+1","v":181},{"$f":"(FL7-FL6)+1","v":184},{"$f":"(FM7-FM6)+1","v":181},{"$f":"(FN7-FN6)+1","v":184},{"$f":"(FO7-FO6)+1","v":182},{"$f":"(FP7-FP6)+1","v":184},{"$f":"(FQ7-FQ6)+1","v":181},{"$f":"(FR7-FR6)+1","v":184},{"$f":"(FS7-FS6)+1","v":181},{"$f":"(FT7-FT6)+1","v":184},{"$f":"(FU7-FU6)+1","v":181},{"$f":"(FV7-FV6)+1","v":184},{"$f":"(FW7-FW6)+1","v":182},{"$f":"(FX7-FX6)+1","v":184},{"$f":"(FY7-FY6)+1","v":181},{"$f":"(FZ7-FZ6)+1","v":184},{"$f":"(GA7-GA6)+1","v":181},{"$f":"(GB7-GB6)+1","v":184},{"$f":"(GC7-GC6)+1","v":181},{"$f":"(GD7-GD6)+1","v":184},{"$f":"(GE7-GE6)+1","v":182},{"$f":"(GF7-GF6)+1","v":184},{"$f":"(GG7-GG6)+1","v":181},{"$f":"(GH7-GH6)+1","v":184},{"$f":"(GI7-GI6)+1","v":181},{"$f":"(GJ7-GJ6)+1","v":184},{"$f":"(GK7-GK6)+1","v":181},{"$f":"(GL7-GL6)+1","v":184},{"$f":"(GM7-GM6)+1","v":182},{"$f":"(GN7-GN6)+1","v":184},{"$f":"(GO7-GO6)+1","v":181},{"$f":"(GP7-GP6)+1","v":184},{"$f":"(GQ7-GQ6)+1","v":181},{"$f":"(GR7-GR6)+1","v":184},{"$f":"(GS7-GS6)+1","v":181},{"$f":"(GT7-GT6)+1","v":184},{"$f":"(GU7-GU6)+1","v":182},{"$f":"(GV7-GV6)+1","v":184},{"$f":"(GW7-GW6)+1","v":181},{"$f":"(GX7-GX6)+1","v":184},{"$f":"(GY7-GY6)+1","v":181},{"$f":"(GZ7-GZ6)+1","v":184},{"$f":"(HA7-HA6)+1","v":181},{"$f":"(HB7-HB6)+1","v":184},{"$f":"(HC7-HC6)+1","v":182},{"$f":"(HD7-HD6)+1","v":184},{"$f":"(HE7-HE6)+1","v":181},{"$f":"(HF7-HF6)+1","v":184},{"$f":"(HG7-HG6)+1","v":181},{"$f":"(HH7-HH6)+1","v":184},{"$f":"(HI7-HI6)+1","v":181},{"$f":"(HJ7-HJ6)+1","v":184},{"$f":"(HK7-HK6)+1","v":181},{"$f":"(HL7-HL6)+1","v":184},{"$f":"(HM7-HM6)+1","v":181},{"$f":"(HN7-HN6)+1","v":184},{"$f":"(HO7-HO6)+1","v":181},{"$f":"(HP7-HP6)+1","v":184},{"$f":"(HQ7-HQ6)+1","v":181},{"$f":"(HR7-HR6)+1","v":184},{"$f":"(HS7-HS6)+1","v":182},{"$f":"(HT7-HT6)+1","v":184},{"$f":"(HU7-HU6)+1","v":181},{"$f":"(HV7-HV6)+1","v":184},{"$f":"(HW7-HW6)+1","v":181},{"$f":"(HX7-HX6)+1","v":184},{"$f":"(HY7-HY6)+1","v":181},{"$f":"(HZ7-HZ6)+1","v":184},{"$f":"(IA7-IA6)+1","v":182},{"$f":"(IB7-IB6)+1","v":184},{"$f":"(IC7-IC6)+1","v":181},{"$f":"(ID7-ID6)+1","v":184},{"$f":"(IE7-IE6)+1","v":181},{"$f":"(IF7-IF6)+1","v":184},{"$f":"(IG7-IG6)+1","v":181},{"$f":"(IH7-IH6)+1","v":184},{"$f":"(II7-II6)+1","v":182},{"$f":"(IJ7-IJ6)+1","v":184},{"$f":"(IK7-IK6)+1","v":181},{"$f":"(IL7-IL6)+1","v":184},{"$f":"(IM7-IM6)+1","v":181},{"$f":"(IN7-IN6)+1","v":184},{"$f":"(IO7-IO6)+1","v":181},{"$f":"(IP7-IP6)+1","v":184},{"$f":"(IQ7-IQ6)+1","v":182},{"$f":"(IR7-IR6)+1","v":184},{"$f":"(IS7-IS6)+1","v":181},{"$f":"(IT7-IT6)+1","v":184},{"$f":"(IU7-IU6)+1","v":181},{"$f":"(IV7-IV6)+1","v":184},{"$f":"(IW7-IW6)+1","v":181},{"$f":"(IX7-IX6)+1","v":184},{"$f":"(IY7-IY6)+1","v":182},{"$f":"(IZ7-IZ6)+1","v":184},{"$f":"(JA7-JA6)+1","v":181},{"$f":"(JB7-JB6)+1","v":184},{"$f":"(JC7-JC6)+1","v":181},{"$f":"(JD7-JD6)+1","v":184},{"$f":"(JE7-JE6)+1","v":181},{"$f":"(JF7-JF6)+1","v":184},{"$f":"(JG7-JG6)+1","v":182},{"$f":"(JH7-JH6)+1","v":184},{"$f":"(JI7-JI6)+1","v":181},{"$f":"(JJ7-JJ6)+1","v":184},{"$f":"(JK7-JK6)+1","v":181},{"$f":"(JL7-JL6)+1","v":184},{"$f":"(JM7-JM6)+1","v":181},{"$f":"(JN7-JN6)+1","v":184},{"$f":"(JO7-JO6)+1","v":182},{"$f":"(JP7-JP6)+1","v":184},{"$f":"(JQ7-JQ6)+1","v":181},{"$f":"(JR7-JR6)+1","v":184},{"$f":"(JS7-JS6)+1","v":181},{"$f":"(JT7-JT6)+1","v":184},{"$f":"(JU7-JU6)+1","v":181},{"$f":"(JV7-JV6)+1","v":184},{"$f":"(JW7-JW6)+1","v":182},{"$f":"(JX7-JX6)+1","v":184},{"$f":"(JY7-JY6)+1","v":181},{"$f":"(JZ7-JZ6)+1","v":184},{"$f":"(KA7-KA6)+1","v":181},{"$f":"(KB7-KB6)+1","v":184},{"$f":"(KC7-KC6)+1","v":181},{"$f":"(KD7-KD6)+1","v":184},{"$f":"(KE7-KE6)+1","v":182},{"$f":"(KF7-KF6)+1","v":184},{"$f":"(KG7-KG6)+1","v":181},{"$f":"(KH7-KH6)+1","v":184},{"$f":"(KI7-KI6)+1","v":181},{"$f":"(KJ7-KJ6)+1","v":184},{"$f":"(KK7-KK6)+1","v":181},{"$f":"(KL7-KL6)+1","v":184},{"$f":"(KM7-KM6)+1","v":182},{"$f":"(KN7-KN6)+1","v":184},{"$f":"(KO7-KO6)+1","v":181},{"$f":"(KP7-KP6)+1","v":184},{"$f":"(KQ7-KQ6)+1","v":181},{"$f":"(KR7-KR6)+1","v":184},{"$f":"(KS7-KS6)+1","v":181},{"$f":"(KT7-KT6)+1","v":184},{"$f":"(KU7-KU6)+1","v":182},{"$f":"(KV7-KV6)+1","v":184},{"$f":"(KW7-KW6)+1","v":181}]
[null,null,null,"Period Rate 365","%",{"$f":"(1+F166)^(1/365)-1","v":1.7254858112680793E-4},null,null,null,{"$f":"(1+$F$168)^J167-1","v":5.3628735859474475E-3},{"$f":"(1+$F$168)^K167-1","v":4.8426313183385084E-3},5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,5.3628735859474475E-3,5.0160154886280672E-3,5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,5.3628735859474475E-3,4.8426313183385084E-3,5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,5.3628735859474475E-3,4.8426313183385084E-3,5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,5.3628735859474475E-3,4.8426313183385084E-3,5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,5.3628735859474475E-3,5.0160154886280672E-3,5.3628735859474475E-3,5.1894295761105713E-3,5.3628735859474475E-3,{"$f":"(1+$F$168)^BW167-1","v":5.1894295761105713E-3},3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,{"$f":"(1+$F$168)^EI167-1","v":3.1899349483224926E-2},3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,{"$f":"(1+$F$168)^GU167-1","v":3.1899349483224926E-2},3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,{"$f":"(1+$F$168)^JG167-1","v":3.1899349483224926E-2},3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1721327432058466E-2,3.2255485743216017E-2,3.1899349483224926E-2,3.2255485743216017E-2,3.1721327432058466E-2]
[null,null,null,"Index","Index",null,null,null,1,{"$f":"I169*(1+J168)","v":1.0053628735859474},{"$f":"J169*(1+K168)","v":1.0102314753238695},1.0156492190185766,1.0209198591147053,1.0263949232605207,1.0317213274320587,1.0372543184870027,1.0428169822735265,1.0482286075638072,1.0538501250753456,1.0593190060831994,1.065000000000015,1.0707114603690491,1.0760821656381119,1.0818530582605217,1.0874672585180645,1.0932992079543538,1.0989728071996503,1.1048664594390558,1.1107917185903808,1.1165560939877324,1.1225440431714078,1.1283694064295282,1.1344207089144602,1.1405044637696493,1.146027506404605,1.1521735070474715,1.1581526303217546,1.1643636564714028,1.1704060396676437,1.1766827793026107,1.1829931802987719,1.1891322400969515,1.1955094059775659,1.2017134178474642,1.208158054993917,1.2146372539146935,1.2205192943209215,1.2270647850055745,1.2334325512926863,1.2400472941420615,1.2464824322460581,1.253167159957298,1.2598877370182098,1.2664258357032712,1.2732175173661258,1.2798247900075677,1.28668832856854,1.293588675419167,1.2998530484517998,1.3068239960309553,1.3136056671267293,1.3206503682613142,1.3275037903420708,1.3346230253545415,1.3417804399244126,1.348743515024003,1.3559766559949431,1.3630134013580788,1.3703230699255144,1.3776719393214325,1.3845823631073171,1.392007703289994,1.3992314292356209,1.4067353305080961,{"$f":"BV169*(1+BW168)","v":1.4140354844379945},1.4596458858466859,1.5059477909264856,1.5545228684267425,1.6038343973367299,1.6555668548745044,1.7080836331636418,1.7631787004413721,1.8194229540081299,1.8781093251620191,1.9376854460186859,2.0001864312975788,2.0636350000099299,2.130198549331952,2.1977712750106067,2.2686614550385609,2.3410302796519575,2.4165413484617084,2.4931972478293702,2.5736165361117558,2.6552550689383168,2.7409016109590585,2.8278466484193472,2.9190602156714385,3.0121763376537194,3.1093355485689615,3.2079677996012568,3.3114423592259912,3.4164857065753869,3.5266861125757307,3.638557277502839,3.7559207098932066,3.875732137249372,4.0007457599469429,4.1276547261706398,4.260794234343555,4.3959522833717939,4.537745859575951,4.6816891817910271,4.8326993404484559,4.9868593056567718,5.1477128748938084,5.3110051605245383,5.4823142117619845,5.6562204959587143,5.8386646355265972,6.0238748281961163,6.2181778368359142,6.4165336648019862,6.6235020749478721,6.8336083530142124,7.0540297098195843,7.27779289596024,7.5125416409579646,7.7508494341977663,8.0008568476203461,8.2560789763678404,8.5223828140849385,8.7927241098318749,9.0763376970005893,9.3642511769710808,9.666299647305765,9.9729275034743416,10.294609124380786,{"$f":"EH169*(1+EI168)","v":10.623000458632605},10.965650498476206,11.313495488443886,11.678417780877327,12.048872695192911,12.43751493663453,12.832049420380631,13.245953407515962,13.668490704500828,14.109374511551135,14.556942600293588,15.026483854802173,15.503143869312893,16.003205305364542,16.510848220818467,17.043413650213481,17.587087458628808,18.154367507415301,18.730248143439944,19.33440139539757,19.947714272763825,20.591137486098706,21.244315700493775,21.929561422695432,22.629100166531842,23.359012784335217,24.099991677356755,24.877348615317359,25.666491136385307,26.494376275313364,27.334813060250742,28.216510733209134,29.116599070284938,30.055769116487451,31.009178009853901,32.009394109059592,33.024774580494878,34.090004726148955,35.171384928227546,36.305855033349154,37.463988191345258,38.672407328335211,39.899147423783269,41.186113804677582,42.49259200632978,43.863211201982246,45.254610486741861,46.714319930111756,48.20447634743357,49.75933514701741,51.337767310017483,52.993691931574297,54.674722185169401,56.438281907127426,58.228579127206238,60.106770231091566,62.02413710100106,64.024755770997672,66.055706012567057,68.186364896113488,70.34932690338492,72.618478614361891,74.922033152105996,77.338679724296512,{"$f":"GT169*(1+GU168)","v":79.805733297393047},82.379905989994015,84.993105961724808,87.73459987934487,90.517657849238205,93.437348871503616,96.401305609440058,99.510776548152762,102.6851055866094,105.9972635458989,109.35963744974056,112.88708567638393,116.46801388397535,120.2247462453506,124.03843478643552,128.03935475130021,132.10093304755569,136.36191281013666,140.68749369564881,145.2254371427976,149.8321807858681,154.66509055708164,159.5712725369518,164.71832144329429,169.97272874530412,175.45528167408381,181.02095611375145,186.85987498290189,192.78731826114802,199.00576685679331,205.31849394812554,211.94114170248787,218.70192625152922,225.75626311574931,232.91755145788193,240.43042021827642,248.05719230264779,256.05839753246806,264.1809098023237,272.70219337208238,281.40121594330043,290.47794885228319,299.69229497961919,309.35901552768598,319.17229415329899,329.46735153699029,339.91849327326827,350.88272938689965,362.07566019924019,373.75458649476229,385.61057811219627,398.04863461692747,410.67526568949484,423.92179586703378,437.36915795931822,451.4767125983974,465.87852603711116,480.90566419177168,496.1606302295304,512.16453236424411,528.41107119445735,545.45522696792773,562.75779082210511,580.90981672085127,{"$f":"JF169*(1+JG168)","v":599.44046198266585},618.77570525805459,638.40409201154819,658.9961260998374,679.90035799230839,701.83087429633679,724.09388126181875,747.44988112560929,771.29304610483007,796.17147795730602,821.4270941016556,847.92262402454287,874.81985521827562,903.03759458615104,931.68314580747676,961.73503823426449,992.41376032916196,1024.4245482268307,1056.9206547505726,1091.0121438615902,1125.6204973093757,1161.92793321261,1198.7858296345021,1237.4532488714472,1276.9272025263497,1318.1151097025631,1359.9274706905819,1403.7925918332498,1448.3227562854904,1495.0391103024324,1542.4637354440692,1592.2166524721131,1643.0073279223316,1696.0033273641297,1749.802804237308,1806.2435436428239,1863.5399865127595,1923.6493739796347,1984.6700856361169,2048.68658328834,2114.0383525902489,2182.2276865328354,2251.450845508647]
[null,null,null,"PV Factor","Index",null,null,null,null,{"$f":"1/J169","v":0.99466573341144071},{"$f":"1/K169","v":0.98987214754857111},0.98459190562495735,0.97950881361750963,0.9742838524798304,0.96925397722366302,0.96408371811713067,0.95894103855100454,0.95399037269561315,0.94890153372473574,0.94400269820275418,0.93896713615022143,0.93395843512810028,0.92929706664825595,0.92433994835478794,0.91956791541727922,0.91466269501015762,0.90994062223263916,0.9050867563738908,0.90025878232961809,0.89561107174521137,0.89083364352885719,0.88623459152820849,0.88150717995699412,0.87680498565937448,0.87257940530351452,0.86792483413593913,0.86344405203499208,0.85883821127713145,0.85440434012453204,0.84984671959988578,0.84531341063812737,0.84094936314103186,0.83646351505055849,0.83214515636450348,0.82770627226007687,0.82329106634681903,0.8193233852615045,0.81495289590227871,0.81074558876523917,0.80642085565926702,0.80225759636105165,0.7979781404693651,0.79372151233625865,0.78962381515588742,0.78541175122117057,0.7813569543328559,0.77718898803761982,0.77304325478573455,0.76931773263989944,0.76521398676269226,0.76126346362932185,0.75720268137019309,0.75329351770989694,0.74927524926699873,0.74527841533919936,0.74143081235293529,0.73747582274287271,0.73366850172098119,0.72975491834517259,0.72586221106640703,0.72223944681468644,0.71838682906460338,0.71467805761501868,0.71086577433070652,{"$f":"1/BW169","v":0.70719583136730679},0.68509767313867187,0.66403364447633506,0.64328420013019927,0.62350576946133851,0.60402272312693905,0.58545142672425321,0.56715748650416009,0.54962481252478013,0.5324503672935722,0.51607963617349506,0.49995339651977894,0.48458181800327488,0.46943980893875287,0.45500640188100278,0.44078855299412789,0.42716235184650009,0.41381456213715007,0.40109141018450145,0.38855827430717765,0.3766116527553951,0.36484345005368279,0.35362596502853499,0.34257600944007294,0.33198587595935103,0.32161212078260237,0.31172382719187447,0.30198321200243922,0.29269842928814088,0.28355231173937551,0.27483420590435376,0.26624630210269623,0.25801576697963069,0.24995339869166339,0.24226832580246668,0.23469802694052563,0.22748199605865094,0.22037373421645284,0.21359811836492743,0.20692369409995282,0.20052701283664939,0.19426102898573747,0.18828827496398734,0.18240472205233302,0.17679650231360061,0.17127203948575626,0.16600610545877756,0.1608188164185482,0.15584738618072222,0.15097753253257193,0.14633557387861035,0.14176294134513592,0.13740429472169788,0.1331107430470741,0.12901811710957364,0.12498661318973915,0.12112287235410357,0.11733807572540633,0.11373039657662146,0.11017659692526258,0.10678910476677918,0.10345220368569109,0.10027145987490861,9.7138219423182751E-2,{"$f":"1/EI169","v":9.413536259309549E-2},9.1193860331310092E-2,8.8390011824501555E-2,8.5628037869773507E-2,8.2995316267136424E-2,8.0401913492743934E-2,7.7929874429234977E-2,7.5494754453279619E-2,7.3160967192282253E-2,7.0874864026134882E-2,6.8695743842517573E-2,6.654916809965622E-2,6.4503045861517921E-2,6.2487481783713869E-2,6.0566240245555875E-2,5.8673691815692937E-2,5.6859898056023303E-2,5.5083163849775636E-2,5.3389575639457752E-2,5.1721280610117236E-2,5.0131056938457264E-2,4.8564582732503754E-2,4.7071414965686904E-2,4.5600547166669544E-2,4.4190886630082957E-2,4.2810028370317506E-2,4.1493790262988099E-2,4.019720973738676E-2,3.8961305411255885E-2,3.7743858908343843E-2,3.6583385362681055E-2,3.5440243106425635E-2,3.4344670460519339E-2,3.3271482626988841E-2,3.2248516864336947E-2,3.1240828757735557E-2,3.028029752519858E-2,2.933411150961043E-2,2.8432204249012345E-2,2.754376667569015E-2,2.6692299679696541E-2,2.5858229913380687E-2,2.5063192187508132E-2,2.4280028087681052E-2,2.3533513791087115E-2,2.2798148439136814E-2,2.2097196047968809E-2,2.1406712149423936E-2,2.0744961376460227E-2,2.0096731538824436E-2,1.9478836973201814E-2,1.887017045898981E-2,1.8289987768264352E-2,1.7718469914544174E-2,1.7173697434989758E-2,1.6637060952623399E-2,1.6122755539050623E-2,1.5618958447522672E-2,1.5138737595352484E-2,1.4665688683119672E-2,1.421477708483781E-2,1.377059970245959E-2,1.3347208530363952E-2,1.2930140565689573E-2,{"$f":"1/GU169","v":1.2530428061772677E-2},1.2138882510031772E-2,1.176566015189906E-2,1.1398011746508546E-2,1.1047568217745439E-2,1.0702358447425711E-2,1.0373303490840641E-2,1.004916286143245E-2,9.7385107050072944E-3,9.4342058138791509E-3,9.1441415070489737E-3,8.8584092149098757E-3,8.586048363426144E-3,8.317755131370657E-3,8.0620172426535408E-3,7.8100987149019134E-3,7.5699692419281019E-3,7.3334260233819748E-3,7.1079523398384914E-3,6.8858460313444792E-3,6.674133652430414E-3,6.4655831280228931E-3,6.2667921619064034E-3,6.0709700732608464E-3,5.8832967346100053E-3,5.6994579499609803E-3,5.5242222860187066E-3,5.3516037088834735E-3,5.1870631793602146E-3,5.0249800083412193E-3,4.8704818585541231E-3,4.7182910876442706E-3,4.5724334354965831E-3,4.4295559564931407E-3,4.2933647281657439E-3,4.1592074708855188E-3,4.0313283832541626E-3,3.9053591275919806E-3,3.7852848669052623E-3,3.6670038756731688E-3,3.5536449146029636E-3,3.4426021112829125E-3,3.3367557883595433E-3,3.2324902453360225E-3,3.1331040266286345E-3,3.0352021082966909E-3,2.9418817151442159E-3,2.849955031264458E-3,2.7618536950253098E-3,2.6755524510841387E-3,2.5932898544838222E-3,2.5122558226141792E-3,2.4350139478720991E-3,2.3589256550367544E-3,2.2863980731193095E-3,2.2149536667011465E-3,2.1464822783446805E-3,2.0794099018996543E-3,2.0154763176945074E-3,1.9524975604691313E-3,1.8924660260042055E-3,1.8333310426939938E-3,1.7769634046987592E-3,1.7214375987736788E-3,{"$f":"1/JG169","v":1.6682223897473861E-3},1.6160944773727975E-3,1.5664059997627818E-3,1.5174596031669249E-3,1.4708037556457837E-3,1.4248446978092988E-3,1.3810363902777114E-3,1.3378823453608251E-3,1.2965240709094702E-3,1.2560108314425503E-3,1.217393493811692E-3,1.1793528933732699E-3,1.1430924824522768E-3,1.1073736088011766E-3,1.0733262746030615E-3,1.0397874261043765E-3,1.0076442306365461E-3,9.7615778705312467E-4,9.4614481749909077E-4,9.1658008174001012E-4,8.8839888967049525E-4,8.6063857440375313E-4,8.3417736119294141E-4,8.0811133746830138E-4,7.8312999991036276E-4,7.586590826848599E-4,7.3533333324915637E-4,7.1235594618295687E-4,6.904538340367567E-4,6.6887882270699219E-4,6.4831345918943363E-4,6.2805523258871617E-4,6.0864001213223567E-4,5.8962148473739478E-4,5.7149296913824128E-4,5.5363519693651302E-4,5.3661311656172134E-4,5.1984525533944155E-4,5.0386208127860439E-4,4.8811761064735602E-4,4.7302831510825661E-4,4.5824732504829455E-4,4.4415804235516424E-4]
[null,null,null,"NPV with Sumproduct","USD",{"$f":"SUMPRODUCT(J170:KW170,J164:KW164)","v":0.84743993083247915}]
[]
[null,null,null,"NPV at Target IRR","USD",{"$f":"F166","v":6.5000000000000002E-2},null,{"$f":"XNPV(F173,J164:KW164,J7:KW7)","v":0.85201942559797317}]
[null,null,null,null,null,null,null,{"$f":"ROUND(NPV_Target,0)<2","v":true}]
[null,null,"Project Cash Flow"]
[null,null,null,"Capacity Payment","USD",null,null,null,null,{"$f":"J156","v":0},{"$f":"K156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW156","v":0},13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,{"$f":"EI156","v":13830560.800850449},13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Capital Expenditures","USD",null,null,null,null,{"$f":"J113","v":6885245.9016393442},{"$f":"K113","v":6885245.9016393442},6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,6885245.9016393442,0,0,0,0,{"$f":"BW113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Operating Cash Flow","USD",null,null,null,null,{"$f":"J176-J177","v":-6885245.9016393442},{"$f":"K176-K177","v":-6885245.9016393442},-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,-6885245.9016393442,0,0,0,0,{"$f":"BW176-BW177","v":0},13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,{"$f":"EI176-EI177","v":13830560.800850449},13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176-GU177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176-JG177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project IRR","%",{"$f":"XIRR(J178:KW178,J7:KW7)","v":5.4228362441062924E-2}]
[]
[null,"Total Revenues, Savings and Levelised Cost"]
[]
[null,null,"Revenue Components"]
[null,null,null,"Stuff Purchases","USD",null,null,{"$f":"SUM(J185:KW185)","v":1879368879.0323701},null,{"$f":"J81","v":0},{"$f":"K81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW81","v":0},18143309.856892809,17936510.512238327,18324742.955461733,18115875.617360704,18507990.385016348,18297034.373534311,18693070.288866505,18582104.19084572,18880000.991755165,18664804.76444234,19068801.001672715,18851452.812086757,19259489.011689439,19039967.340207625,19452083.901806332,19336612.135231849,19646604.74082439,19422670.68374579,19843070.788232632,19616897.390583247,20041501.496114954,19813066.364489075,20241916.511076104,20121756.127736915,20444335.676186863,20211308.998415306,20648779.032948732,20413422.088399459,20855266.823278215,20617556.309283447,21063819.491510991,20938780.114765096,21274457.686426099,21031969.191100039,21487202.263290357,21242288.883011036,21702074.285923257,21454711.771841142,21919095.028782487,21788978.551932808,22138285.97907031,21885951.478455141,22359668.838861007,22104810.993239693,22583265.527249616,22325859.103172086,22809098.182522114,22673698.454945263,23037189.164347328,22774608.871145837,23267561.055990797,23002354.959857296,23500236.666550703,23232378.509455863,23735239.033216208,23594341.533746831,23972591.423548367,23699349.31749592,24212317.337783843,23936342.810670879,24454440.511161681,24175706.238777585,24698984.916273296,{"$f":"EI81","v":24552366.413326487},24945974.765436023,24661637.934177008,25195434.51309038,24908254.313518774,25447388.858221281,25157336.856653955,25701862.746803489,25549290.944696847,25958881.374271519,25662999.327472687,26218470.188014232,25919629.320747413,26480654.889894366,26178825.613954879,26745461.438793305,26586694.609708205,27012916.053181238,26705020.008795366,27283045.213713046,26972070.208883315,6355002.0924717253,4.6774045829949613E-8,-5.1280728315011103E-8,0,0,4.7714204151131587E-8,0,4.8191346192642896E-8,0,4.8673259654569309E-8,0,0,5.3896560835524266E-8,4.9651592173626133E-8,0,5.0148108095362385E-8,0,5.0649589176316001E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed O&M Payment","USD",null,null,{"$f":"SUM(J186:KW186)","v":3086730300.3548923},null,{"$f":"J86","v":0},{"$f":"K86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW86","v":0},20797932.820708841,20560875.805676021,21005912.148915924,20766484.563732777,21215971.27040508,20974149.409370098,21428130.983109124,21300928.974753648,21642412.292940211,21395729.812498428,21858836.415869609,21609687.110623404,22077424.780028302,21825783.981729638,22298199.027828582,22165832.107853822,22521181.018106867,22264482.239762399,22746392.828287929,22487127.062160019,22973856.756570805,22711998.332781617,23203595.324136514,23065853.776419427,23435631.277377877,23168509.499270521,23669987.590151653,23400194.594263226,23906687.466053165,23634196.540205851,24145754.340713691,24002419.933815692,24387211.884120826,24109243.890663985,24631084.00296203,24350336.329570621,24877394.84299165,24593839.692866322,25126168.791421559,24977014.432832524,25377430.479335774,25088175.870692927,25631204.784129128,25339057.629399855,25887516.831970412,25592448.205693852,26146392.000290114,25991181.376633383,26407855.920293014,26106856.414628293,26671934.479495943,26367924.97877457,26938653.824290898,26631604.22856231,27208040.362533804,27046527.56516201,27480120.766159136,27166899.473556411,27754921.973820724,27438568.468291968,28032471.193558928,27712954.152974885,28312795.905494515,{"$f":"EI86","v":28144725.040883109},28595923.864549454,28269984.531449672,28881883.103194945,28552684.376764167,29170701.934226889,28838211.220531799,29462408.953569148,29287513.737890355,29757033.043104835,29417859.266064476,30054603.373535879,29712037.858725119,30355149.407271232,30009158.237312362,30658700.901343942,30476704.238578774,30965287.910357378,30612342.317882333,31274940.789460946,30918465.741061151,31587690.197355546,31227650.398471758,31903567.099329095,31714180.642249048,32222602.770322386,31855326.171481028,32544828.798025604,32173879.433195837,32870277.086005859,32495618.227527786,33198979.856865909,33001903.550188713,33530969.65543456,33148780.153901085,33866279.351988897,33480267.955440089,34204942.145508781,33815070.634994477,34546991.566963866,34341913.171959579,34892461.482633494,34494753.554757863,35241386.097459823,34839701.090305433,35593799.958434418,35188098.101208486,35949737.958018757,35736332.557812944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Variable O&M Payment","USD",null,null,71681287.047134832,null,{"$f":"J91","v":0},{"$f":"K91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW91","v":0},482977.92403076199,477472.89110347611,487807.70327106951,482247.62001451076,492685.78030378005,487070.09621465584,497612.63810681779,494658.70213358011,502588.76448788575,496860.20514857018,507614.65213276458,501828.80720005574,512690.79865409213,506847.09527205629,517817.70664063306,514743.82902159874,522995.88370703929,517034.72188702447,528225.84254410956,522205.06910589465,533508.10096955055,527427.11979695351,538843.18197924609,535644.4926026297,544231.61379903846,538028.40490487218,549673.92993702879,543408.68895392085,555170.66923639912,548842.77584346,560722.37592876295,557393.80693671154,566329.59968805045,559874.51563791337,571992.89568493085,565473.26079429232,577712.82464178011,571127.99340223521,583489.95288819785,580026.23064750759,589324.85241707962,582607.66606961994,595218.10094125045,588433.74273031612,601170.28195066284,594318.0801576192,607181.98477016948,603577.62151698093,613253.80461787106,606263.87356878712,619386.34266404971,612326.51230447495,625580.2060906901,618449.77742751956,631836.00815159688,628085.29329683224,638154.36823311285,630880.6179538127,644535.91191544384,637189.42413335061,650981.27103459823,643561.31837468408,657491.08374494407,{"$f":"EI91","v":653588.07482670934},664065.99458239344,656496.90087401506,670706.65452821727,663061.8698827551,677413.7210734993,669692.48858158244,684187.85828423419,680126.3715528535,691029.73686707648,683153.30760207202,697940.03423574707,689984.84067809267,704919.43457810441,696884.68908487342,711968.62892388529,707742.22954464878,719088.31521312403,710892.07133547915,726279.19836525514,718000.99204883387,733541.99034890754,725181.00196932198,740877.41025239648,736479.40211050143,748286.18435492052,739757.14010890527,755769.04619846947,747154.71150999423,763326.73666045407,754626.25862509396,770960.00402705849,766383.41911858984,778669.60406732885,769794.24642345821,786456.30010800203,777492.18888769264,794320.86310908187,785267.11077656935,802264.07174017257,797501.6591323145,810286.71245757409,801050.97970317816,818389.57958214974,809061.48950020981,826573.47537797119,817152.10439521167,834839.21013175067,829883.42447473924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capacity Payment","USD",null,null,1554342256.1571124,null,{"$f":"J156","v":0},{"$f":"K156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW156","v":0},13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,{"$f":"EI156","v":13830560.800850449},13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13754568.708538083,13982544.985475179,13830560.800850449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Payment","USD",null,null,{"$f":"SUM(J189:KW189)","v":6592122722.5915165},null,{"$f":"SUM(J185:J188)","v":0},{"$f":"SUM(K185:K188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW185:BW188)","v":0},53406765.587107584,52729427.917555913,53801007.793123901,53119176.50964608,54199192.421200395,53512822.587657154,54601358.895557627,54208252.668583401,55007547.034658432,54311963.490627423,55417797.05515027,54717537.43844831,55832149.575847015,55127167.125747405,56250645.621750727,55847748.872957714,56673326.628113478,55958756.353933297,57100234.444539845,56380798.230387241,57531411.339130491,56807060.525605731,57966900.00266704,57553815.197609425,58406743.552838951,57672415.611128785,58850985.538512588,58111594.080154687,59299669.944042951,58555164.333870843,59752841.193628624,59329154.65636795,60210544.155710161,59455656.305940025,60672824.147412494,59912667.181914032,61139726.939031869,60374248.166647784,61611298.758567423,61176580.016263291,62087586.29629834,61311303.723755769,62568636.709406555,61786871.073907956,63054497.626645863,62267194.097561643,63545217.153057575,63099018.253946073,64040843.874733388,63242297.867881,64541426.863625973,63737175.159474425,65047015.682407469,64237001.223983772,65557660.389376789,65099515.193056121,66073411.5434158,65251698.117544226,66594320.208995193,65766669.411634289,67120437.961230382,66286790.418665238,67651816.890987933,{"$f":"SUM(EI185:EI188)","v":67181240.329886749},68188509.610043049,67342688.075038776,68730569.256288722,67878569.268703774,69278049.498996854,68419809.274305418,69831004.544132054,69347491.854990512,70389489.139718607,69518580.609677315,70953558.581261039,70076220.728688717,71523268.717218891,70639437.248890191,72098675.954536304,71601701.878682077,72679837.264226913,71782823.10655126,73266810.187014431,72363105.650531381,52658779.26565136,45707400.10897921,46626989.495056614,46281220.845210001,46953433.940152481,46349652.020128064,47283142.829699248,46675602.853243962,47616148.808141485,47004813.19469101,47952484.846368149,47598847.770157754,48292184.244977117,47673143.108862676,48635280.63757208,48012328.852865912,48981807.994093046,48354906.45430918,49331800.624179214,48969975.631942347,49685293.180566251,49050373.242999129,50042320.662517145,49403331.288343728,50402918.419287562,49759818.914141782,50767122.153625682,50396776.783138134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU185:GU188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JG185:JG188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Tons Produced","Tons",null,null,null,null,{"$f":"J65","v":0},{"$f":"K65","v":0},{"$f":"L65","v":0},{"$f":"M65","v":0},{"$f":"N65","v":0},{"$f":"O65","v":0},{"$f":"P65","v":0},{"$f":"Q65","v":0},{"$f":"R65","v":0},{"$f":"S65","v":0},{"$f":"T65","v":0},{"$f":"U65","v":0},{"$f":"V65","v":0},{"$f":"W65","v":0},{"$f":"X65","v":0},{"$f":"Y65","v":0},{"$f":"Z65","v":0},{"$f":"AA65","v":0},{"$f":"AB65","v":0},{"$f":"AC65","v":0},{"$f":"AD65","v":0},{"$f":"AE65","v":0},{"$f":"AF65","v":0},{"$f":"AG65","v":0},{"$f":"AH65","v":0},{"$f":"AI65","v":0},{"$f":"AJ65","v":0},{"$f":"AK65","v":0},{"$f":"AL65","v":0},{"$f":"AM65","v":0},{"$f":"AN65","v":0},{"$f":"AO65","v":0},{"$f":"AP65","v":0},{"$f":"AQ65","v":0},{"$f":"AR65","v":0},{"$f":"AS65","v":0},{"$f":"AT65","v":0},{"$f":"AU65","v":0},{"$f":"AV65","v":0},{"$f":"AW65","v":0},{"$f":"AX65","v":0},{"$f":"AY65","v":0},{"$f":"AZ65","v":0},{"$f":"BA65","v":0},{"$f":"BB65","v":0},{"$f":"BC65","v":0},{"$f":"BD65","v":0},{"$f":"BE65","v":0},{"$f":"BF65","v":0},{"$f":"BG65","v":0},{"$f":"BH65","v":0},{"$f":"BI65","v":0},{"$f":"BJ65","v":0},{"$f":"BK65","v":0},{"$f":"BL65","v":0},{"$f":"BM65","v":0},{"$f":"BN65","v":0},{"$f":"BO65","v":0},{"$f":"BP65","v":0},{"$f":"BQ65","v":0},{"$f":"BR65","v":0},{"$f":"BS65","v":0},{"$f":"BT65","v":0},{"$f":"BU65","v":0},{"$f":"BV65","v":0},{"$f":"BW65","v":0},{"$f":"BX65","v":94772.602739726019},{"$f":"BY65","v":93227.397260273967},{"$f":"BZ65","v":94772.602739726019},{"$f":"CA65","v":93227.397260273967},{"$f":"CB65","v":94772.602739726019},{"$f":"CC65","v":93227.397260273967},{"$f":"CD65","v":94772.602739726019},{"$f":"CE65","v":93742.465753424651},{"$f":"CF65","v":94772.602739726019},{"$f":"CG65","v":93227.397260273967},{"$f":"CH65","v":94772.602739726019},{"$f":"CI65","v":93227.397260273967},{"$f":"CJ65","v":94772.602739726019},{"$f":"CK65","v":93227.397260273967},{"$f":"CL65","v":94772.602739726019},{"$f":"CM65","v":93742.465753424651},{"$f":"CN65","v":94772.602739726019},{"$f":"CO65","v":93227.397260273967},{"$f":"CP65","v":94772.602739726019},{"$f":"CQ65","v":93227.397260273967},{"$f":"CR65","v":94772.602739726019},{"$f":"CS65","v":93227.397260273967},{"$f":"CT65","v":94772.602739726019},{"$f":"CU65","v":93742.465753424651},{"$f":"CV65","v":94772.602739726019},{"$f":"CW65","v":93227.397260273967},{"$f":"CX65","v":94772.602739726019},{"$f":"CY65","v":93227.397260273967},{"$f":"CZ65","v":94772.602739726019},{"$f":"DA65","v":93227.397260273967},{"$f":"DB65","v":94772.602739726019},{"$f":"DC65","v":93742.465753424651},{"$f":"DD65","v":94772.602739726019},{"$f":"DE65","v":93227.397260273967},{"$f":"DF65","v":94772.602739726019},{"$f":"DG65","v":93227.397260273967},{"$f":"DH65","v":94772.602739726019},{"$f":"DI65","v":93227.397260273967},{"$f":"DJ65","v":94772.602739726019},{"$f":"DK65","v":93742.465753424651},{"$f":"DL65","v":94772.602739726019},{"$f":"DM65","v":93227.397260273967},{"$f":"DN65","v":94772.602739726019},{"$f":"DO65","v":93227.397260273967},{"$f":"DP65","v":94772.602739726019},{"$f":"DQ65","v":93227.397260273967},{"$f":"DR65","v":94772.602739726019},{"$f":"DS65","v":93742.465753424651},{"$f":"DT65","v":94772.602739726019},{"$f":"DU65","v":93227.397260273967},{"$f":"DV65","v":94772.602739726019},{"$f":"DW65","v":93227.397260273967},{"$f":"DX65","v":94772.602739726019},{"$f":"DY65","v":93227.397260273967},{"$f":"DZ65","v":94772.602739726019},{"$f":"EA65","v":93742.465753424651},{"$f":"EB65","v":94772.602739726019},{"$f":"EC65","v":93227.397260273967},{"$f":"ED65","v":94772.602739726019},{"$f":"EE65","v":93227.397260273967},{"$f":"EF65","v":94772.602739726019},{"$f":"EG65","v":93227.397260273967},{"$f":"EH65","v":94772.602739726019},{"$f":"EI65","v":93742.465753424651},{"$f":"EJ65","v":94772.602739726019},{"$f":"EK65","v":93227.397260273967},{"$f":"EL65","v":94772.602739726019},{"$f":"EM65","v":93227.397260273967},{"$f":"EN65","v":94772.602739726019},{"$f":"EO65","v":93227.397260273967},{"$f":"EP65","v":94772.602739726019},{"$f":"EQ65","v":93742.465753424651},{"$f":"ER65","v":94772.602739726019},{"$f":"ES65","v":93227.397260273967},{"$f":"ET65","v":94772.602739726019},{"$f":"EU65","v":93227.397260273967},{"$f":"EV65","v":94772.602739726019},{"$f":"EW65","v":93227.397260273967},{"$f":"EX65","v":94772.602739726019},{"$f":"EY65","v":93742.465753424651},{"$f":"EZ65","v":94772.602739726019},{"$f":"FA65","v":93227.397260273967},{"$f":"FB65","v":94772.602739726019},{"$f":"FC65","v":93227.397260273967},{"$f":"FD65","v":94772.602739726019},{"$f":"FE65","v":93227.397260273967},{"$f":"FF65","v":94772.602739726019},{"$f":"FG65","v":93742.465753424651},{"$f":"FH65","v":94772.602739726019},{"$f":"FI65","v":93227.397260273967},{"$f":"FJ65","v":94772.602739726019},{"$f":"FK65","v":93227.397260273967},{"$f":"FL65","v":94772.602739726019},{"$f":"FM65","v":93227.397260273967},{"$f":"FN65","v":94772.602739726019},{"$f":"FO65","v":93742.465753424651},{"$f":"FP65","v":94772.602739726019},{"$f":"FQ65","v":93227.397260273967},{"$f":"FR65","v":94772.602739726019},{"$f":"FS65","v":93227.397260273967},{"$f":"FT65","v":94772.602739726019},{"$f":"FU65","v":93227.397260273967},{"$f":"FV65","v":94772.602739726019},{"$f":"FW65","v":93742.465753424651},{"$f":"FX65","v":94772.602739726019},{"$f":"FY65","v":93227.397260273967},{"$f":"FZ65","v":94772.602739726019},{"$f":"GA65","v":93227.397260273967},{"$f":"GB65","v":94772.602739726019},{"$f":"GC65","v":93227.397260273967},{"$f":"GD65","v":94772.602739726019},{"$f":"GE65","v":93742.465753424651},{"$f":"GF65","v":0},{"$f":"GG65","v":0},{"$f":"GH65","v":0},{"$f":"GI65","v":0},{"$f":"GJ65","v":0},{"$f":"GK65","v":0},{"$f":"GL65","v":0},{"$f":"GM65","v":0},{"$f":"GN65","v":0},{"$f":"GO65","v":0},{"$f":"GP65","v":0},{"$f":"GQ65","v":0},{"$f":"GR65","v":0},{"$f":"GS65","v":0},{"$f":"GT65","v":0},{"$f":"GU65","v":0},{"$f":"GV65","v":0},{"$f":"GW65","v":0},{"$f":"GX65","v":0},{"$f":"GY65","v":0},{"$f":"GZ65","v":0},{"$f":"HA65","v":0},{"$f":"HB65","v":0},{"$f":"HC65","v":0},{"$f":"HD65","v":0},{"$f":"HE65","v":0},{"$f":"HF65","v":0},{"$f":"HG65","v":0},{"$f":"HH65","v":0},{"$f":"HI65","v":0},{"$f":"HJ65","v":0},{"$f":"HK65","v":0},{"$f":"HL65","v":0},{"$f":"HM65","v":0},{"$f":"HN65","v":0},{"$f":"HO65","v":0},{"$f":"HP65","v":0},{"$f":"HQ65","v":0},{"$f":"HR65","v":0},{"$f":"HS65","v":0},{"$f":"HT65","v":0},{"$f":"HU65","v":0},{"$f":"HV65","v":0},{"$f":"HW65","v":0},{"$f":"HX65","v":0},{"$f":"HY65","v":0},{"$f":"HZ65","v":0},{"$f":"IA65","v":0},{"$f":"IB65","v":0},{"$f":"IC65","v":0},{"$f":"ID65","v":0},{"$f":"IE65","v":0},{"$f":"IF65","v":0},{"$f":"IG65","v":0},{"$f":"IH65","v":0},{"$f":"II65","v":0},{"$f":"IJ65","v":0},{"$f":"IK65","v":0},{"$f":"IL65","v":0},{"$f":"IM65","v":0},{"$f":"IN65","v":0},{"$f":"IO65","v":0},{"$f":"IP65","v":0},{"$f":"IQ65","v":0},{"$f":"IR65","v":0},{"$f":"IS65","v":0},{"$f":"IT65","v":0},{"$f":"IU65","v":0},{"$f":"IV65","v":0},{"$f":"IW65","v":0},{"$f":"IX65","v":0},{"$f":"IY65","v":0},{"$f":"IZ65","v":0},{"$f":"JA65","v":0},{"$f":"JB65","v":0},{"$f":"JC65","v":0},{"$f":"JD65","v":0},{"$f":"JE65","v":0},{"$f":"JF65","v":0},{"$f":"JG65","v":0},{"$f":"JH65","v":0},{"$f":"JI65","v":0},{"$f":"JJ65","v":0},{"$f":"JK65","v":0},{"$f":"JL65","v":0},{"$f":"JM65","v":0},{"$f":"JN65","v":0},{"$f":"JO65","v":0},{"$f":"JP65","v":0},{"$f":"JQ65","v":0},{"$f":"JR65","v":0},{"$f":"JS65","v":0},{"$f":"JT65","v":0},{"$f":"JU65","v":0},{"$f":"JV65","v":0},{"$f":"JW65","v":0},{"$f":"JX65","v":0},{"$f":"JY65","v":0},{"$f":"JZ65","v":0},{"$f":"KA65","v":0},{"$f":"KB65","v":0},{"$f":"KC65","v":0},{"$f":"KD65","v":0},{"$f":"KE65","v":0},{"$f":"KF65","v":0},{"$f":"KG65","v":0},{"$f":"KH65","v":0},{"$f":"KI65","v":0},{"$f":"KJ65","v":0},{"$f":"KK65","v":0},{"$f":"KL65","v":0},{"$f":"KM65","v":0},{"$f":"KN65","v":0},{"$f":"KO65","v":0},{"$f":"KP65","v":0},{"$f":"KQ65","v":0},{"$f":"KR65","v":0},{"$f":"KS65","v":0},{"$f":"KT65","v":0},{"$f":"KU65","v":0},{"$f":"KV65","v":0},{"$f":"KW65","v":0}]
[]
[null,null,"Nominal and Real Levelised Cost"]
[null,null,null,"NPV of Payment","USD",{"$f":"F180","v":5.4228362441062924E-2},{"$f":"XNPV(F194,J189:KW189,J7:KW7)","v":1550484440.1920874}]
[null,null,null,"NPV of Units","Tons",{"$f":"F194","v":5.4228362441062924E-2},{"$f":"XNPV(F195,J191:KW191,J7:KW7)","v":2502357.9912402723}]
[null,null,null,"Nominal Levelised Cost","USD/Ton",null,{"$f":"G194/G195","v":619.60936269698288}]
[]
[null,null,null,"Nominal Project IRR","%",{"$f":"F194","v":5.4228362441062924E-2}]
[null,null,null,"Inflation Rate","%",{"$f":"F73","v":0.01}]
[null,null,null,"Real Project IRR","%",{"$f":"(1+F198)/(1+F199)-1","v":4.3790457862438403E-2}]
[]
[null,null,null,"NPV of Payment - Nominal","USD",{"$f":"F198","v":5.4228362441062924E-2},{"$f":"G194","v":1550484440.1920874}]
[null,null,null,"NPV of Payment - Real","Tons",{"$f":"F200","v":4.3790457862438403E-2},{"$f":"XNPV(F203,J191:KW191,J7:KW7)","v":3129022.9503606297}]
[null,null,null,"Real Levelised Cost","USD/Ton",null,{"$f":"G202/G203","v":495.51711981319573}]

{"sheet":"Sensitivity","index":1,"n_rows":23,"n_cols":19,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,"Scenario",3]
[]
[null,null,null,null,null,1,2,3,4,null,5,6,7,8,9,10]
[null,null,null,null,null,"Cost","Construction Months","Production","Fixed Cost","Inflation Rate","Base Interest Rate","Debt Percent","Debt Tenure","EBL Percent","EBL Interest","Target IRR",null,"Cap Charge","Levelised Cost"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195.34593586298953,200.34506702884318]
[null,null,null,null,"Base Case",370000000,66,1,174,0.02,0.04,0.8,30,1,0.04,5.5E-2,1]
[null,null,null,null,"Best Case",340000000,50,1.1499999999999999,{"$f":"I8*0.95","v":165.29999999999998},0.03,0.03,0.85,40,1,0.03,4.4999999999999998E-2,2]
[null,null,null,null,"Worst Case",420000000,80,0.8,{"$f":"I8*1.2","v":208.79999999999998},0.01,4.4999999999999998E-2,0.75,20,0,4.4999999999999998E-2,6.5000000000000002E-2,3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"INDEX(E8:E22,$G$2)","v":"Worst Case"},{"$f":"INDEX(F8:F22,$G$2)","v":420000000},{"$f":"INDEX(G8:G22,$G$2)","v":80},{"$f":"INDEX(H8:H22,$G$2)","v":0.8},{"$f":"INDEX(I8:I22,$G$2)","v":208.79999999999998},{"$f":"INDEX(J8:J22,$G$2)","v":0.01},{"$f":"INDEX(K8:K22,$G$2)","v":4.4999999999999998E-2},{"$f":"INDEX(L8:L22,$G$2)","v":0.75},{"$f":"INDEX(M8:M22,$G$2)","v":20},{"$f":"INDEX(N8:N22,$G$2)","v":0},{"$f":"INDEX(O8:O22,$G$2)","v":4.4999999999999998E-2},{"$f":"INDEX(P8:P22,$G$2)","v":6.5000000000000002E-2},{"$f":"INDEX(Q8:Q10,$G$2)","v":3}]