{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["InputC - Operations","InputC-Financing","InputS","Operation Monthly","Project Finance Semi-Annual","Circular Example"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":2,"defined_names":55,"comments":5,"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":"InputC - Operations","index":0,"n_rows":68,"n_cols":19,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,null,"Project IRR"]
[null,null,null,null,null,"Equity IRR"]
[null,null,null,"Active Scenario",null,1,null,null,null,null,{"$f":"'InputC-Financing'!K3","v":"Base Case"},{"$f":"'InputC-Financing'!L3","v":"P90 Debt Size Case"},{"$f":"'InputC-Financing'!M3","v":"P99 Debt Size Case"},{"$f":"'InputC-Financing'!N3","v":"Maximum Debt to Capital Case"},{"$f":"'InputC-Financing'!O3","v":"Stress Case for Credit"},{"$f":"'InputC-Financing'!P3","v":"P90 and No Inflation"},{"$f":"'InputC-Financing'!Q3","v":"Higher EPC"},{"$f":"'InputC-Financing'!R3","v":"Lower PPA"},{"$f":"'InputC-Financing'!S3","v":"Shareholder Loan"}]
[null,null,null,null,"Applied (Fixed)","From Index",null,null,null,null,1,2,3,4,5,6,7,8,9]
[]
[null,"Model Timeline"]
[null,null,null,"Financial Close Date","2023-01-01",{"$f":"INDEX($K7:$S7,case_active)","v":"2023-01-01"},"Date",null,null,null,"2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01"]
[null,null,null,"Construction Period",{"$f":"F8","v":11},{"$f":"INDEX(K8:S8,case_active)","v":11},"Month",null,null,null,11,{"$f":"K8","v":11},11,11,11,11,14,14,14]
[null,null,null,"Commerical Operation Date","2023-12-01",{"$f":"INDEX(K9:S9,case_active)","v":"2023-12-01"},"Date",null,null,null,{"$f":"EDATE(K7,K8)","v":"2023-12-01"},{"$f":"EDATE(L7,L8)","v":"2023-12-01"},"2023-12-01","2023-12-01","2023-12-01","2023-12-01","2024-03-01","2024-03-01","2024-03-01"]
[null,null,null,"Operating Life",35,{"$f":"INDEX(K10:S10,case_active)","v":35},"Years",null,null,null,35,35,35,30,35,35,35,35,35]
[null,null,null,"Period After Operating Life","2058-12-01",{"$f":"INDEX(K11:S11,case_active)","v":"2058-12-01"},"Date",null,null,null,{"$f":"EDATE(K9,K10*Months)","v":"2058-12-01"},"2058-12-01","2058-12-01","2053-12-01","2058-12-01","2058-12-01","2059-03-01","2059-03-01","2059-03-01"]
[]
[null,null,null,"Months in Period for Semi-Annual",6,{"$f":"INDEX(K13:S13,case_active)","v":6},"Months",null,null,null,6,6,6,6,6,6,6,6,6]
[null,null,null,"Months in Period pre-COD",1,{"$f":"INDEX(K14:S14,case_active)","v":1},"Months",null,null,null,1,1,1,1,1,1,1,1,1]
[]
[null,"Solar Plant Details"]
[null,null,null,"Capacity of Plant",132,{"$f":"INDEX(K17:S17,case_active)","v":132},"MWp",null,null,null,132,132,132,132,132,132,132,132,132]
[]
[null,null,null,"Standard Deviation in Resoruce",{"$f":"Resource_Base","v":0.1},{"$f":"INDEX(K19:S19,case_active)","v":0.1},"%",null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,"Complement of P Value",0.1,{"$f":"INDEX(K20:S20,case_active)","v":0.5},"%",null,null,null,0.5,0.1,0.01,0.1,0.05,0.1,0.1,0.1,0.1]
[]
[null,null,null,"Annual Yield",{"$f":"_xlfn.NORM.INV(E20,$K$22,E19*$K$22)","v":1726.2527900221692},{"$f":"INDEX(K22:S22,case_active)","v":1980},"MWh/MWp",null,null,null,1980,{"$f":"_xlfn.NORM.INV(L20,$K$22,L19*$K$22)","v":1726.2527900221692},{"$f":"_xlfn.NORM.INV(M20,$K$22,M19*$K$22)","v":1519.3831209399136},1726.2527900221692,1654.3189818636083,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692]
[]
[null,null,null,"Plant Availability Code",0.99,{"$f":"INDEX(K24:S24,case_active)","v":0.99},"%",null,null,null,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99]
[null,null,null,"Degradation Code to InputS",1,{"$f":"INDEX(K25:S25,case_active)","v":1},"Code",{"$f":"InputS!D41","v":"Base Degradation"},null,null,1,1,1,3,2,1,1,1,1]
[]
[null,"Revenues"]
[null,null,null,"PPA Inflation Rate Code to InputS",2,{"$f":"INDEX(K28:S28,case_active)","v":2},"% p.a.","On costs and Revenues",null,null,2,2,2,2,2,2,1,2,2]
[]
[null,null,null,"PPA Term Contract",35,{"$f":"INDEX(K30:S30,case_active)","v":35},"Years",null,null,null,{"$f":"K10","v":35},35,35,30,35,35,35,35,35]
[null,null,null,"Offtake Amount",1,{"$f":"INDEX(K31:S31,case_active)","v":1},"%","Of Total Production",null,null,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Power Price for Offtake (USD 2021)",33,{"$f":"INDEX(K33:S33,case_active)","v":33},"USD/MWh","Real Terms - 2021",null,null,33,33,33,33,33,30,33,33,33]
[null,null,null,"Apply PPA Inflation",1,{"$f":"INDEX(K34:S34,case_active)","v":1},"Flag","1 =Yes; 0 - No",null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,"Start Date for PPA Inflation","2023-12-01",{"$f":"INDEX(K35:S35,case_active)","v":"2023-12-01"},"Date",null,null,null,{"$f":"K9","v":"2023-12-01"},{"$f":"L9","v":"2023-12-01"},{"$f":"M9","v":"2023-12-01"},"2023-12-01","2023-12-01","2023-12-01","2024-03-01","2024-03-01","2024-03-01"]
[]
[null,null,null,"Revenues Arrear Collection",2,{"$f":"INDEX(K37:S37,case_active)","v":2},"Months","Received in Arrears",null,null,2,2,2,2,2,2,2,2,2]
[]
[null,"Operation and Maintenance"]
[null,null,null,"Land Lease",300000,{"$f":"INDEX(K40:S40,case_active)","v":300000},"USD/Yr","Payable Through Construction",null,null,300000,300000,300000,300000,300000,300000,300000,300000,300000]
[null,null,null,"Land Lease Infaltion Start","2023-01-01",{"$f":"INDEX(K41:S41,case_active)","v":"2023-01-01"},null,null,null,null,"2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01"]
[]
[null,null,null,"O&M per Year without Inflation - Initial Contract",9.5,{"$f":"INDEX(K43:S43,case_active)","v":9.5},"USD/kWp-yr","Starting OpEx",null,null,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5]
[null,null,null,"Initial Period End for O&M",5,{"$f":"INDEX(K44:S44,case_active)","v":5},"Years",null,null,null,5,5,5,5,5,5,5,5,5]
[null,null,null,"O&M per Year after Initial Period",8,{"$f":"INDEX(K45:S45,case_active)","v":7.5},"USD/kWp","Due to Economies of Scale",null,null,7.5,8,8,7.5,15,7.5,7.5,7.5,7.5]
[]
[null,null,null,"Insurance During Operation",4,{"$f":"INDEX(K47:S47,case_active)","v":4},"USD/kWp-yr","Yearly Estimate",null,null,4,4,4,4,4,4,4,4,4]
[]
[null,null,null,"Operation and Maintenance Payment Arrears",2,{"$f":"INDEX(K49:S49,case_active)","v":2},"Months",null,null,null,2,2,2,2,2,2,2,2,2]
[]
[null,"Capital Expenditures",null,null,null,null,null,"Paid at Financial Close"]
[null,null,null,"EPC Contractor",900,{"$f":"INDEX(K52:S52,case_active)","v":900},"USD/kWp",null,null,null,900,900,900,900,900,900,1200,1000,1000]
[null,null,null,"S-curve Code to InputS",1,{"$f":"INDEX(K53:S53,case_active)","v":1},"Code","Detailed in Input-S",null,null,1,1,3,3,1,1,1,1,1]
[null,null,null,"Developer Fee",3600000,{"$f":"INDEX(K54:S54,case_active)","v":3600000},"USD ","Paid to Developer",null,null,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000]
[null,null,null,"Period of Developer Bonus","2023-12-01",{"$f":"INDEX(K55:S55,case_active)","v":"2023-01-01"},"Date","Assume paid in Fin Close (up-front)",null,null,{"$f":"K7","v":"2023-01-01"},{"$f":"L9","v":"2023-12-01"},{"$f":"M7","v":"2023-01-01"},{"$f":"N7","v":"2023-01-01"},"2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01"]
[]
[null,"Taxes and Capital Allowance"]
[null,null,null,"Bonus Depreciation",null,null,"Percent",null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciaion Life",5,{"$f":"INDEX(K59:S59,case_active)","v":5},"Years",null,null,null,5,5,5,5,5,5,5,5,5]
[null,null,null,"Declining Balance Factor",2,{"$f":"INDEX(K60:S60,case_active)","v":2},"Factor",null,null,null,2,2,2,2,2,2,2,2,2]
[null,null,null,"Tax Depreciation Code Number",1,{"$f":"INDEX(K61:S61,case_active)","v":1},"Code",null,null,null,1,1,2,1,1,2,2,2,2]
[null,null,null,"Tax Rate",0.21,{"$f":"INDEX(K62:S62,case_active)","v":0.21},"%",null,null,null,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21]
[]
[null,"Constants"]
[null,null,null,"Months in Year",null,12,"Months"]
[null,null,null,"Inflation Days in Year",null,365,"Days Inflation"]
[null,null,null,"Semi-Annual Periods",null,2,"Semi"]
[null,null,null,"Days in 360 Year",null,360,"Year 360"]

{"sheet":"InputC-Financing","index":1,"n_rows":32,"n_cols":19,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,"Project IRR"]
[null,null,null,null,"Equity IRR"]
[null,"Active Scenario",null,null,{"$f":"case_active","v":1},null,null,null,null,null,"Base Case","P90 Debt Size Case","P99 Debt Size Case","Maximum Debt to Capital Case","Stress Case for Credit","P90 and No Inflation","Higher EPC","Lower PPA","Shareholder Loan"]
[null,null,null,null,"Applied","Index",null,null,null,null,1,2,3,4,5,6,7,8,9]
[null,"Dates"]
[null,null,"Financial Close",null,"2023-01-01",{"$f":"INDEX(K6:S6,$E$3)","v":"2023-01-01"},"Date",null,null,null,{"$f":"'InputC - Operations'!K7","v":"2023-01-01"},{"$f":"'InputC - Operations'!L7","v":"2023-01-01"},{"$f":"'InputC - Operations'!M7","v":"2023-01-01"},{"$f":"'InputC - Operations'!N7","v":"2023-01-01"},{"$f":"'InputC - Operations'!O7","v":"2023-01-01"},{"$f":"'InputC - Operations'!P7","v":"2023-01-01"},{"$f":"'InputC - Operations'!Q7","v":"2023-01-01"},{"$f":"'InputC - Operations'!R7","v":"2023-01-01"},{"$f":"'InputC - Operations'!S7","v":"2023-01-01"}]
[null,null,"Commercial Operation",null,"2023-12-01",{"$f":"INDEX(K7:S7,$E$3)","v":"2023-12-01"},"Date",null,null,null,{"$f":"'InputC - Operations'!K9","v":"2023-12-01"},{"$f":"'InputC - Operations'!L9","v":"2023-12-01"},{"$f":"'InputC - Operations'!M9","v":"2023-12-01"},{"$f":"'InputC - Operations'!N9","v":"2023-12-01"},{"$f":"'InputC - Operations'!O9","v":"2023-12-01"},{"$f":"'InputC - Operations'!P9","v":"2023-12-01"},{"$f":"'InputC - Operations'!Q9","v":"2024-03-01"},{"$f":"'InputC - Operations'!R9","v":"2024-03-01"},{"$f":"'InputC - Operations'!S9","v":"2024-03-01"}]
[]
[null,"Funding"]
[null,null,"First Repayment Month",null,12,{"$f":"INDEX(K10:S10,$E$3)","v":12},"Month",null,null,null,{"$f":"MONTH(K7)","v":12},{"$f":"MONTH(L7)","v":12},12,12,12,12,3,3,3]
[null,null,"Second Repayment Month",null,6,{"$f":"INDEX(K11:S11,$E$3)","v":6},"Month",null,null,null,{"$f":"MONTH(EDATE(K7,6))","v":6},{"$f":"MONTH(EDATE(L7,6))","v":6},6,6,6,6,9,9,9]
[]
[null,null,"Senior Debt"]
[null,null,null,"Maximum Debt to Capital",0.8,{"$f":"INDEX(K14:S14,$E$3)","v":0.8},"%","Tested through DSCR",null,null,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,"Minimum DSCR",1.3,{"$f":"INDEX(K15:S15,$E$3)","v":1.3},null,null,null,null,1.3,1.3,1,1,1.3,1.3,1.3,1.3,1.3]
[null,null,null,"Fix Debt Size",false,{"$f":"INDEX(K16:S16,$E$3)","v":true},"Flag",null,null,null,true,false,false,false,true,true,true,true,true]
[null,null,null,"Debt Size from DSCR ",true,{"$f":"INDEX(K17:S17,$E$3)","v":true},"Flag",null,null,null,true,true,true,false,true,true,true,true,true]
[null,null,null,"Debt Size from Debt to Capital",false,{"$f":"INDEX(K18:S18,$E$3)","v":false},"Flag",null,null,null,{"$f":"NOT(K17)","v":false},{"$f":"NOT(L17)","v":false},false,true,false,false,false,false,false]
[]
[null,null,null,"Equity Up-Front Funding",true,{"$f":"INDEX(K20:S20,$E$3)","v":true},"Flag",null,null,null,true,true,true,true,true,true,true,true,true]
[null,null,null,"Pro-Rata Funding",false,{"$f":"INDEX(K21:S21,$E$3)","v":false},"Flag",null,null,null,{"$f":"NOT(K20)","v":false},{"$f":"NOT(L20)","v":false},false,false,false,false,false,false,false]
[]
[null,null,null,"Debt Tenor",25,{"$f":"INDEX(K23:S23,$E$3)","v":25},"Years",null,null,null,25,25,25,25,25,25,25,25,25]
[null,null,null,"End of Debt Repayment","2048-12-01",{"$f":"INDEX(K24:S24,$E$3)","v":"2048-12-01"},null,null,null,null,{"$f":"EDATE(K7,K23*Months)","v":"2048-12-01"},"2048-12-01","2048-12-01","2048-12-01","2048-12-01","2048-12-01","2049-03-01","2049-03-01","2049-03-01"]
[null,null,null,"Interest and Principal Repayments Timing",6,{"$f":"INDEX(K25:S25,$E$3)","v":6},"Months","Every 6 Months",null,null,6,6,6,6,6,6,6,6,6]
[]
[null,null,null,"Base Interest Rate",3.5000000000000003E-2,{"$f":"INDEX(K27:S27,$E$3)","v":3.5000000000000003E-2},"% p.a.","Annual Rate",null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,null,null,"Code for Credit Spread",2,{"$f":"INDEX(K28:S28,$E$3)","v":2},"Code",null,null,null,2,2,1,1,2,2,1,1,1]
[null,null,null,"Up-Front Fee",0.01,{"$f":"INDEX(K29:S29,$E$3)","v":0.01},"%",null,null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Commitment Fee",7.0000000000000001E-3,{"$f":"INDEX(K30:S30,$E$3)","v":7.0000000000000001E-3},"% p.a.",null,null,null,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3]
[]
[null,null,null,"DSRA Months",6,{"$f":"INDEX(K32:S32,$E$3)","v":6},"Months",null,null,null,6,6,6,6,6,6,6,6,6]

{"sheet":"InputS","index":2,"n_rows":77,"n_cols":87,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))- SEARCH(\"]\",CELL(\"filename\",A1)))","v":"InputS"}]
[]
[null,null,"EPC - S-Curve"]
[]
[null,"Construction"]
[null,null,null,"Construction Period",null,null,"Month",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,"Construction Year",null,null,"Year",null,null,null,null,{"$f":"ROUNDUP(L6/12,0)","v":1},{"$f":"ROUNDUP(M6/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,null,"Construction Months",null,null,"Flag",{"$f":"'InputC - Operations'!E8","v":11},null,null,null,{"$f":"L6<=$H$8","v":true},true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"S-Curve - Scenario Number",null,null,null,"Code",{"$f":"'InputC - Operations'!E53","v":1}]
[]
[null,null,null,"S-Curve - Base Case",null,1,"%",{"$f":"SUM(L12:BI12)","v":1},null,null,null,0.25,0.1,0,0.15,0.2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"S-Curve - Flat Case",null,2,"%",{"$f":"SUM(L13:BI13)","v":1.0000000000000002},null,null,null,{"$f":"1/$H$8*L8","v":9.0909090909090912E-2},9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"S-Curve - Front Loaded Case",null,3,"%",{"$f":"SUM(L14:BI14)","v":0.99999999999999989},null,null,null,0.4,0.3,0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(D12:D14,$H$10)","v":"S-Curve - Base Case"},null,null,"%",{"$f":"SUM(I16:XFD16)","v":1},null,null,null,{"$f":"INDEX(L12:L15,$H$10)","v":0.25},{"$f":"INDEX(M12:M15,$H$10)","v":0.1},{"$f":"INDEX(N12:N15,$H$10)","v":0},{"$f":"INDEX(O12:O15,$H$10)","v":0.15},{"$f":"INDEX(P12:P15,$H$10)","v":0.2},{"$f":"INDEX(Q12:Q15,$H$10)","v":0.3},{"$f":"INDEX(R12:R15,$H$10)","v":0},{"$f":"INDEX(S12:S15,$H$10)","v":0},{"$f":"INDEX(T12:T15,$H$10)","v":0},{"$f":"INDEX(U12:U15,$H$10)","v":0},{"$f":"INDEX(V12:V15,$H$10)","v":0},{"$f":"INDEX(W12:W15,$H$10)","v":0},{"$f":"INDEX(X12:X15,$H$10)","v":0},{"$f":"INDEX(Y12:Y15,$H$10)","v":0},{"$f":"INDEX(Z12:Z15,$H$10)","v":0},{"$f":"INDEX(AA12:AA15,$H$10)","v":0},{"$f":"INDEX(AB12:AB15,$H$10)","v":0},{"$f":"INDEX(AC12:AC15,$H$10)","v":0},{"$f":"INDEX(AD12:AD15,$H$10)","v":0},{"$f":"INDEX(AE12:AE15,$H$10)","v":0},{"$f":"INDEX(AF12:AF15,$H$10)","v":0},{"$f":"INDEX(AG12:AG15,$H$10)","v":0},{"$f":"INDEX(AH12:AH15,$H$10)","v":0},{"$f":"INDEX(AI12:AI15,$H$10)","v":0}]
[]
[null,null,"Solar Seasonality"]
[null,null,null,"Month Name",null,null,null,null,null,null,1,"Jan","Feb","March","April","May","June","July","August","Sept","October","Nov","Dec"]
[null,null,null,"Month Number",null,null,"Counter",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Resource Availability",null,null,"%",{"$f":"SUM(L21:W21)","v":0.99999999999999978},null,null,null,6.6666666666666666E-2,6.6666666666666666E-2,0.08,8.5000000000000006E-2,0.09,0.12,0.12,0.09,0.08,7.0000000000000007E-2,6.5000000000000002E-2,6.6666666666666666E-2]
[]
[null,"Macro Economic"]
[null,null,"General Inflation Rate",null,null,null,"Code",{"$f":"'InputC - Operations'!E28","v":2}]
[]
[null,null,null,"Year",null,null,null,null,null,null,null,2021,2022,2023,2024,2025,2026,2027,2028,2029]
[null,null,null,"Base Case",null,1,"%",null,null,null,null,1.4999999999999999E-2,0.04,3.5000000000000003E-2,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"High Inflation",null,2,"%",null,null,null,null,1.4999999999999999E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,"Low Inflation",null,3,"%",null,null,null,null,1.4999999999999999E-2,0.04,0.02,0.02,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[]
[null,null,null,{"$f":"INDEX(D27:D29,$H$24)","v":"High Inflation"},null,null,"%",null,null,null,null,{"$f":"INDEX(L27:L29,$H$24)","v":1.4999999999999999E-2},{"$f":"INDEX(M27:M29,$H$24)","v":0.04},{"$f":"INDEX(N27:N29,$H$24)","v":0.04},{"$f":"INDEX(O27:O29,$H$24)","v":0.04},{"$f":"INDEX(P27:P29,$H$24)","v":0.04},{"$f":"INDEX(Q27:Q29,$H$24)","v":0.04},{"$f":"INDEX(R27:R29,$H$24)","v":0.04},{"$f":"INDEX(S27:S29,$H$24)","v":0.04},{"$f":"INDEX(T27:T29,$H$24)","v":0.04}]
[]
[null,null,"Degradation Rate",null,null,null,"Code",{"$f":"'InputC - Operations'!E25","v":1}]
[]
[null,null,null,"Age - Annual",null,null,"Year",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,"Base Degradation",null,1,"%",null,null,null,null,7.4999999999999997E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,null,"High Degradation",null,2,"%",null,null,null,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3]
[null,null,null,"Low Degredation",null,3,"%",null,null,null,null,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3]
[]
[null,null,null,{"$f":"INDEX(D37:D39,$H$33)","v":"Base Degradation"},null,null,"%",null,null,null,null,{"$f":"INDEX(L37:L39,$H$33)","v":7.4999999999999997E-3},{"$f":"INDEX(M37:M39,$H$33)","v":5.0000000000000001E-3},{"$f":"INDEX(N37:N39,$H$33)","v":5.0000000000000001E-3},{"$f":"INDEX(O37:O39,$H$33)","v":5.0000000000000001E-3},{"$f":"INDEX(P37:P39,$H$33)","v":5.0000000000000001E-3},{"$f":"INDEX(Q37:Q39,$H$33)","v":5.0000000000000001E-3},{"$f":"INDEX(R37:R39,$H$33)","v":5.0000000000000001E-3},{"$f":"INDEX(S37:S39,$H$33)","v":5.0000000000000001E-3},{"$f":"INDEX(T37:T39,$H$33)","v":5.0000000000000001E-3},{"$f":"INDEX(U37:U39,$H$33)","v":5.0000000000000001E-3},{"$f":"INDEX(V37:V39,$H$33)","v":5.0000000000000001E-3},{"$f":"INDEX(W37:W39,$H$33)","v":5.0000000000000001E-3}]
[]
[null,null,"Depreciaion Rate"]
[]
[null,null,null,"Life",null,null,"Years",{"$f":"'InputC - Operations'!F59","v":5}]
[null,null,null,"Factor",null,null,"Factor",{"$f":"'InputC - Operations'!F60","v":2}]
[]
[null,null,null,"Year",null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,null,null,"Annual Depreciation Rate",null,null,"%",null,null,null,null,null,{"$f":"IFERROR(VDB(1,0,$H$45,L48,M48,$H$46),0)","v":0.4},{"$f":"IFERROR(VDB(1,0,$H$45,M48,N48,$H$46),0)","v":0.24},0.14399999999999999,0.108,0.108,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing"]
[null,null,"Credit Spread",null,null,null,"Code",{"$f":"'InputC-Financing'!E28","v":2}]
[]
[null,null,null,"Repayment Period",null,null,null,null,null,null,null,0,1,3,5,7,10]
[]
[null,null,null,"Credit Spread in Term Sheet",null,1,"%",null,null,null,null,1.4999999999999999E-2,1.7500000000000002E-2,{"$f":"M56+0.25%","v":0.02},{"$f":"N56+0.25%","v":2.2499999999999999E-2},2.4999999999999998E-2,{"$f":"P56","v":2.4999999999999998E-2}]
[null,null,null,"Flat Credit Spread",null,2,"%",null,null,null,null,{"$f":"L56","v":1.4999999999999999E-2},{"$f":"M56","v":1.7500000000000002E-2},{"$f":"M57","v":1.7500000000000002E-2},{"$f":"N57","v":1.7500000000000002E-2},1.7500000000000002E-2,1.7500000000000002E-2]
[null,null,null,"Upside Credit Spread",null,3,"%",null,null,null,null,{"$f":"L57","v":1.4999999999999999E-2},{"$f":"M57","v":1.7500000000000002E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[]
[null,null,null,{"$f":"INDEX(D56:D58,$H$52)","v":"Flat Credit Spread"},null,null,"%",null,null,null,null,{"$f":"INDEX(L56:L58,$H$52)","v":1.4999999999999999E-2},{"$f":"INDEX(M56:M58,$H$52)","v":1.7500000000000002E-2},{"$f":"INDEX(N56:N58,$H$52)","v":1.7500000000000002E-2},{"$f":"INDEX(O56:O58,$H$52)","v":1.7500000000000002E-2},{"$f":"INDEX(P56:P58,$H$52)","v":1.7500000000000002E-2},{"$f":"INDEX(Q56:Q58,$H$52)","v":1.7500000000000002E-2}]
[]
[]
[null,null,"Repayment"]
[null,null,null,"Repayment Period",null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74]
[null,null,null,"Current Repayment Scenario"]
[]
[null,null,null,"Repayment Copied for Case 1",null,1,null,null,null,{"$f":"SUM(L67:XFD67)","v":0},null,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,"Repayment1"]
[null,null,null,"Repayment Copied for Case 2",null,2,null,null,null,{"$f":"SUM(L68:XFD68)","v":0.99999999999999523},null,0,-1.4041260879698467E-2,3.6172436501578837E-3,-7.5614850526582473E-3,4.6412266324980783E-3,-6.8699712409282772E-3,5.7882864008031156E-3,-6.1031119764862031E-3,7.0271311800159594E-3,-5.4044504951813741E-3,8.3597556780193108E-3,-3.5631970567018933E-3,1.0988261951611723E-2,-2.0638403178107395E-3,1.2650883492629463E-2,-8.2885907194077141E-4,1.4439150044915618E-2,3.7551069247081714E-4,1.6357228754149234E-2,1.981239775883025E-3,1.8420980929668852E-2,3.575661238678756E-3,2.0635734686231706E-2,5.3063717111886026E-3,2.3010957757059639E-2,7.0527300037501323E-3,2.5553211318901682E-2,9.2098406187861963E-3,2.8279838396472159E-2,1.1405691602102704E-2,3.1198781258871128E-2,1.3777384062601001E-2,3.4321919636521807E-2,1.6230097634690674E-2,3.7658988613221742E-2,1.9091732754366458E-2,4.1228805040652891E-2,2.2062033637015428E-2,4.5042748352644796E-2,2.5258059192890359E-2,4.9115701606521171E-2,2.8625238085912934E-2,5.3461567125693651E-2,3.2383753111607023E-2,5.8100575431986448E-2,3.6346542571092696E-2,6.3048588482387757E-2,4.0597837619437208E-2,6.674103748088149E-2,3.4135198654609976E-2,5.9332649221802598E-2,-5.7476331787598976E-17,-5.9326035412991493E-17,-6.0576461283714644E-17,-6.2525933293584846E-17,-6.384380400645381E-17,-6.5898425657779632E-17,-6.7657089892521614E-17,-6.9462688479028283E-17,-7.0926766469736876E-17,-7.3209332057973447E-17,-7.4752378751493188E-17,-7.7158060215201092E-17,-7.8784334985734194E-17,-8.1319772887126032E-17,-8.3489994326051208E-17,-8.5718133549627709E-17,-8.7524830576226661E-17,-9.0341555154736455E-17,-9.2245700897502649E-17,-1.1997261058985773E-16,-1.1997261058985773E-16,-1.1997261058985773E-16,-1.1997261058985773E-16,-1.1997261058985773E-16,"Repayment2"]
[null,null,null,"Repayment Copied for Case 3",null,3,null,null,null,0.99999999999999245,null,0,-1.3545602302222869E-2,5.7344145217242352E-3,-8.0219547079347815E-3,5.6073029498476127E-3,-8.5442833233689633E-3,5.5402882770373592E-3,-9.0624366226999056E-3,5.4919109791328235E-3,-8.4625303473086742E-3,6.8004561945256316E-3,-6.4646868052245657E-3,9.7392845455283109E-3,-4.8895837223928759E-3,1.1441064654501466E-2,-3.6634698635277284E-3,1.3284619772932478E-2,-2.4766373709332518E-3,1.5274837821672375E-2,-8.2520041836764814E-4,1.7432183056196052E-2,8.1165326598347718E-4,1.9763189342007291E-2,2.6064464490612969E-3,2.2279914451843352E-2,4.4168122240792092E-3,2.4990506479222182E-2,6.7124515466172466E-3,2.7917754799985851E-2,9.0538966511490935E-3,3.1071809192077849E-2,1.160479887463505E-2,3.4468191739034287E-2,1.4251278131522514E-2,3.8119498329769609E-2,1.7392369060400776E-2,4.2050955738210723E-2,2.0666109680852959E-2,4.6277598976982942E-2,2.4216004489334593E-2,5.0819379766429536E-2,2.7974893876739629E-2,5.5694893913407574E-2,3.2220942697074428E-2,6.0931875113411152E-2,3.6721528241423232E-2,6.655189748657496E-2,4.1584426852353869E-2,7.2580572825339737E-2,4.6813854329288841E-2,7.9044518186065948E-2,-1.119376607132125E-16,-1.1596680145679633E-16,-1.1885076273236947E-16,-1.2312873716456589E-16,-1.261908075625765E-16,-1.3073298327874375E-16,-1.3472033926874543E-16,-1.3882930961644215E-16,-1.4228183523428055E-16,-1.4740319953438918E-16,-1.5106894795559688E-16,-1.5650660003283377E-16,-1.6039873957791261E-16,-1.6617221289096155E-16,-1.7124046538413586E-16,-1.7646329957835201E-16,-1.8085173933999726E-16,-1.8736140826536169E-16,-1.9202087148402651E-16,-2.5914773326315153E-16,-2.5914773326315153E-16,-2.5914773326315153E-16,-2.5914773326315153E-16,-2.5914773326315153E-16,"Repayment3"]
[null,null,null,"Repayment Copied for Case 4",null,4,null,null,null,0.99999999999999956,null,0,-6.1469255345493242E-3,-8.8700786502304129E-3,9.4835980739808022E-4,-9.3934511495830791E-3,8.8483721681102863E-4,-9.9103384512749491E-3,8.4833864568792719E-4,-1.0591929302341081E-2,2.1669524410596898E-3,-9.5777397508744408E-3,4.5959062716602779E-3,-7.1087532907110097E-3,6.8207012669094826E-3,-5.8608882893975292E-3,8.7549715764642655E-3,-4.6343600433753377E-3,1.0871228194749063E-2,-2.9005744829006439E-3,1.3194401465497035E-2,-1.15656649074255E-3,1.5735112882755184E-2,7.810337560298573E-4,1.8510109554523441E-2,2.7626764230663432E-3,2.1532250377476792E-2,5.2961768788495752E-3,2.483055420629229E-2,7.9136400434983815E-3,2.8420782211938739E-2,1.079503195478272E-2,3.2324908008275817E-2,1.3818190290747719E-2,3.656205225014067E-2,1.7430106968536436E-2,4.1165858974749267E-2,2.1234269891499801E-2,4.6159083732239606E-2,2.5395168661126673E-2,5.157047438111817E-2,2.9839465283105555E-2,5.7427672603649317E-2,3.4895845111971836E-2,6.3769520324974543E-2,4.0299443218527443E-2,7.0628213121301756E-2,4.6181794368468511E-2,7.80412653385439E-2,5.2548312551272201E-2,8.492279124782473E-2,4.6274103932455762E-2,-7.3141724513103212E-18,-7.41556384188537E-18,-7.7658843643016557E-18,-7.8735375294386788E-18,-8.2454933023763585E-18,-8.4059816720153655E-18,-8.7561385349243711E-18,-8.8775189191077783E-18,-9.2969040301813558E-18,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,"Repayment4"]
[null,null,null,"Repayment Copied for Case 5",null,5,null,null,null,0.99999999999999956,null,0,-6.1469255345493242E-3,-8.8700786502304129E-3,9.4835980739808022E-4,-9.3934511495830791E-3,8.8483721681102863E-4,-9.9103384512749491E-3,8.4833864568792719E-4,-1.0591929302341081E-2,2.1669524410596898E-3,-9.5777397508744408E-3,4.5959062716602779E-3,-7.1087532907110097E-3,6.8207012669094826E-3,-5.8608882893975292E-3,8.7549715764642655E-3,-4.6343600433753377E-3,1.0871228194749063E-2,-2.9005744829006439E-3,1.3194401465497035E-2,-1.15656649074255E-3,1.5735112882755184E-2,7.810337560298573E-4,1.8510109554523441E-2,2.7626764230663432E-3,2.1532250377476792E-2,5.2961768788495752E-3,2.483055420629229E-2,7.9136400434983815E-3,2.8420782211938739E-2,1.079503195478272E-2,3.2324908008275817E-2,1.3818190290747719E-2,3.656205225014067E-2,1.7430106968536436E-2,4.1165858974749267E-2,2.1234269891499801E-2,4.6159083732239606E-2,2.5395168661126673E-2,5.157047438111817E-2,2.9839465283105555E-2,5.7427672603649317E-2,3.4895845111971836E-2,6.3769520324974543E-2,4.0299443218527443E-2,7.0628213121301756E-2,4.6181794368468511E-2,7.80412653385439E-2,5.2548312551272201E-2,8.492279124782473E-2,4.6274103932455762E-2,-7.3141724513103212E-18,-7.41556384188537E-18,-7.7658843643016557E-18,-7.8735375294386788E-18,-8.2454933023763585E-18,-8.4059816720153655E-18,-8.7561385349243711E-18,-8.8775189191077783E-18,-9.2969040301813558E-18,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,"Repayment5"]
[null,null,null,"Repayment Copied for Case 6",null,6,null,null,null,0.99999999999999956,null,0,-6.1469255345493242E-3,-8.8700786502304129E-3,9.4835980739808022E-4,-9.3934511495830791E-3,8.8483721681102863E-4,-9.9103384512749491E-3,8.4833864568792719E-4,-1.0591929302341081E-2,2.1669524410596898E-3,-9.5777397508744408E-3,4.5959062716602779E-3,-7.1087532907110097E-3,6.8207012669094826E-3,-5.8608882893975292E-3,8.7549715764642655E-3,-4.6343600433753377E-3,1.0871228194749063E-2,-2.9005744829006439E-3,1.3194401465497035E-2,-1.15656649074255E-3,1.5735112882755184E-2,7.810337560298573E-4,1.8510109554523441E-2,2.7626764230663432E-3,2.1532250377476792E-2,5.2961768788495752E-3,2.483055420629229E-2,7.9136400434983815E-3,2.8420782211938739E-2,1.079503195478272E-2,3.2324908008275817E-2,1.3818190290747719E-2,3.656205225014067E-2,1.7430106968536436E-2,4.1165858974749267E-2,2.1234269891499801E-2,4.6159083732239606E-2,2.5395168661126673E-2,5.157047438111817E-2,2.9839465283105555E-2,5.7427672603649317E-2,3.4895845111971836E-2,6.3769520324974543E-2,4.0299443218527443E-2,7.0628213121301756E-2,4.6181794368468511E-2,7.80412653385439E-2,5.2548312551272201E-2,8.492279124782473E-2,4.6274103932455762E-2,-7.3141724513103212E-18,-7.41556384188537E-18,-7.7658843643016557E-18,-7.8735375294386788E-18,-8.2454933023763585E-18,-8.4059816720153655E-18,-8.7561385349243711E-18,-8.8775189191077783E-18,-9.2969040301813558E-18,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,"Repayment6"]
[null,null,null,"Repayment Copied for Case 7",null,7,null,null,null,0.99999999999999956,null,0,-6.1469255345493242E-3,-8.8700786502304129E-3,9.4835980739808022E-4,-9.3934511495830791E-3,8.8483721681102863E-4,-9.9103384512749491E-3,8.4833864568792719E-4,-1.0591929302341081E-2,2.1669524410596898E-3,-9.5777397508744408E-3,4.5959062716602779E-3,-7.1087532907110097E-3,6.8207012669094826E-3,-5.8608882893975292E-3,8.7549715764642655E-3,-4.6343600433753377E-3,1.0871228194749063E-2,-2.9005744829006439E-3,1.3194401465497035E-2,-1.15656649074255E-3,1.5735112882755184E-2,7.810337560298573E-4,1.8510109554523441E-2,2.7626764230663432E-3,2.1532250377476792E-2,5.2961768788495752E-3,2.483055420629229E-2,7.9136400434983815E-3,2.8420782211938739E-2,1.079503195478272E-2,3.2324908008275817E-2,1.3818190290747719E-2,3.656205225014067E-2,1.7430106968536436E-2,4.1165858974749267E-2,2.1234269891499801E-2,4.6159083732239606E-2,2.5395168661126673E-2,5.157047438111817E-2,2.9839465283105555E-2,5.7427672603649317E-2,3.4895845111971836E-2,6.3769520324974543E-2,4.0299443218527443E-2,7.0628213121301756E-2,4.6181794368468511E-2,7.80412653385439E-2,5.2548312551272201E-2,8.492279124782473E-2,4.6274103932455762E-2,-7.3141724513103212E-18,-7.41556384188537E-18,-7.7658843643016557E-18,-7.8735375294386788E-18,-8.2454933023763585E-18,-8.4059816720153655E-18,-8.7561385349243711E-18,-8.8775189191077783E-18,-9.2969040301813558E-18,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,"Repayment7"]
[null,null,null,"Repayment Copied for Case 8",null,8,null,null,null,0.99999999999999956,null,0,-6.1469255345493242E-3,-8.8700786502304129E-3,9.4835980739808022E-4,-9.3934511495830791E-3,8.8483721681102863E-4,-9.9103384512749491E-3,8.4833864568792719E-4,-1.0591929302341081E-2,2.1669524410596898E-3,-9.5777397508744408E-3,4.5959062716602779E-3,-7.1087532907110097E-3,6.8207012669094826E-3,-5.8608882893975292E-3,8.7549715764642655E-3,-4.6343600433753377E-3,1.0871228194749063E-2,-2.9005744829006439E-3,1.3194401465497035E-2,-1.15656649074255E-3,1.5735112882755184E-2,7.810337560298573E-4,1.8510109554523441E-2,2.7626764230663432E-3,2.1532250377476792E-2,5.2961768788495752E-3,2.483055420629229E-2,7.9136400434983815E-3,2.8420782211938739E-2,1.079503195478272E-2,3.2324908008275817E-2,1.3818190290747719E-2,3.656205225014067E-2,1.7430106968536436E-2,4.1165858974749267E-2,2.1234269891499801E-2,4.6159083732239606E-2,2.5395168661126673E-2,5.157047438111817E-2,2.9839465283105555E-2,5.7427672603649317E-2,3.4895845111971836E-2,6.3769520324974543E-2,4.0299443218527443E-2,7.0628213121301756E-2,4.6181794368468511E-2,7.80412653385439E-2,5.2548312551272201E-2,8.492279124782473E-2,4.6274103932455762E-2,-7.3141724513103212E-18,-7.41556384188537E-18,-7.7658843643016557E-18,-7.8735375294386788E-18,-8.2454933023763585E-18,-8.4059816720153655E-18,-8.7561385349243711E-18,-8.8775189191077783E-18,-9.2969040301813558E-18,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,-1.4342931050003421E-17,"Repayment8"]
[]
[null,null,null,"Fixed Repayment Scenario",null,{"$f":"IF('InputC-Financing'!#REF!,'InputC-Financing'!#REF!,'InputC-Financing'!#REF!)","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"INDEX(L67:L74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(M67:M74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(N67:N74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(O67:O74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(P67:P74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(Q67:Q74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(R67:R74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(S67:S74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(T67:T74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(U67:U74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(V67:V74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(W67:W74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(X67:X74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(Y67:Y74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(Z67:Z74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AA67:AA74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AB67:AB74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AC67:AC74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AD67:AD74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AE67:AE74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AF67:AF74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AG67:AG74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AH67:AH74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AI67:AI74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AJ67:AJ74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AK67:AK74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AL67:AL74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AM67:AM74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AN67:AN74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AO67:AO74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AP67:AP74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AQ67:AQ74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AR67:AR74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AS67:AS74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AT67:AT74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AU67:AU74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AV67:AV74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AW67:AW74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AX67:AX74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AY67:AY74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(AZ67:AZ74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BA67:BA74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BB67:BB74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BC67:BC74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BD67:BD74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BE67:BE74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BF67:BF74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BG67:BG74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BH67:BH74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BI67:BI74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BJ67:BJ74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BK67:BK74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BL67:BL74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BM67:BM74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BN67:BN74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BO67:BO74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BP67:BP74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BQ67:BQ74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BR67:BR74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BS67:BS74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BT67:BT74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BU67:BU74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BV67:BV74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BW67:BW74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BX67:BX74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BY67:BY74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(BZ67:BZ74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(CA67:CA74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(CB67:CB74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(CC67:CC74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(CD67:CD74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(CE67:CE74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(CF67:CF74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(CG67:CG74,$F$76)","v":{"$error":"#REF!"}},{"$f":"INDEX(CH67:CH74,$F$76)","v":{"$error":"#REF!"}}]
[null,null,null,"Debt Structuring Case",null,{"$f":"INDEX('InputC-Financing'!$K$3:$S$3,InputS!F76)","v":{"$error":"#REF!"}}]

{"sheet":"Operation Monthly","index":3,"n_rows":100,"n_cols":511,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\"),FIND(\"]\",CELL(\"filename\"),1)+1,250)","v":"Introduction"}]
[null,null,null,null,"Constant","Constant","Unit"]
[null,null,null,"Period Number",null,null,"Number",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[null,null,null,"Start of Period",{"$f":"'InputC - Operations'!$F$7","v":"2023-01-01"},null,"Date",null,null,null,null,{"$f":"K5+1","v":"2023-01-01"},{"$f":"L5+1","v":"2023-02-01"},"2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01",{"$f":"BX5+1","v":"2028-06-01"},"2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01",{"$f":"EJ5+1","v":"2033-10-01"},"2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01",{"$f":"GV5+1","v":"2039-02-01"},"2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01",{"$f":"JH5+1","v":"2044-06-01"},"2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01",{"$f":"LT5+1","v":"2049-10-01"},"2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01",{"$f":"OF5+1","v":"2055-02-01"},"2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01",{"$f":"QR5+1","v":"2060-06-01"},"2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01","2062-06-01","2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01"]
[null,null,null,"End of Period",null,null,"Date",null,null,null,{"$f":"E4-1","v":"2022-12-31"},{"$f":"EDATE(L4,1)-1","v":"2023-01-31"},{"$f":"EDATE(M4,1)-1","v":"2023-02-28"},"2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31",{"$f":"EDATE(BY4,1)-1","v":"2028-06-30"},"2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30",{"$f":"EDATE(EK4,1)-1","v":"2033-10-31"},"2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31",{"$f":"EDATE(GW4,1)-1","v":"2039-02-28"},"2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31",{"$f":"EDATE(JI4,1)-1","v":"2044-06-30"},"2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30",{"$f":"EDATE(LU4,1)-1","v":"2049-10-31"},"2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31",{"$f":"EDATE(OG4,1)-1","v":"2055-02-28"},"2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31",{"$f":"EDATE(QS4,1)-1","v":"2060-06-30"},"2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31"]
[null,null,null,"Pre-COD Flag",{"$f":"'InputC - Operations'!$F$9","v":"2023-12-01"},null,"Flag",null,null,null,null,{"$f":"L4<$E$6","v":true},true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BX4<$E$6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EJ4<$E$6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GV4<$E$6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JH4<$E$6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LT4<$E$6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OF4<$E$6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QR4<$E$6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Operations Flag",{"$f":"'InputC - Operations'!$F$9","v":"2023-12-01"},{"$f":"'InputC - Operations'!$F$11","v":"2058-12-01"},"Flag",null,null,null,null,{"$f":"AND(L4>=$E$7,L4<$F$7)","v":false},false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BX4>=$E$7,BX4<$F$7)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EJ4>=$E$7,EJ4<$F$7)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(GV4>=$E$7,GV4<$F$7)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(JH4>=$E$7,JH4<$F$7)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(LT4>=$E$7,LT4<$F$7)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(OF4>=$E$7,OF4<$F$7)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QR4>=$E$7,QR4<$F$7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Year",null,null,"Year",null,null,null,null,{"$f":"YEAR(L4)","v":2023},{"$f":"YEAR(M4)","v":2023},2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,{"$f":"YEAR(BY4)","v":2028},2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,{"$f":"YEAR(EK4)","v":2033},2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,{"$f":"YEAR(GW4)","v":2039},2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,{"$f":"YEAR(JI4)","v":2044},2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,{"$f":"YEAR(LU4)","v":2049},2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,{"$f":"YEAR(OG4)","v":2055},2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,{"$f":"YEAR(QS4)","v":2060},2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064]
[]
[null,"Monthly and Semi-Annual Date for Financing"]
[null,null,null,"Counter from COD ",null,null,"Counter",null,null,null,null,{"$f":"K11+L7","v":0},{"$f":"L11+M7","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,{"$f":"BX11+BY7","v":55},56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,{"$f":"EJ11+EK7","v":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,{"$f":"GV11+GW7","v":183},184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,{"$f":"JH11+JI7","v":247},248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,{"$f":"LT11+LU7","v":311},312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,{"$f":"OF11+OG7","v":375},376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"QR11+QS7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420]
[null,null,null,"Flag for Semi Annual Period",{"$f":"'InputC-Financing'!E10","v":12},{"$f":"'InputC-Financing'!E11","v":6},"Flag","Months -->",null,null,null,{"$f":"OR(MONTH(L4)=$E$12,MONTH(L4)=$F$12)*L7","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"OR(MONTH(BX4)=$E$12,MONTH(BX4)=$F$12)*BX7","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"OR(MONTH(EJ4)=$E$12,MONTH(EJ4)=$F$12)*EJ7","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"OR(MONTH(GV4)=$E$12,MONTH(GV4)=$F$12)*GV7","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"OR(MONTH(JH4)=$E$12,MONTH(JH4)=$F$12)*JH7","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"OR(MONTH(LT4)=$E$12,MONTH(LT4)=$F$12)*LT7","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"OR(MONTH(OF4)=$E$12,MONTH(OF4)=$F$12)*OF7","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OR(MONTH(QR4)=$E$12,MONTH(QR4)=$F$12)*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"COD Flag",{"$f":"E7","v":"2023-12-01"},null,"Flag",null,null,null,null,{"$f":"($E$13=L4)*1","v":0},{"$f":"($E$13=M4)*1","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E$13=BY4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E$13=EK4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E$13=GW4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E$13=JI4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E$13=LU4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E$13=OG4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E$13=QS4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Semi-Annual Counter",null,null,"Counter",null,null,null,0,{"$f":"IF(OR(L12,L13),0,K14+1)","v":1},{"$f":"IF(OR(M12,M13),0,L14+1)","v":2},3,4,5,6,7,8,9,10,11,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,{"$f":"IF(OR(BY12,BY13),0,BX14+1)","v":0},1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,{"$f":"IF(OR(EK12,EK13),0,EJ14+1)","v":4},5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,{"$f":"IF(OR(GW12,GW13),0,GV14+1)","v":2},3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,{"$f":"IF(OR(JI12,JI13),0,JH14+1)","v":0},1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,{"$f":"IF(OR(LU12,LU13),0,LT14+1)","v":4},5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,{"$f":"IF(OR(OG12,OG13),0,OF14+1)","v":2},3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,{"$f":"IF(OR(QS12,QS13),0,QR14+1)","v":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]
[null,null,null,"Forward Semi-Annual Date with Same Dates",null,null,"Date",null,null,null,null,{"$f":"IF(L6,L4,OFFSET(L4,0,-L14))","v":"2023-01-01"},{"$f":"IF(M6,M4,OFFSET(M4,0,-M14))","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","2023-12-01","2023-12-01","2023-12-01","2023-12-01","2023-12-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-06-01","2024-12-01","2024-12-01","2024-12-01","2024-12-01","2024-12-01","2024-12-01","2025-06-01","2025-06-01","2025-06-01","2025-06-01","2025-06-01","2025-06-01","2025-12-01","2025-12-01","2025-12-01","2025-12-01","2025-12-01","2025-12-01","2026-06-01","2026-06-01","2026-06-01","2026-06-01","2026-06-01","2026-06-01","2026-12-01","2026-12-01","2026-12-01","2026-12-01","2026-12-01","2026-12-01","2027-06-01","2027-06-01","2027-06-01","2027-06-01","2027-06-01","2027-06-01","2027-12-01","2027-12-01","2027-12-01","2027-12-01","2027-12-01","2027-12-01",{"$f":"IF(BY6,BY4,OFFSET(BY4,0,-BY14))","v":"2028-06-01"},"2028-06-01","2028-06-01","2028-06-01","2028-06-01","2028-06-01","2028-12-01","2028-12-01","2028-12-01","2028-12-01","2028-12-01","2028-12-01","2029-06-01","2029-06-01","2029-06-01","2029-06-01","2029-06-01","2029-06-01","2029-12-01","2029-12-01","2029-12-01","2029-12-01","2029-12-01","2029-12-01","2030-06-01","2030-06-01","2030-06-01","2030-06-01","2030-06-01","2030-06-01","2030-12-01","2030-12-01","2030-12-01","2030-12-01","2030-12-01","2030-12-01","2031-06-01","2031-06-01","2031-06-01","2031-06-01","2031-06-01","2031-06-01","2031-12-01","2031-12-01","2031-12-01","2031-12-01","2031-12-01","2031-12-01","2032-06-01","2032-06-01","2032-06-01","2032-06-01","2032-06-01","2032-06-01","2032-12-01","2032-12-01","2032-12-01","2032-12-01","2032-12-01","2032-12-01","2033-06-01","2033-06-01","2033-06-01","2033-06-01",{"$f":"IF(EK6,EK4,OFFSET(EK4,0,-EK14))","v":"2033-06-01"},"2033-06-01","2033-12-01","2033-12-01","2033-12-01","2033-12-01","2033-12-01","2033-12-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-12-01","2034-12-01","2034-12-01","2034-12-01","2034-12-01","2034-12-01","2035-06-01","2035-06-01","2035-06-01","2035-06-01","2035-06-01","2035-06-01","2035-12-01","2035-12-01","2035-12-01","2035-12-01","2035-12-01","2035-12-01","2036-06-01","2036-06-01","2036-06-01","2036-06-01","2036-06-01","2036-06-01","2036-12-01","2036-12-01","2036-12-01","2036-12-01","2036-12-01","2036-12-01","2037-06-01","2037-06-01","2037-06-01","2037-06-01","2037-06-01","2037-06-01","2037-12-01","2037-12-01","2037-12-01","2037-12-01","2037-12-01","2037-12-01","2038-06-01","2038-06-01","2038-06-01","2038-06-01","2038-06-01","2038-06-01","2038-12-01","2038-12-01",{"$f":"IF(GW6,GW4,OFFSET(GW4,0,-GW14))","v":"2038-12-01"},"2038-12-01","2038-12-01","2038-12-01","2039-06-01","2039-06-01","2039-06-01","2039-06-01","2039-06-01","2039-06-01","2039-12-01","2039-12-01","2039-12-01","2039-12-01","2039-12-01","2039-12-01","2040-06-01","2040-06-01","2040-06-01","2040-06-01","2040-06-01","2040-06-01","2040-12-01","2040-12-01","2040-12-01","2040-12-01","2040-12-01","2040-12-01","2041-06-01","2041-06-01","2041-06-01","2041-06-01","2041-06-01","2041-06-01","2041-12-01","2041-12-01","2041-12-01","2041-12-01","2041-12-01","2041-12-01","2042-06-01","2042-06-01","2042-06-01","2042-06-01","2042-06-01","2042-06-01","2042-12-01","2042-12-01","2042-12-01","2042-12-01","2042-12-01","2042-12-01","2043-06-01","2043-06-01","2043-06-01","2043-06-01","2043-06-01","2043-06-01","2043-12-01","2043-12-01","2043-12-01","2043-12-01","2043-12-01","2043-12-01",{"$f":"IF(JI6,JI4,OFFSET(JI4,0,-JI14))","v":"2044-06-01"},"2044-06-01","2044-06-01","2044-06-01","2044-06-01","2044-06-01","2044-12-01","2044-12-01","2044-12-01","2044-12-01","2044-12-01","2044-12-01","2045-06-01","2045-06-01","2045-06-01","2045-06-01","2045-06-01","2045-06-01","2045-12-01","2045-12-01","2045-12-01","2045-12-01","2045-12-01","2045-12-01","2046-06-01","2046-06-01","2046-06-01","2046-06-01","2046-06-01","2046-06-01","2046-12-01","2046-12-01","2046-12-01","2046-12-01","2046-12-01","2046-12-01","2047-06-01","2047-06-01","2047-06-01","2047-06-01","2047-06-01","2047-06-01","2047-12-01","2047-12-01","2047-12-01","2047-12-01","2047-12-01","2047-12-01","2048-06-01","2048-06-01","2048-06-01","2048-06-01","2048-06-01","2048-06-01","2048-12-01","2048-12-01","2048-12-01","2048-12-01","2048-12-01","2048-12-01","2049-06-01","2049-06-01","2049-06-01","2049-06-01",{"$f":"IF(LU6,LU4,OFFSET(LU4,0,-LU14))","v":"2049-06-01"},"2049-06-01","2049-12-01","2049-12-01","2049-12-01","2049-12-01","2049-12-01","2049-12-01","2050-06-01","2050-06-01","2050-06-01","2050-06-01","2050-06-01","2050-06-01","2050-12-01","2050-12-01","2050-12-01","2050-12-01","2050-12-01","2050-12-01","2051-06-01","2051-06-01","2051-06-01","2051-06-01","2051-06-01","2051-06-01","2051-12-01","2051-12-01","2051-12-01","2051-12-01","2051-12-01","2051-12-01","2052-06-01","2052-06-01","2052-06-01","2052-06-01","2052-06-01","2052-06-01","2052-12-01","2052-12-01","2052-12-01","2052-12-01","2052-12-01","2052-12-01","2053-06-01","2053-06-01","2053-06-01","2053-06-01","2053-06-01","2053-06-01","2053-12-01","2053-12-01","2053-12-01","2053-12-01","2053-12-01","2053-12-01","2054-06-01","2054-06-01","2054-06-01","2054-06-01","2054-06-01","2054-06-01","2054-12-01","2054-12-01",{"$f":"IF(OG6,OG4,OFFSET(OG4,0,-OG14))","v":"2054-12-01"},"2054-12-01","2054-12-01","2054-12-01","2055-06-01","2055-06-01","2055-06-01","2055-06-01","2055-06-01","2055-06-01","2055-12-01","2055-12-01","2055-12-01","2055-12-01","2055-12-01","2055-12-01","2056-06-01","2056-06-01","2056-06-01","2056-06-01","2056-06-01","2056-06-01","2056-12-01","2056-12-01","2056-12-01","2056-12-01","2056-12-01","2056-12-01","2057-06-01","2057-06-01","2057-06-01","2057-06-01","2057-06-01","2057-06-01","2057-12-01","2057-12-01","2057-12-01","2057-12-01","2057-12-01","2057-12-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01",{"$f":"IF(QS6,QS4,OFFSET(QS4,0,-QS14))","v":"2058-06-01"},"2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01","2058-06-01"]
[]
[null,"Capacity and Production"]
[null,null,null,"Capacity in MW",{"$f":"'InputC - Operations'!E$17","v":132},null,{"$f":"'InputC - Operations'!G17","v":"MWp"},null,null,null,null,{"$f":"$E$18*L7","v":0},0,0,0,0,0,0,0,0,0,0,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"$E$18*BX7","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"$E$18*EJ7","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"$E$18*GV7","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"$E$18*JH7","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"$E$18*LT7","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,{"$f":"$E$18*OF7","v":132},132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$18*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capacity in kW",{"$f":"'InputC - Operations'!F17*1000","v":132000},null,"kWp",null,null,null,null,{"$f":"$E$19*L7","v":0},{"$f":"$E$19*M7","v":0},0,0,0,0,0,0,0,0,0,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"$E$19*BY7","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"$E$19*EK7","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"$E$19*GW7","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"$E$19*JI7","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"$E$19*LU7","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,{"$f":"$E$19*OG7","v":132000},132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,132000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$19*QS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Annual Yield",{"$f":"to_norminv","v":1726.2527900221692},null,"kWh/kWp",null,null,null,null,{"$f":"$E$21*L7","v":0},0,0,0,0,0,0,0,0,0,0,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,{"$f":"$E$21*BX7","v":1726.2527900221692},1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,{"$f":"$E$21*EJ7","v":1726.2527900221692},1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,{"$f":"$E$21*GV7","v":1726.2527900221692},1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,{"$f":"$E$21*JH7","v":1726.2527900221692},1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,{"$f":"$E$21*LT7","v":1726.2527900221692},1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,{"$f":"$E$21*OF7","v":1726.2527900221692},1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,1726.2527900221692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$21*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Annual Generation b/4 Degrad, Availiblity",null,null,"MWH",null,null,null,null,{"$f":"L21*L18","v":0},{"$f":"M21*M18","v":0},0,0,0,0,0,0,0,0,0,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,{"$f":"BY21*BY18","v":227865.36828292633},227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,{"$f":"EK21*EK18","v":227865.36828292633},227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,{"$f":"GW21*GW18","v":227865.36828292633},227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,{"$f":"JI21*JI18","v":227865.36828292633},227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,{"$f":"LU21*LU18","v":227865.36828292633},227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,{"$f":"OG21*OG18","v":227865.36828292633},227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,227865.36828292633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS21*QS18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Availability Factor",{"$f":"'InputC - Operations'!$E$24","v":0.99},null,"Pct",null,null,null,null,{"$f":"$E$24*L7","v":0},0,0,0,0,0,0,0,0,0,0,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,{"$f":"$E$24*BX7","v":0.99},0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,{"$f":"$E$24*EJ7","v":0.99},0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,{"$f":"$E$24*GV7","v":0.99},0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,{"$f":"$E$24*JH7","v":0.99},0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,{"$f":"$E$24*LT7","v":0.99},0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,{"$f":"$E$24*OF7","v":0.99},0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$24*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Available Generation",null,null,"MWH",null,null,null,null,{"$f":"L24*L22","v":0},{"$f":"M24*M22","v":0},0,0,0,0,0,0,0,0,0,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,{"$f":"BY24*BY22","v":225586.71460009707},225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,{"$f":"EK24*EK22","v":225586.71460009707},225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,{"$f":"GW24*GW22","v":225586.71460009707},225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,{"$f":"JI24*JI22","v":225586.71460009707},225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,{"$f":"LU24*LU22","v":225586.71460009707},225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,{"$f":"OG24*OG22","v":225586.71460009707},225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,225586.71460009707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS24*QS22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Age in Periods",null,null,"Months",null,null,null,null,{"$f":"K27+L7","v":0},{"$f":"L27+M7","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,{"$f":"BX27+BY7","v":55},56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,{"$f":"EJ27+EK7","v":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,{"$f":"GV27+GW7","v":183},184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,{"$f":"JH27+JI7","v":247},248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,{"$f":"LT27+LU7","v":311},312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,{"$f":"OF27+OG7","v":375},376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"QR27+QS7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420]
[null,null,null,"Age in Years",null,null,"Years",null,null,null,null,{"$f":"ROUNDUP(L27/Months,0)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,{"$f":"ROUNDUP(BX27/Months,0)","v":5},5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,{"$f":"ROUNDUP(EJ27/Months,0)","v":10},10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,{"$f":"ROUNDUP(GV27/Months,0)","v":16},16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,{"$f":"ROUNDUP(JH27/Months,0)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,{"$f":"ROUNDUP(LT27/Months,0)","v":26},26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,{"$f":"ROUNDUP(OF27/Months,0)","v":32},32,32,32,32,32,32,32,32,32,32,33,33,33,33,33,33,33,33,33,33,33,33,34,34,34,34,34,34,34,34,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(QR27/Months,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,"Annual Degradation  ",{"$f":"InputS!D41","v":"Base Degradation"},null,"% p.a.",null,null,null,null,{"$f":"LOOKUP(L28,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(M28,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(N28,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(O28,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(P28,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(Q28,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(R28,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(S28,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(T28,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(U28,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(V28,InputS!35:35,InputS!41:41)","v":0},{"$f":"LOOKUP(W28,InputS!35:35,InputS!41:41)","v":7.4999999999999997E-3},{"$f":"LOOKUP(X28,InputS!35:35,InputS!41:41)","v":7.4999999999999997E-3},{"$f":"LOOKUP(Y28,InputS!35:35,InputS!41:41)","v":7.4999999999999997E-3},{"$f":"LOOKUP(Z28,InputS!35:35,InputS!41:41)","v":7.4999999999999997E-3},{"$f":"LOOKUP(AA28,InputS!35:35,InputS!41:41)","v":7.4999999999999997E-3},{"$f":"LOOKUP(AB28,InputS!35:35,InputS!41:41)","v":7.4999999999999997E-3},{"$f":"LOOKUP(AC28,InputS!35:35,InputS!41:41)","v":7.4999999999999997E-3},{"$f":"LOOKUP(AD28,InputS!35:35,InputS!41:41)","v":7.4999999999999997E-3},{"$f":"LOOKUP(AE28,InputS!35:35,InputS!41:41)","v":7.4999999999999997E-3},{"$f":"LOOKUP(AF28,InputS!35:35,InputS!41:41)","v":7.4999999999999997E-3},{"$f":"LOOKUP(AG28,InputS!35:35,InputS!41:41)","v":7.4999999999999997E-3},{"$f":"LOOKUP(AH28,InputS!35:35,InputS!41:41)","v":7.4999999999999997E-3},{"$f":"LOOKUP(AI28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(AJ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(AK28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(AL28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(AM28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(AN28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(AO28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(AP28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(AQ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(AR28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(AS28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(AT28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(AU28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(AV28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(AW28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(AX28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(AY28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(AZ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BA28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BB28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BC28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BD28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BE28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BF28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BG28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BH28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BI28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BJ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BK28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BL28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BM28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BN28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BO28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BP28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BQ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BR28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BS28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BT28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BU28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BV28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BW28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BX28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BY28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(BZ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CA28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CB28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CC28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CD28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CE28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CF28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CG28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CH28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CI28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CJ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CK28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CL28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CM28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CN28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CO28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CP28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CQ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CR28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CS28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CT28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CU28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CV28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CW28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CX28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CY28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(CZ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DA28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DB28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DC28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DD28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DE28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DF28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DG28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DH28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DI28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DJ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DK28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DL28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DM28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DN28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DO28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DP28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DQ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DR28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DS28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DT28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DU28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DV28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DW28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DX28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DY28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(DZ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EA28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EB28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EC28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(ED28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EE28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EF28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EG28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EH28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EI28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EJ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EK28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EL28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EM28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EN28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EO28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EP28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EQ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(ER28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(ES28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(ET28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EU28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EV28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EW28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EX28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EY28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(EZ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FA28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FB28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FC28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FD28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FE28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FF28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FG28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FH28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FI28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FJ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FK28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FL28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FM28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FN28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FO28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FP28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FQ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FR28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FS28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FT28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FU28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FV28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FW28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FX28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FY28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(FZ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GA28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GB28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GC28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GD28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GE28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GF28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GG28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GH28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GI28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GJ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GK28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GL28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GM28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GN28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GO28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GP28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GQ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GR28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GS28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GT28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GU28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GV28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GW28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GX28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GY28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(GZ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HA28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HB28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HC28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HD28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HE28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HF28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HG28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HH28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HI28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HJ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HK28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HL28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HM28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HN28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HO28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HP28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HQ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HR28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HS28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HT28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HU28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HV28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HW28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HX28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HY28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(HZ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IA28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IB28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IC28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(ID28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IE28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IF28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IG28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IH28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(II28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IJ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IK28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IL28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IM28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IN28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IO28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IP28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IQ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IR28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IS28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IT28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IU28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IV28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IW28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IX28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IY28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(IZ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JA28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JB28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JC28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JD28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JE28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JF28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JG28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JH28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JI28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JJ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JK28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JL28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JM28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JN28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JO28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JP28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JQ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JR28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JS28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JT28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JU28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JV28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JW28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JX28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JY28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(JZ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KA28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KB28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KC28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KD28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KE28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KF28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KG28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KH28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KI28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KJ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KK28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KL28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KM28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KN28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KO28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KP28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KQ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KR28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KS28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KT28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KU28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KV28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KW28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KX28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KY28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(KZ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LA28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LB28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LC28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LD28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LE28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LF28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LG28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LH28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LI28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LJ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LK28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LL28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LM28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LN28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LO28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LP28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LQ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LR28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LS28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LT28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LU28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LV28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LW28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LX28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LY28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(LZ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MA28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MB28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MC28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MD28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(ME28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MF28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MG28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MH28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MI28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MJ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MK28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(ML28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MM28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MN28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MO28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MP28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MQ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MR28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MS28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MT28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MU28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MV28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MW28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MX28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MY28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(MZ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NA28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NB28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NC28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(ND28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NE28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NF28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NG28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NH28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NI28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NJ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NK28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NL28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NM28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NN28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NO28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NP28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NQ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NR28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NS28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NT28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NU28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NV28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NW28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NX28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NY28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(NZ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OA28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OB28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OC28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OD28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OE28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OF28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OG28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OH28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OI28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OJ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OK28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OL28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OM28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(ON28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OO28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OP28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OQ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OR28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OS28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OT28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OU28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OV28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OW28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OX28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OY28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(OZ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PA28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PB28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PC28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PD28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PE28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PF28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PG28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PH28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PI28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PJ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PK28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PL28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PM28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PN28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PO28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PP28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PQ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PR28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PS28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PT28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PU28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PV28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PW28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PX28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PY28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(PZ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QA28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QB28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QC28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QD28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QE28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QF28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QG28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QH28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QI28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QJ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QK28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QL28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QM28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QN28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QO28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QP28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QQ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QR28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QS28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QT28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QU28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QV28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QW28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QX28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QY28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(QZ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RA28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RB28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RC28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RD28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RE28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RF28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RG28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RH28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RI28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RJ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RK28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RL28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RM28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RN28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RO28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RP28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RQ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RR28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RS28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RT28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RU28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RV28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RW28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RX28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RY28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(RZ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(SA28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(SB28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(SC28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(SD28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(SE28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(SF28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(SG28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(SH28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(SI28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(SJ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(SK28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(SL28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(SM28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(SN28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(SO28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(SP28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3},{"$f":"LOOKUP(SQ28,InputS!35:35,InputS!41:41)","v":5.0000000000000001E-3}]
[null,null,null,"Monthly Degradation  ",null,null,"% p.p.",null,null,null,null,{"$f":"(1+L29)^(1/Months)-1","v":0},0,0,0,0,0,0,0,0,0,0,6.2286180112658407E-4,6.2286180112658407E-4,6.2286180112658407E-4,6.2286180112658407E-4,6.2286180112658407E-4,6.2286180112658407E-4,6.2286180112658407E-4,6.2286180112658407E-4,6.2286180112658407E-4,6.2286180112658407E-4,6.2286180112658407E-4,6.2286180112658407E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,{"$f":"(1+BX29)^(1/Months)-1","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,{"$f":"(1+EJ29)^(1/Months)-1","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,{"$f":"(1+GV29)^(1/Months)-1","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,{"$f":"(1+JH29)^(1/Months)-1","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,{"$f":"(1+LT29)^(1/Months)-1","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,{"$f":"(1+OF29)^(1/Months)-1","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,{"$f":"(1+QR29)^(1/Months)-1","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4]
[null,null,null,"Monthly Degradation Index",null,null,"Index",null,null,null,1,{"$f":"K31*(1-L30)","v":1},{"$f":"L31*(1-M30)","v":1},1,1,1,1,1,1,1,1,1,0.99937713819887342,0.99875466435457017,0.99813257822544665,0.99751087957001006,0.99688956814691776,0.99626864371497748,0.99564810603314724,0.99502795486053519,0.99440818995639946,0.99378881108014816,0.9931698179913393,0.99255121044968064,0.9921385921773429,0.99172614543654625,0.99131387015598238,0.99090176626437276,0.9904898336904685,0.99007807236305023,0.98966648221092823,0.98925506316294243,0.98884381514796227,0.98843273809488674,0.98802183193264459,0.98761109659019386,0.98720053199652225,0.98679013808064686,0.98637991477161457,0.98596986199850145,0.9855599796904132,0.98515026777648507,0.9847407261858816,0.98433135484779688,0.98392215369145442,0.98351312264610713,0.98310426164103737,0.98269557060555679,0.98228704946900658,0.98187869816075724,0.98147051661020857,0.9810625047467898,0.98065466249995947,0.98024698979920555,0.97983948657404507,0.97943215275402462,0.97902498826871986,0.97861799304773589,0.97821116702070698,0.97780451011729674,0.97739802226719796,0.97699170340013275,0.97658555344585218,0.97617957233413688,0.97577375999479632,0.9753681163576694,{"$f":"BX31*(1-BY30)","v":0.97496264135262412},0.97455733490955765,0.97415219695839617,0.97374722742909514,0.97334242625163914,0.9729377933560418,0.97253332867234576,0.97212903213062296,0.97172490366097419,0.97132094319352946,0.97091715065844775,0.970513525985917,0.97011006910615438,0.96970677994940591,0.96930365844594657,0.96890070452608046,0.96849791812014052,0.9680952991584888,0.96769284757151619,0.96729056328964258,0.96688844624331682,0.96648649636301653,0.9660847135792483,0.96568309782254758,0.96528164902347879,0.96488036711263525,0.96447925202063889,0.96407830367814074,0.96367752201582058,0.96327690696438695,0.96287645845457714,0.96247617641715744,0.96207606078292285,0.96167611148269694,0.96127632844733235,0.96087671160771015,0.96047726089474039,0.96007797623936175,0.95967885757254168,0.95927990482527614,0.95888111792858999,0.9584824968135367,0.95808404141119841,0.95768575165268577,0.95728762746913831,0.95688966879172399,0.95649187555163939,0.95609424768010987,0.95569678510838918,0.95529948776775986,0.95490235558953274,0.9545053885050474,0.95410858644567198,0.95371194934280312,0.95331547712786591,0.95291916973231394,0.95252302708762937,0.95212704912532287,0.95173123577693342,0.95133558697402865,0.9509401026482045,0.95054478273108545,0.95014962715432438,0.94975463584960262,{"$f":"EJ31*(1-EK30)","v":0.94935980874862969},0.94896514578314373,0.94857064688491122,0.94817631198572694,0.94778214101741409,0.94738813391182408,0.94699429060083684,0.94660061101636039,0.9462070950903313,0.9458137427547143,0.94542055394150248,0.9450275285827171,0.94463466661040774,0.94424196795665216,0.94384943255355647,0.94345706033325494,0.94306485122790995,0.9426728051697123,0.94228092209088088,0.94188920192366277,0.94149764460033314,0.94110625005319537,0.94071501821458103,0.94032394901684968,0.93993304239238917,0.93954229827361535,0.93915171659297214,0.93876129728293167,0.93837104027599405,0.93798094550468747,0.93759101290156821,0.93720124239922054,0.93681163393025668,0.93642218742731698,0.93603290282306983,0.93564378005021154,0.93525481904146635,0.93486601972958649,0.9344773820473522,0.93408890592757166,0.93370059130308092,0.93331243810674391,0.93292444627145266,0.93253661573012703,0.93214894641571466,0.93176143826119118,0.93137409119955994,0.9309869051638523,0.93059988008712735,0.93021301590247207,0.9298263125430013,0.92943976994185751,0.92905338803221116,0.92866716674726035,0.92828110602023106,0.92789520578437701,0.92750946597297956,0.92712388651934796,0.92673846735681897,0.92635320841875735,0.92596810963855536,0.92558317094963294,0.92519839228543777,0.92481377357944528,{"$f":"GV31*(1-GW30)","v":0.92442931476515844},0.92404501577610787,0.92366087654585183,0.92327689700797633,0.9228930770960948,0.92250941674384834,0.92212591588490567,0.92174257445296293,0.92135939238174414,0.92097636960500051,0.92059350605651102,0.92021080167008218,0.9198282563795479,0.91944587011876966,0.91906364282163655,0.91868157442206488,0.91829966485399861,0.9179179140514091,0.91753632194829526,0.91715488847868332,0.9167736135766269,0.91639249717620719,0.91601153921153278,0.91563073961673946,0.91525009832599058,0.91486961527347677,0.91448929039341609,0.91410912362005381,0.91372911488766273,0.91334926413054285,0.91296957128302147,0.91259003627945323,0.91221065905422005,0.91183143954173118,0.91145237767642306,0.91107347339275946,0.91069472662523121,0.9103161373083567,0.90993770537668128,0.90955943076477752,0.90918131340724528,0.90880335323871164,0.90842555019383076,0.9080479042072841,0.90767041521378,0.90729308314805424,0.90691590794486965,0.90653888953901607,0.90616202786531053,0.90578532285859714,0.90540877445374712,0.90503238258565877,0.90465614718925746,0.90428006819949558,0.90390414555135246,0.90352837917983464,0.90315276901997565,0.90277731500683589,0.90240201707550294,0.90202687516109126,0.90165188919874228,0.90127705912362444,0.90090238487093299,0.90052786637589033,{"$f":"JH31*(1-JI30)","v":0.90015350357374568},0.89977929639977527,0.89940524478928208,0.89903134867759604,0.89865760800007399,0.89828402269209973,0.89791059268908369,0.89753731792646341,0.89716419833970307,0.89679123386429382,0.89641842443575359,0.89604576998962704,0.8956732704614857,0.89530092578692788,0.89492873590157862,0.89455670074108973,0.89418482024113988,0.89381309433743428,0.893441522965705,0.89307010606171089,0.8926988435612373,0.89232773540009647,0.89195678151412727,0.89158598183919513,0.89121533631119232,0.89084484486603754,0.89047450743967638,0.89010432396808092,0.88973429438724994,0.8893644186332087,0.88899469664200903,0.88862512834972962,0.88825571369247536,0.887886452606378,0.88751734502759572,0.88714839089231323,0.88677959013674179,0.88641094269711929,0.88604244850970981,0.88567410751080433,0.88530591963672001,0.88493788482380054,0.88457000300841615,0.88420227412696351,0.88383469811586579,0.8834672749115724,0.88310000445055936,0.88273288666932903,0.88236592150441007,0.88199910889235766,0.88163244876975333,0.88126594107320499,0.88089958573934679,0.88053338270483927,0.88016733190636942,0.87980143328065041,0.87943568676442174,0.87907009229444932,0.87870464980752516,0.8783393592404678,0.87797422053012175,0.87760923361335796,0.87724439842707358,0.87687971490819205,{"$f":"LT31*(1-LU30)","v":0.87651518299366293},0.87615080262046208,0.87578657372559154,0.87542249624607948,0.87505857011898025,0.87469479528137439,0.87433117167036867,0.87396769922309603,0.8736043778767153,0.87324120756841173,0.87287818823539642,0.87251531981490682,0.87215260224420632,0.87179003546058431,0.87142761940135649,0.87106535400386442,0.87070323920547588,0.87034127494358449,0.86997946115561009,0.86961779777899839,0.86925628475122108,0.86889492200977603,0.86853370949218689,0.86817264713600339,0.86781173487880126,0.86745097265818205,0.86709036041177345,0.86672989807722889,0.86636958559222776,0.86600942289447536,0.86564940992170292,0.86528954661166757,0.86492983290215231,0.86457026873096587,0.864210854035943,0.86385158875494428,0.86349247282585606,0.86313350618659057,0.86277468877508579,0.86241602052930555,0.86205750138723936,0.86169913128690268,0.86134091016633663,0.86098283796360808,0.86062491461680968,0.8602671400640598,0.85990951424350259,0.85955203709330785,0.85919470855167113,0.85883752855681361,0.85848049704698215,0.85812361396044934,0.85776687923551342,0.8574102928104983,0.8570538546237535,0.85669756461365421,0.85634142271860114,0.85598542887702067,0.8556295830273648,0.85527388510811098,0.85491833505776249,0.85456293281484796,0.85420767831792166,0.85385257150556337,{"$f":"OF31*(1-OG30)","v":0.85349761231637844},0.85314280068899773,0.85278813656207764,0.8524336198743,0.85207925056437217,0.85172502857102694,0.85137095383302275,0.85101702628914322,0.85066324587819764,0.85030961253902071,0.84995612621047245,0.84960278683143842,0.84924959434082947,0.84889654867758191,0.84854364978065744,0.84819089758904309,0.84783829204175132,0.84748583307781988,0.84713352063631187,0.84678135465631577,0.8464293350769454,0.84607746183733978,0.84572573487666336,0.84537415413410577,0.84502271954888197,0.84467143106023224,0.84432028860742203,0.84396929212974203,0.84361844156650823,0.84326773685706191,0.84291717794076937,0.8425667647570223,0.84221649724523751,0.84186637534485698,0.84151639899534791,0.84116656813620261,0.84081688270693866,0.84046734264709866,0.84011794789625027,0.83976869839398649,0.83941959407992539,0.83907063489370992,0.83872182077500845,0.83837315166351412,0.83802462749894535,0.83767624822104558,0.83732801376958321,0.83697992408435173,0.83663197910516973,0.83628417877188066,0.83593652302435317,0.8355890118024808,0.83524164504618204,0.83489442269540048,0.8345473446901045,0.83420041097028763,0.8338536214759682,0.8335069761471896,0.83316047492402001,0.83281411774655256,0.83246790455490538,0.83212183528922146,0.83177590988966854,0.83143012829643936,{"$f":"QR31*(1-QS30)","v":0.83108449044975163},0.8307389962898476,0.83039364575699459,0.83004843879148471,0.82970337533363492,0.82935845532378694,0.82901367870230736,0.82866904540958741,0.82832455538604322,0.82798020857211563,0.82763600490827038,0.82729194433499775,0.82694802679281298,0.82660425222225586,0.82626062056389094,0.8259171317583075,0.8255737857461195,0.82523058246796566,0.82488752186450931,0.82454460387643846,0.82420182844446577,0.82385919550932862,0.82351670501178886,0.82317435689263319,0.8228321510926726,0.82249008755274311,0.82214816621370501,0.82180638701644326,0.82146474990186735,0.82112325481091153,0.82078190168453447,0.82044069046371926,0.82009962108947376,0.81975869350283026,0.81941790764484546,0.8190772634566007,0.81873676087920177,0.81839639985377899,0.81805618032148697,0.81771610222350499,0.81737616550103676,0.81703637009531027,0.81669671594757809,0.81635720299911729,0.81601783119122906,0.81567860046523932,0.81533951076249811,0.81500056202438009,0.81466175419228404,0.81432308720763336,0.81398456101187555]
[null,null,null,"Annual Generation after Degradation",null,null,"MWH",null,null,null,null,{"$f":"L31*L25","v":0},{"$f":"M31*M25","v":0},0,0,0,0,0,0,0,0,0,225446.20525273102,225305.78342327016,225165.4490572029,225025.20210005165,224885.04249737275,224744.9701947564,224604.98513782676,224465.08727224183,224325.27654369338,224185.55289790715,224045.91628064262,223906.36663769299,223813.28543725234,223720.24293204851,223627.23910599528,223534.27394301316,223441.34742702934,223348.45954197767,223255.61027179871,223162.7996004397,223070.02751185451,222977.2939900037,222884.59901885455,222791.94258238096,222699.32466456346,222606.74524938926,222514.2043208523,222421.70186295305,222329.23785969871,222236.81229510313,222144.42515318681,222052.07641797682,221959.76607350697,221867.49410381765,221775.26049295586,221683.06522497529,221590.90828393621,221498.78965390561,221406.70931895694,221314.66726317044,221222.66347063286,221130.69792543765,221038.77061168474,220946.88151348082,220855.03061493908,220763.21790017938,220671.4433533281,220579.70695851833,220488.0086998897,220396.34856158844,220304.72652776729,220213.14258258574,220121.59671020973,220030.08889481184,{"$f":"BY31*BY25","v":219938.61912057121},219847.18737167359,219755.79363231125,219664.4378866831,219573.12011899456,219481.84031345762,219390.59845429086,219299.39452571943,219208.228511975,219117.10039729581,219026.01016592671,218934.95780211894,218843.9432901305,218752.96661422576,218662.02775867571,218571.12670775788,218480.26344575631,218389.4379569616,218298.65022567086,218207.90023618774,218117.1879728224,218026.51341989156,217935.87656171841,217845.27738263266,217754.71586697057,217664.19199907494,217573.70576329497,217483.25714398644,217392.84612551169,217302.47269223942,217212.13682854493,217121.83851880996,217031.57774742285,216941.3544987783,216851.16875727754,216761.0205073283,216670.90973334477,216580.83641974768,216490.80055096417,216400.80211142785,216310.84108557884,216220.91745786375,216131.0312127356,216041.18233465386,215951.37080808455,215861.59661750004,215771.85974737923,215682.16018220747,215592.49790647649,215502.87290468457,215413.28516133633,215323.73466094289,215234.22138802183,215144.74532709716,215055.30646269926,214965.90477936497,214876.54026163756,214787.21289406682,214697.92266120878,214608.66954762602,214519.45353788752,214430.27461656864,214341.13276825121,214252.02797752342,{"$f":"EK31*EK25","v":214162.96022897985},214073.92950722156,213984.93579685592,213895.97908249678,213807.05934876433,213718.17658028519,213629.33076169237,213540.5218776252,213451.74991272949,213363.01485165735,213274.31667906739,213185.65537962448,213097.03093799989,213008.44333887129,212919.8925669227,212831.37860684455,212742.90144333351,212654.46106109279,212566.05744483185,212477.69057926652,212389.36044911898,212301.06703911777,212212.8103339978,212124.5903185003,212036.40697737283,211948.26029536934,211860.15025725006,211772.07684778157,211684.04005173687,211596.03985389514,211508.07623904198,211420.14919196937,211332.25869747542,211244.40474036476,211156.58730544825,211068.80637754308,210981.0619414727,210893.35398206694,210805.68248416192,210718.04743260003,210630.44881223,210542.88660790681,210455.36080449179,210367.87138685255,210280.41833986301,210193.0016484033,210105.6212973599,210018.27727162559,209930.96955609936,209843.69813568651,209756.4629952987,209669.26411985367,209582.10149427564,209494.97510349497,209407.8849324483,209320.83096607859,209233.81318933499,209146.83158717293,209059.8861445541,208972.97684644646,208886.10367782417,208799.2666236677,208712.4656689637,208625.7007987051,{"$f":"GW31*GW25","v":208538.97199789109},208452.27925152704,208365.62254462458,208279.00186220158,208192.41718928213,208105.86851089651,208019.35581208134,207932.87907787928,207846.43829333936,207760.03344351676,207673.66451347288,207587.33148827535,207501.03435299799,207414.7730927208,207328.54769253006,207242.3581375182,207156.20441278376,207070.08650343167,206984.00439457287,206897.9580713246,206811.94751881019,206725.97272215932,206640.03366650766,206554.13033699719,206468.26271877601,206382.43079699841,206296.63455682484,206210.87398342192,206125.14906196247,206039.45977762545,205953.80611559594,205868.18806106524,205782.6055992308,205697.05871529618,205611.54739447113,205526.07162197155,205440.63138301944,205355.22666284305,205269.85744667661,205184.52371976062,205099.22546734166,205013.96267467245,204928.73532701185,204843.54340962486,204758.38690778258,204673.26580676224,204588.1800918472,204503.12974832693,204418.11476149701,204333.13511665913,204248.1907991211,204163.28179419687,204078.40808720642,203993.56966347591,203908.76650833755,203823.99860712964,203739.26594519665,203654.56850788902,203569.90628056342,203485.27924858249,203400.68739731502,203316.13071213587,203231.60917842598,203147.12278157231,{"$f":"JI31*JI25","v":203062.67150696804},202978.25534001226,202893.87426611022,202809.52827067321,202725.21733911859,202640.94145686983,202556.70060935634,202472.49478201367,202388.32396028348,202304.18812961335,202220.08727545702,202136.02138327423,202051.99043853072,201967.99442669839,201884.03333325507,201800.10714368464,201716.21584347711,201632.35941812841,201548.53785314056,201464.75113402159,201380.99924628553,201297.28217545251,201213.59990704857,201129.95242660583,201046.33971966247,200962.76177176257,200879.2185684563,200795.71009529982,200712.23633785528,200628.7972816909,200545.39291238078,200462.02321550509,200378.68817664997,200295.3877814076,200212.12201537611,200128.89086415962,200045.69431336824,199962.53234861806,199879.40495553112,199796.31211973549,199713.25382686523,199630.23006256027,199547.24081246657,199464.28606223612,199381.36579752676,199298.48000400237,199215.62866733278,199132.81177319377,199050.02930726702,198967.28125524023,198884.56760280704,198801.88833566706,198719.24343952577,198636.63290009461,198554.05670309108,198471.51483423842,198389.00727926596,198306.53402390893,198224.09505390842,198141.69035501155,198059.31991297126,197976.98371354651,197894.68174250209,197812.41398560881,{"$f":"LU31*LU25","v":197730.1804286433},197647.98105738816,197565.81585763188,197483.68481516888,197401.58791579943,197319.52514532974,197237.49648957193,197155.50193434404,197073.54146546993,196991.61506877941,196909.72273010819,196827.86443529782,196746.04017019575,196664.24992065533,196582.49367253581,196500.77141170227,196419.08312402572,196337.42879538302,196255.80841165685,196174.22195873584,196092.66942251442,196011.15078889293,195929.66604377757,195848.21517308039,195766.79816271923,195685.41499861793,195604.06566670604,195522.75015291906,195441.46844319825,195360.22052349077,195279.00637974963,195197.82599793363,195116.67936400749,195035.56646394162,194954.48728371243,194873.44180930205,194792.43002669845,194711.45192189552,194630.50748089285,194549.5966896959,194468.71953431595,194387.87600077008,194307.06607508124,194226.28974327809,194145.54699139515,194064.83780547278,193984.16217155714,193903.5200757001,193822.91150395942,193742.33644239863,193661.79487708703,193581.28679409975,193500.8121795177,193420.37101942755,193339.96329992177,193259.58900709864,193179.24812706216,193098.94064592215,193018.6665497942,192938.42582479963,192858.21845706564,192778.04443272503,192697.90373791652,192617.79635878449,{"$f":"OG31*OG25","v":192537.72228147916},192457.68149215644,192377.67397697803,192297.69972211134,192217.75871372962,192137.85093801178,192057.97638114251,191978.13502931225,191898.32686871718,191818.55188555919,191738.81006604593,191659.10139639082,191579.4258628129,191499.78345153708,191420.17414879389,191340.59794081963,191261.05481385632,191181.54475415166,191102.06774795911,191022.62378153787,190943.21284115282,190863.83491307448,190784.4899835792,190705.178038949,190625.89906547152,190546.65304944018,190467.43997715411,190388.25983491808,190309.11260904255,190229.99828584379,190150.91685164359,190071.8682927695,189992.85259555484,189913.86974633846,189834.91973146496,189756.00253728463,189677.11815015346,189598.26655643302,189519.44774249062,189440.66169469923,189361.90839943747,189283.18784308957,189204.50001204561,189125.84489270105,189047.22247145724,188968.63273472109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS31*QS25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Month Number",null,null,"Month",null,null,null,null,{"$f":"MONTH(L4)","v":1},{"$f":"MONTH(M4)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"MONTH(BY4)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"MONTH(EK4)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"MONTH(GW4)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"MONTH(JI4)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"MONTH(LU4)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"MONTH(OG4)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"MONTH(QS4)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8]
[null,null,null,"Seasonality",null,null,"%",null,null,null,null,{"$f":"LOOKUP(L34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(M34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(N34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(O34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(P34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(Q34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(R34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(S34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(T34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(U34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(V34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(W34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(X34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(Y34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(Z34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(AA34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(AB34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(AC34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(AD34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(AE34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(AF34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(AG34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AH34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(AI34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(AJ34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(AK34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(AL34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(AM34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(AN34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(AO34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(AP34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(AQ34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(AR34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(AS34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AT34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(AU34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(AV34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(AW34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(AX34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(AY34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(AZ34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(BA34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(BB34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(BC34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(BD34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(BE34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BF34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(BG34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(BH34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(BI34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(BJ34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(BK34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(BL34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(BM34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(BN34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(BO34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(BP34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(BQ34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BR34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(BS34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(BT34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(BU34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(BV34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(BW34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(BX34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(BY34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(BZ34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(CA34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(CB34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(CC34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CD34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(CE34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(CF34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(CG34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(CH34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(CI34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(CJ34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(CK34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(CL34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(CM34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(CN34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(CO34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CP34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(CQ34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(CR34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(CS34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(CT34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(CU34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(CV34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(CW34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(CX34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(CY34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(CZ34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(DA34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DB34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(DC34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(DD34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(DE34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(DF34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(DG34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(DH34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(DI34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(DJ34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(DK34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(DL34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(DM34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DN34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(DO34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(DP34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(DQ34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(DR34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(DS34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(DT34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(DU34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(DV34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(DW34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(DX34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(DY34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DZ34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(EA34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(EB34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(EC34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ED34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(EE34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(EF34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(EG34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(EH34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(EI34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(EJ34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(EK34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(EL34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(EM34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(EN34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(EO34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(EP34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(EQ34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(ER34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ES34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ET34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(EU34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(EV34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(EW34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(EX34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(EY34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(EZ34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(FA34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(FB34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(FC34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(FD34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(FE34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(FF34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(FG34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(FH34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(FI34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(FJ34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(FK34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(FL34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(FM34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(FN34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(FO34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(FP34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(FQ34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(FR34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(FS34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(FT34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(FU34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(FV34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(FW34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(FX34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(FY34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(FZ34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(GA34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(GB34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(GC34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(GD34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(GE34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(GF34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(GG34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(GH34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(GI34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(GJ34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(GK34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(GL34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(GM34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(GN34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(GO34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(GP34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(GQ34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(GR34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(GS34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(GT34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(GU34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(GV34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(GW34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(GX34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(GY34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(GZ34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(HA34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(HB34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(HC34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(HD34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(HE34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(HF34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(HG34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(HH34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(HI34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(HJ34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(HK34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(HL34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(HM34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(HN34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(HO34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(HP34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(HQ34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(HR34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(HS34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(HT34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(HU34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(HV34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(HW34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(HX34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(HY34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(HZ34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(IA34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(IB34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(IC34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(ID34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(IE34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(IF34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(IG34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(IH34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(II34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(IJ34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(IK34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(IL34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(IM34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(IN34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(IO34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(IP34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(IQ34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(IR34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(IS34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(IT34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(IU34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(IV34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(IW34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(IX34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(IY34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(IZ34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(JA34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(JB34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(JC34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(JD34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(JE34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(JF34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(JG34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(JH34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(JI34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(JJ34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(JK34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(JL34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(JM34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(JN34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(JO34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(JP34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(JQ34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(JR34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(JS34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(JT34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(JU34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(JV34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(JW34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(JX34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(JY34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(JZ34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(KA34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(KB34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(KC34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(KD34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(KE34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(KF34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(KG34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(KH34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(KI34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(KJ34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(KK34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(KL34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(KM34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(KN34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(KO34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(KP34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(KQ34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(KR34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(KS34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(KT34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(KU34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(KV34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(KW34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(KX34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(KY34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(KZ34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(LA34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(LB34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(LC34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(LD34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(LE34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(LF34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(LG34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(LH34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(LI34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(LJ34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(LK34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(LL34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(LM34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(LN34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(LO34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(LP34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(LQ34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(LR34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(LS34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(LT34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(LU34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(LV34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(LW34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(LX34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(LY34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(LZ34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(MA34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(MB34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(MC34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(MD34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(ME34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(MF34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(MG34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(MH34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(MI34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(MJ34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(MK34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(ML34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(MM34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(MN34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(MO34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(MP34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(MQ34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(MR34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(MS34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(MT34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(MU34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(MV34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(MW34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(MX34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(MY34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(MZ34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(NA34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(NB34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(NC34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ND34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(NE34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(NF34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(NG34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(NH34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(NI34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(NJ34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(NK34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(NL34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(NM34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(NN34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(NO34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(NP34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(NQ34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(NR34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(NS34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(NT34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(NU34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(NV34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(NW34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(NX34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(NY34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(NZ34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(OA34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(OB34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(OC34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(OD34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(OE34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(OF34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(OG34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(OH34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(OI34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(OJ34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(OK34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(OL34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(OM34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(ON34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(OO34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(OP34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(OQ34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(OR34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(OS34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(OT34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(OU34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(OV34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(OW34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(OX34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(OY34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(OZ34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(PA34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(PB34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(PC34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(PD34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(PE34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(PF34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(PG34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(PH34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(PI34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(PJ34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(PK34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(PL34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(PM34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(PN34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(PO34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(PP34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(PQ34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(PR34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(PS34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(PT34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(PU34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(PV34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(PW34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(PX34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(PY34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(PZ34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(QA34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(QB34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(QC34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(QD34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(QE34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(QF34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(QG34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(QH34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(QI34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(QJ34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(QK34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(QL34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(QM34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(QN34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(QO34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(QP34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(QQ34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(QR34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(QS34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(QT34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(QU34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(QV34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(QW34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(QX34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(QY34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(QZ34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(RA34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(RB34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(RC34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(RD34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(RE34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(RF34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(RG34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(RH34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(RI34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(RJ34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(RK34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(RL34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(RM34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(RN34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(RO34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(RP34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(RQ34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(RR34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(RS34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(RT34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(RU34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(RV34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(RW34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(RX34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(RY34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(RZ34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(SA34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(SB34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(SC34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(SD34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(SE34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(SF34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(SG34,InputS!20:20,InputS!21:21)","v":7.0000000000000007E-2},{"$f":"LOOKUP(SH34,InputS!20:20,InputS!21:21)","v":6.5000000000000002E-2},{"$f":"LOOKUP(SI34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(SJ34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(SK34,InputS!20:20,InputS!21:21)","v":6.6666666666666666E-2},{"$f":"LOOKUP(SL34,InputS!20:20,InputS!21:21)","v":0.08},{"$f":"LOOKUP(SM34,InputS!20:20,InputS!21:21)","v":8.5000000000000006E-2},{"$f":"LOOKUP(SN34,InputS!20:20,InputS!21:21)","v":0.09},{"$f":"LOOKUP(SO34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(SP34,InputS!20:20,InputS!21:21)","v":0.12},{"$f":"LOOKUP(SQ34,InputS!20:20,InputS!21:21)","v":0.09}]
[null,null,null,"Seasonal Generation",null,null,"MWH",null,null,{"$f":"SUM(K36:XFD36)","v":7224865.9594965344},null,{"$f":"L35*L32","v":0},{"$f":"M35*M32","v":0},0,0,0,0,0,0,0,0,0,15029.747016848734,15020.385561551344,15011.029937146859,18002.016168004131,19115.228612276685,20227.047317528075,26952.598216539209,26935.810472669018,20189.274888932403,17934.844231832572,15683.214139644984,14553.913831450045,14920.885695816823,14914.682862136568,14908.482607066351,17882.741915441053,18992.514531297496,20101.361358777991,26790.673232615845,26779.535952052764,20076.302476066907,17838.183519200298,15601.921931319821,14481.476267854763,14846.62164430423,14840.449683292618,14834.28028805682,17793.736149036245,18897.985218074391,20001.313106559279,26657.331018382414,26646.249170157218,19976.378946615627,17749.399528305414,15524.268234506912,14409.399239623393,14772.72721892908,14766.585976927041,14760.447287930463,17705.173381053635,18803.926395003793,19901.762813289388,26524.65247340217,26513.625781617699,19876.952755344515,17661.05743201435,15447.001034732968,14337.680952303692,14699.200579992646,14693.089904105896,14686.981768517819,17617.051406606861,18710.335720367828,19802.708000533064,{"$f":"BY35*BY32","v":26392.634294468546},26381.662484600831,19778.021426908013,17573.155030934649,15370.118408329621,14266.319620374747,14626.039896952723,14619.959635047962,14613.881900798333,17529.368031783666,18617.21086410377,19704.146202190703,26261.273194815658,26250.35599370709,19679.582498280815,17485.690136620629,15293.618441202943,14195.313467202504,14553.243348378057,14547.193349079182,14541.145864854827,17442.121073591326,18524.549507746066,19606.074964436939,26130.565904036466,26119.703039888991,19581.633518696548,17398.660571518914,15217.499228785819,14124.660724995563,14480.809121902996,14474.789234587332,14468.77184982819,17355.308359902265,18432.349344368591,19508.491845659548,26000.509168001372,25989.700370369719,19484.172049586774,17312.064168914229,15141.758875990519,14054.359634761144,14408.735414182373,14402.745488976923,14396.758053872303,17268.927729400002,18340.608078527235,19411.394416398671,25871.099748777178,25860.344748562147,19387.19566452027,17225.898772875433,15066.395497161529,13984.408446261315,14337.020430846616,14331.060318624332,14325.102684109172,17182.977031525345,18249.323426202747,19314.780259286341,25742.334424546501,25731.632953988235,19290.701949142607,17140.162238201876,{"$f":"EK35*EK32","v":14991.40721602859},13914.805417969403,14265.662386457061,14259.731938833118,14253.803956584288,17097.454126422814,18158.493114743851,19218.646968986268,25614.209989527539,25603.561782198882,19194.688501116063,17054.85243036996,14916.792165659994,13845.548817026634,14194.659504461513,14188.758573789637,14182.860096222234,17012.356884887424,18068.114882810707,19122.992152133986,25486.723253894277,25476.128044694131,19099.152930059801,16969.967225480024,14842.5484884161,13776.636919199007,14124.010017150003,14118.138456518771,14112.269336782458,16927.68318831161,17978.186480318571,19027.81342727724,25359.87104369705,25349.328568843768,19004.092857490341,16885.504510203446,14768.67433590309,13708.068008834351,14053.712165610794,14047.869828840001,14042.029920815332,16843.430928632544,17888.705668381805,18933.108424816728,25233.650200783559,25223.160197808396,18909.505916762391,16801.462181730047,14695.167868926956,13639.840378819625,13983.76419968658,13977.950941323577,13972.140099618377,16759.598008279598,17799.670219258107,18838.874786947072,25108.057582720197,25097.619790460751,18815.389753009869,16717.838147715716,14622.027257447693,13571.952330538401,13914.164377930914,13908.380053247007,{"$f":"GW35*GW32","v":13902.59813319274},16676.182340122163,17711.077916293092,18745.110167598141,24983.090062713854,24972.70422130758,18721.742023087321,16634.630326230341,14549.250680533756,13504.40217382859,13844.910967564858,13839.15543255169,13833.402290199865,16593.181847417665,17622.926553865058,18651.812232376637,24858.744529534051,24848.410380411799,18628.560395511558,16551.836645705967,14476.836326316716,13437.188226940356,13776.002244433845,13770.275355799813,13764.550847918401,16510.594463759873,17535.213937330111,18558.978658507971,24735.017887435497,24724.735173315054,18535.842550403635,16469.455044885221,14404.782391946157,13370.308816494253,13707.436492964742,13701.738108131436,13696.042092201296,16428.418133027444,17447.937882967515,18466.607134778456,24611.907056081,24601.675520960693,18443.586179431066,16387.483472769989,14333.087083544782,13303.762277439546,13639.212006123147,13633.541983221796,13627.874317433134,16346.65080933273,17361.096217925297,18374.695361477716,24489.40897046477,24479.228359617107,18351.78898575038,16305.919888570372,14261.748616163766,13237.546953012787,13571.327085370895,13565.685283238832,13560.045826487667,16265.29045697087,17274.686780166208,18283.241050341509,{"$f":"JI35*JI32","v":24367.520580836164},24357.39064080147,18260.448683949919,16224.762261653857,14190.765213738303,13171.661194696539,13503.780040623757,13498.166318800912,13492.554930685565,16184.335050369069,17188.707418413847,18192.24192449468,24246.238852623686,24236.159331203806,18169.562999992955,16144.008571494771,14120.1351090434,13106.103362178348,13436.569190209369,13430.983408934771,13425.399949752369,16103.7825740362,17103.155992099131,18101.695718394523,24125.560766359496,24115.531412611508,18079.129671161067,16063.656807623986,14049.856543649872,13040.87182330991,13369.692860825386,13364.134881033673,13358.579211776665,16023.631022512609,17018.03037130697,18011.600177774366,24005.483317604187,23995.503881834167,17989.146445997801,15983.704969578839,13979.927767880567,12975.964954066418,13303.149387497771,13297.619070815741,13292.091053168449,15943.878400320189,16933.328436723288,17921.953059587438,23886.003516872042,23876.073750628828,17899.611084252632,15904.151066853365,13910.347040766805,12911.381138506151,13236.937113539405,13231.434322282561,13225.93381861773,15864.522721912714,16849.048079582215,17832.752131951038,23767.118389556552,23757.238045625581,17810.521356825186,15824.993118848706,{"$f":"LU35*LU32","v":13841.112630005033},12847.11876873023,13171.054390508792,13165.578987677925,13160.105861053295,15785.56201162638,16765.187201613615,17743.995174090964,23648.824975856391,23638.99380825353,17721.875045709738,15746.229154823826,13772.222811913703,12783.176244842598,13105.499578169054,13100.051427446819,13094.605541601715,15706.994303630641,16681.743714990833,17655.679976286225,23531.120330701728,23521.33809466715,17633.669943939982,15667.857213846431,13703.675871390347,12719.551974910166,13040.271044447069,13034.850010194605,13029.43122954655,15628.817641879263,16598.715542278718,17567.804339814025,23414.001523680898,23404.267975672992,17545.903855534118,15589.875344744165,13635.470101868892,12656.24437492321,12975.367165392856,12969.973112646394,12964.58130228773,15551.030080061606,16516.100616381907,17480.366076895029,23297.465638967416,23287.780536656734,17458.574595440143,15512.281606056009,13567.60380527716,12593.251868755911,12910.786325139135,12905.419119606649,12900.054145301179,15473.629681554205,16433.89688049335,17393.363010638877,23181.509775247458,23171.872877510657,17371.679989481476,15435.07406598397,13500.075291994595,12530.572888127128,12846.526915861101,12841.186423918965,{"$f":"OG35*OG32","v":12835.84815209861},15396.614519372515,16352.102288043134,17306.792974990021,23066.131045647555,23056.542112561412,17285.217874302823,15358.250802344981,13432.882880810204,12468.205872561348,12782.587337736395,12777.273426426054,12771.961724187528,15319.982676122967,16270.714802647481,17220.653814673766,22951.326577662756,22941.785370498197,17199.18609731632,15281.809902523029,13366.0248988807,12406.149269349842,12718.96599890528,12713.678535929934,12708.393271031435,15243.732243955215,16189.7323980581,17134.943385142626,22837.093513085107,22827.599794301255,17113.582516647923,15205.74946342156,13299.49968168884,12344.401533512,12655.661315430998,12650.400169152308,12645.14121001023,15167.861324514643,16109.153058111704,17049.659552522931,22723.429007932496,22713.98254117075,17028.405001084106,15130.067591416084,13233.305573002008,12282.961127756871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS35*QS32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Flow"]
[null,null,"Inflation Index"]
[null,null,null,"Year",null,null,"Year",null,null,null,null,{"$f":"YEAR(L4)","v":2023},{"$f":"YEAR(M4)","v":2023},2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,{"$f":"YEAR(BY4)","v":2028},2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,{"$f":"YEAR(EK4)","v":2033},2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,{"$f":"YEAR(GW4)","v":2039},2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,{"$f":"YEAR(JI4)","v":2044},2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,{"$f":"YEAR(LU4)","v":2049},2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,{"$f":"YEAR(OG4)","v":2055},2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,{"$f":"YEAR(QS4)","v":2060},2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064]
[null,null,null,"Annual Inflation Rate",{"$f":"InputS!D31","v":"High Inflation"},null,"% p.a.",null,null,null,null,{"$f":"LOOKUP(L40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(M40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(N40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(O40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(P40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(Q40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(R40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(S40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(T40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(U40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(V40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(W40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(X40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(Y40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(Z40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AA40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AB40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AC40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AD40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AE40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AF40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AG40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AH40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AI40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AJ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AK40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AL40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AM40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AN40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AO40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AP40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AQ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AR40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AS40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AT40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AU40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AV40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AW40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AX40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AY40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(AZ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BA40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BB40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BC40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BD40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BE40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BF40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BG40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BH40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BI40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BJ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BK40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BL40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BM40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BN40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BO40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BP40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BQ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BR40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BS40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BT40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BU40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BV40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BW40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BX40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BY40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(BZ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CA40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CB40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CC40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CD40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CE40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CF40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CG40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CH40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CI40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CJ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CK40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CL40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CM40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CN40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CO40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CP40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CQ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CR40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CS40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CT40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CU40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CV40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CW40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CX40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CY40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(CZ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DA40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DB40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DC40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DD40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DE40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DF40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DG40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DH40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DI40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DJ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DK40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DL40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DM40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DN40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DO40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DP40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DQ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DR40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DS40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DT40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DU40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DV40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DW40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DX40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DY40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(DZ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EA40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EB40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EC40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(ED40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EE40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EF40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EG40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EH40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EI40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EJ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EK40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EL40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EM40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EN40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EO40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EP40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EQ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(ER40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(ES40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(ET40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EU40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EV40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EW40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EX40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EY40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(EZ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FA40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FB40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FC40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FD40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FE40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FF40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FG40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FH40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FI40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FJ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FK40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FL40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FM40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FN40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FO40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FP40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FQ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FR40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FS40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FT40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FU40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FV40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FW40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FX40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FY40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(FZ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GA40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GB40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GC40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GD40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GE40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GF40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GG40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GH40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GI40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GJ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GK40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GL40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GM40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GN40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GO40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GP40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GQ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GR40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GS40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GT40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GU40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GV40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GW40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GX40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GY40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(GZ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HA40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HB40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HC40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HD40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HE40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HF40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HG40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HH40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HI40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HJ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HK40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HL40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HM40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HN40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HO40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HP40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HQ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HR40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HS40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HT40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HU40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HV40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HW40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HX40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HY40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(HZ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IA40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IB40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IC40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(ID40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IE40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IF40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IG40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IH40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(II40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IJ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IK40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IL40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IM40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IN40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IO40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IP40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IQ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IR40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IS40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IT40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IU40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IV40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IW40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IX40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IY40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(IZ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JA40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JB40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JC40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JD40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JE40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JF40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JG40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JH40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JI40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JJ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JK40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JL40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JM40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JN40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JO40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JP40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JQ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JR40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JS40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JT40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JU40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JV40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JW40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JX40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JY40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(JZ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KA40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KB40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KC40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KD40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KE40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KF40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KG40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KH40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KI40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KJ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KK40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KL40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KM40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KN40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KO40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KP40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KQ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KR40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KS40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KT40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KU40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KV40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KW40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KX40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KY40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(KZ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LA40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LB40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LC40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LD40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LE40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LF40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LG40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LH40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LI40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LJ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LK40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LL40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LM40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LN40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LO40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LP40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LQ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LR40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LS40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LT40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LU40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LV40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LW40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LX40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LY40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(LZ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MA40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MB40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MC40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MD40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(ME40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MF40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MG40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MH40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MI40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MJ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MK40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(ML40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MM40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MN40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MO40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MP40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MQ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MR40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MS40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MT40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MU40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MV40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MW40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MX40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MY40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(MZ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NA40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NB40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NC40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(ND40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NE40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NF40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NG40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NH40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NI40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NJ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NK40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NL40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NM40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NN40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NO40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NP40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NQ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NR40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NS40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NT40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NU40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NV40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NW40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NX40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NY40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(NZ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OA40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OB40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OC40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OD40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OE40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OF40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OG40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OH40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OI40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OJ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OK40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OL40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OM40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(ON40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OO40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OP40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OQ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OR40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OS40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OT40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OU40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OV40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OW40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OX40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OY40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(OZ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PA40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PB40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PC40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PD40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PE40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PF40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PG40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PH40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PI40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PJ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PK40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PL40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PM40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PN40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PO40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PP40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PQ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PR40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PS40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PT40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PU40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PV40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PW40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PX40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PY40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(PZ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QA40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QB40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QC40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QD40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QE40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QF40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QG40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QH40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QI40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QJ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QK40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QL40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QM40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QN40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QO40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QP40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QQ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QR40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QS40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QT40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QU40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QV40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QW40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QX40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QY40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(QZ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RA40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RB40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RC40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RD40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RE40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RF40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RG40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RH40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RI40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RJ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RK40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RL40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RM40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RN40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RO40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RP40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RQ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RR40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RS40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RT40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RU40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RV40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RW40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RX40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RY40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(RZ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(SA40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(SB40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(SC40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(SD40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(SE40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(SF40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(SG40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(SH40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(SI40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(SJ40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(SK40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(SL40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(SM40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(SN40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(SO40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(SP40,InputS!26:26,InputS!31:31)","v":0.04},{"$f":"LOOKUP(SQ40,InputS!26:26,InputS!31:31)","v":0.04}]
[null,null,null,"Monthly Inflation Rate",null,null,"% p.p.",null,null,null,null,{"$f":"(1+L41)^(1/Months)-1","v":3.2737397821989145E-3},3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,{"$f":"(1+BX41)^(1/Months)-1","v":3.2737397821989145E-3},3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,{"$f":"(1+EJ41)^(1/Months)-1","v":3.2737397821989145E-3},3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,{"$f":"(1+GV41)^(1/Months)-1","v":3.2737397821989145E-3},3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,{"$f":"(1+JH41)^(1/Months)-1","v":3.2737397821989145E-3},3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,{"$f":"(1+LT41)^(1/Months)-1","v":3.2737397821989145E-3},3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,{"$f":"(1+OF41)^(1/Months)-1","v":3.2737397821989145E-3},3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,{"$f":"(1+QR41)^(1/Months)-1","v":3.2737397821989145E-3},3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3]
[]
[null,null,null,"Inflation Index from COD",null,null,"Index",null,null,null,1,{"$f":"K44*(1+L42*L7)","v":1},{"$f":"L44*(1+M42*M7)","v":1},1,1,1,1,1,1,1,1,1,1.0032737397821989,1.0065581969365593,1.009853406548969,1.0131594038201774,1.0164762240661724,1.0198039027185573,1.0231424753249287,1.0264919775492574,1.0298524451722684,1.0332239140918236,1.0366064203233052,1.0400000000000005,1.0434046893734874,1.0468205248140223,1.0502475428109284,1.0536857799729851,1.0571352730288199,1.0605960588273,1.0640681743379263,1.0675516566512282,1.0710465429791596,1.074552870655497,1.0780706771362378,1.0816000000000008,1.0851408769484272,1.0886933458065835,1.0922574445233657,1.0958332111719047,1.0994206839499729,1.1030199011803923,1.1066309013114437,1.1102537229172775,1.1138884046983262,1.1175349854817171,1.1211935042216876,1.1248640000000012,1.1285465120263647,1.1322410796388471,1.1359477423043007,1.1396665396187813,1.1433975113079722,1.1471406972276084,1.1508961373639017,1.154663871833969,1.1584439408862597,1.1622363849009862,1.1660412443905557,1.1698585600000018,1.1736883725074196,1.1775307228244014,1.1813856519964732,1.1852532012035331,1.1891334117602916,1.1930263251167132,{"$f":"BX44*(1+BY42*BY7)","v":1.1969319828584584},1.2008504267073283,1.2047816985217106,1.2087258402970262,1.2126828941661785,1.2166529024000023,1.2206359074077171,1.2246319517373783,1.2286410780763328,1.2326633292516751,1.2366987482307041,1.2407473781213827,1.2448092621727977,1.2488844437756226,1.2529729664625802,1.2570748739089086,1.2611902099328269,1.2653190184960039,1.2694613437040272,1.2736172298068749,1.2777867211993876,1.2819698624217435,1.2861666981599336,1.2903772732462391,1.2946016326597107,1.2988398215266486,1.3030918851210844,1.3073578688652658,1.3116378183301409,1.3159317792358449,1.3202397974521891,1.3245619189991507,1.328898190047364,1.3332486569186142,1.3376133660863319,1.3419923641760896,1.3463856979661,1.3507934143877152,1.3552155605259286,1.3596521836198774,1.3641033310633475,1.3685690504052797,1.3730493893502775,1.3775443957591176,1.3820541176492593,1.3865786031953595,1.391117900729786,1.3956720587431342,1.4002411258847449,1.4048251509632248,1.4094241829469667,1.4140382709646735,1.4186674643058823,1.4233118124214916,1.4279713649242896,1.4326461715894832,1.4373362823552307,1.4420417473231748,1.4467626167589782,1.4514989410928603,1.4562507709201356,1.4610181570017546,1.4658011502648463,1.4705998018032611,{"$f":"EJ44*(1+EK42*EK7)","v":1.4754141628781183},1.4802442849183521,1.4850902195212619,1.489952018453063,1.4948297336494405,1.4997234172161025,1.504633121429338,1.5095588987365753,1.5145008017569417,1.5194588832818254,1.5244331962754407,1.5294237938753923,1.5344307293932438,1.5394540563150869,1.544493828302113,1.5495500991911864,1.5546229229954187,1.5597123539047473,1.5648184462865125,1.5699412546860394,1.5750808338272204,1.5802372386130996,1.5854105241264596,1.5906007456304092,1.5958079585689748,1.6010322185676917,1.6062735814341991,1.6115321031588354,1.6168078399152372,1.6221008480609389,1.6274111841379746,1.6327389048734826,1.6380840671803107,1.643446728157625,1.6488269450915194,1.654224775455627,1.6596402769117351,1.6650735073104006,1.6705245246915681,1.6759933872851898,1.6814801535118475,1.6869848819833773,1.6925076315034944,1.6980484610684226,1.7036074298675239,1.7091845972839308,1.7147800228951808,1.7203937664738527,1.7260258879882051,1.7316764476028172,1.7373455056792315,1.7430331227765981,1.7487393596523222,1.754464277262713,1.7602079367636347,1.7659703995111602,1.7717517270622256,1.7775519811752889,1.7833712238109889,1.7892095171328077,1.7950669235077343,1.8009435055069309,1.8068393259064017,1.8127544476876629,{"$f":"GV44*(1+GW42*GW7)","v":1.818688934038416},1.8246428483532224,1.8306162542341811,1.8366092154916074,1.8426217961447153,1.8486540604223012,1.8547060727634292,1.8607778978181209,1.8668696004480445,1.872981245727209,1.8791128989426586,1.8852646255951704,1.8914364913999537,1.8976285622873525,1.9038409044035496,1.910073584111273,1.9163266679905053,1.9226002228391945,1.9288943156739677,1.9352090137308469,1.9415443844659674,1.9479004955562986,1.9542774149003663,1.9606752106189784,1.9670939510559531,1.9735337047788477,1.9799945405796926,1.986476527475725,1.9929797347101266,1.9995042317527634,2.0060500883009276,2.0126173742800821,2.0192061598446074,2.0258165153785517,2.0324485114963822,2.0391022190437389,2.0457777090981923,2.0524750529700029,2.0591943222028815,2.0659355885747552,2.0726989240985327,2.0794844010228748,2.0862920918329655,2.0931220692512862,2.0999744062383927,2.1068491759936947,2.1137464519562381,2.120666307805489,2.1276088174621206,2.1345740550888035,2.1415620950909973,2.1485730121177458,2.1556068810624747,2.1626637770637904,2.1697437755062845,2.176846952021338,2.1839733824879288,2.191123143033443,2.1982963100344883,2.2054929601177093,2.2127131701606064,2.2199570172923568,2.2272245788946385,2.2345159326024571,{"$f":"JH44*(1+JI42*JI7)","v":2.2418311563049751},2.2491703281463438,2.256533526526538,2.2639208301021938,2.271332317787448,2.2787680687547827,2.2862281624358696,2.2937126785224193,2.301221696967032,2.3087552979840522,2.3163135620504249,2.3238965699065561,2.3315044025571749,2.3391371412721984,2.3467948675876,2.3544776633062816,2.3621856104989463,2.3699187915049746,2.3776772889333051,2.385461185663317,2.3932705648457144,2.4011055099034153,2.4089661045324431,2.4168524327028198,2.4247645786594632,2.4327026269230876,2.4406666622911053,2.4486567698385344,2.4566730349189054,2.4647155431651746,2.4727843804906384,2.4808796330898506,2.489001387439544,2.4971497302995531,2.505324748713742,2.5135265300109335,2.5217551618058427,2.530010732000012,2.5382933287827507,2.546603040632077,2.5549399563156627,2.5633041648917829,2.5716957557102651,2.5801148184134459,2.5885614429371269,2.5970357195115366,2.6055377386622931,2.6140675912113727,2.622625368278078,2.6312111612800142,2.6398250619340624,2.6484671622573615,2.6571375545682909,2.6658363314874558,2.6745635859386776,2.6833194111499856,2.6921039006546139,2.7009171482919996,2.7097592482087864,2.7186302948598291,2.7275303830092028,2.7364596077312164,2.7454180644114268,2.7544058487476581,{"$f":"LT44*(1+LU42*LU7)","v":2.7634230567510247},2.7724697847469564,2.7815461293762271,2.7906521875959873,2.7997880566808009,2.8089538342236824,2.8181496181371406,2.8273755066542248,2.8366315983295736,2.8459179920404676,2.8552347869878862,2.8645820826975665,2.8739599790210679,2.8833685761368368,2.8928079745512782,2.9022782750998291,2.911779578948035,2.9213119875926314,2.9308756028626282,2.9404705269203957,2.9500968622627584,2.9597547117220881,2.9694441784674033,2.9791653660054709,2.988918378181912,2.9987033191823116,3.0085202935333308,3.0183694061038238,3.0282507621059578,3.0381644670963381,3.0481106269771345,3.0580893479972127,3.0681007367532698,3.0781449001909729,3.0882219456061009,3.0983319806456913,3.1084751133091904,3.118651451949606,3.128861105274666,3.1391041823479786,3.1493807925901982,3.1596910457801939,3.1700350520562224,3.180412921917104,3.1908247662234035,3.2012706961986148,3.2117508234303478,3.2222652598715218,3.2328141178415608,3.2433975100275929,3.2540155494856551,3.2646683496419002,3.2753560242938087,3.2860786876114041,3.2968364541384734,3.3076294387937901,3.3184577568723417,3.3293215240465615,3.3402208563675639,3.3511558702663851,3.3621266825552256,3.3731334104286992,3.384176171465084,3.3952550836275788,{"$f":"OF44*(1+OG42*OG7)","v":3.4063702652655636},3.4175218351158629,3.428709912304015,3.4399346163455444,3.4511960671472379,3.4624943850084264,3.473829690622269,3.4852021050770428,3.4966117498574367,3.5080587468458493,3.5195432183236894,3.5310652869726842,3.5426250758761881,3.5542227085204994,3.5658583087961775,3.5775320009993679,3.589243909833129,3.600994160408765,3.6127828782471609,3.6246101892801259,3.636476219851736,3.6483810967196848,3.6603249470566386,3.6723078984515931,3.6843300789112372,3.6963916168613209,3.7084926411480263,3.7206332810393445,3.7328136662264564,3.7450339268251178,3.7572941933770498,3.7695945968513334,3.7819352686458076,3.7943163405884746,3.8067379449389063,3.8192002143896588,3.8317032820676888,3.8442472815357758,3.8568323467939494,3.8694586122809205,3.8821262128755167,3.8948352838981246,3.907585961112134,3.9203783807253889,3.9332126793916422,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,{"$f":"QR44*(1+QS42*QS7)","v":3.9460889942120159},3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159]
[null,null,null,"Inflation Index from Start Date",null,null,"Index",null,null,null,1,{"$f":"K45*(1+L42)","v":1.0032737397821989},{"$f":"L45*(1+M42)","v":1.0065581969365593},1.009853406548969,1.0131594038201774,1.0164762240661724,1.0198039027185573,1.0231424753249287,1.0264919775492574,1.0298524451722684,1.0332239140918236,1.0366064203233052,1.0400000000000005,1.0434046893734874,1.0468205248140223,1.0502475428109284,1.0536857799729851,1.0571352730288199,1.0605960588273,1.0640681743379263,1.0675516566512282,1.0710465429791596,1.074552870655497,1.0780706771362378,1.0816000000000008,1.0851408769484272,1.0886933458065835,1.0922574445233657,1.0958332111719047,1.0994206839499729,1.1030199011803923,1.1066309013114437,1.1102537229172775,1.1138884046983262,1.1175349854817171,1.1211935042216876,1.1248640000000012,1.1285465120263647,1.1322410796388471,1.1359477423043007,1.1396665396187813,1.1433975113079722,1.1471406972276084,1.1508961373639017,1.154663871833969,1.1584439408862597,1.1622363849009862,1.1660412443905557,1.1698585600000018,1.1736883725074196,1.1775307228244014,1.1813856519964732,1.1852532012035331,1.1891334117602916,1.1930263251167132,1.1969319828584584,1.2008504267073283,1.2047816985217106,1.2087258402970262,1.2126828941661785,1.2166529024000023,1.2206359074077171,1.2246319517373783,1.2286410780763328,1.2326633292516751,1.2366987482307041,{"$f":"BX45*(1+BY42)","v":1.2407473781213827},1.2448092621727977,1.2488844437756226,1.2529729664625802,1.2570748739089086,1.2611902099328269,1.2653190184960039,1.2694613437040272,1.2736172298068749,1.2777867211993876,1.2819698624217435,1.2861666981599336,1.2903772732462391,1.2946016326597107,1.2988398215266486,1.3030918851210844,1.3073578688652658,1.3116378183301409,1.3159317792358449,1.3202397974521891,1.3245619189991507,1.328898190047364,1.3332486569186142,1.3376133660863319,1.3419923641760896,1.3463856979661,1.3507934143877152,1.3552155605259286,1.3596521836198774,1.3641033310633475,1.3685690504052797,1.3730493893502775,1.3775443957591176,1.3820541176492593,1.3865786031953595,1.391117900729786,1.3956720587431342,1.4002411258847449,1.4048251509632248,1.4094241829469667,1.4140382709646735,1.4186674643058823,1.4233118124214916,1.4279713649242896,1.4326461715894832,1.4373362823552307,1.4420417473231748,1.4467626167589782,1.4514989410928603,1.4562507709201356,1.4610181570017546,1.4658011502648463,1.4705998018032611,1.4754141628781183,1.4802442849183521,1.4850902195212619,1.489952018453063,1.4948297336494405,1.4997234172161025,1.504633121429338,1.5095588987365753,1.5145008017569417,1.5194588832818254,1.5244331962754407,{"$f":"EJ45*(1+EK42)","v":1.5294237938753923},1.5344307293932438,1.5394540563150869,1.544493828302113,1.5495500991911864,1.5546229229954187,1.5597123539047473,1.5648184462865125,1.5699412546860394,1.5750808338272204,1.5802372386130996,1.5854105241264596,1.5906007456304092,1.5958079585689748,1.6010322185676917,1.6062735814341991,1.6115321031588354,1.6168078399152372,1.6221008480609389,1.6274111841379746,1.6327389048734826,1.6380840671803107,1.643446728157625,1.6488269450915194,1.654224775455627,1.6596402769117351,1.6650735073104006,1.6705245246915681,1.6759933872851898,1.6814801535118475,1.6869848819833773,1.6925076315034944,1.6980484610684226,1.7036074298675239,1.7091845972839308,1.7147800228951808,1.7203937664738527,1.7260258879882051,1.7316764476028172,1.7373455056792315,1.7430331227765981,1.7487393596523222,1.754464277262713,1.7602079367636347,1.7659703995111602,1.7717517270622256,1.7775519811752889,1.7833712238109889,1.7892095171328077,1.7950669235077343,1.8009435055069309,1.8068393259064017,1.8127544476876629,1.818688934038416,1.8246428483532224,1.8306162542341811,1.8366092154916074,1.8426217961447153,1.8486540604223012,1.8547060727634292,1.8607778978181209,1.8668696004480445,1.872981245727209,1.8791128989426586,{"$f":"GV45*(1+GW42)","v":1.8852646255951704},1.8914364913999537,1.8976285622873525,1.9038409044035496,1.910073584111273,1.9163266679905053,1.9226002228391945,1.9288943156739677,1.9352090137308469,1.9415443844659674,1.9479004955562986,1.9542774149003663,1.9606752106189784,1.9670939510559531,1.9735337047788477,1.9799945405796926,1.986476527475725,1.9929797347101266,1.9995042317527634,2.0060500883009276,2.0126173742800821,2.0192061598446074,2.0258165153785517,2.0324485114963822,2.0391022190437389,2.0457777090981923,2.0524750529700029,2.0591943222028815,2.0659355885747552,2.0726989240985327,2.0794844010228748,2.0862920918329655,2.0931220692512862,2.0999744062383927,2.1068491759936947,2.1137464519562381,2.120666307805489,2.1276088174621206,2.1345740550888035,2.1415620950909973,2.1485730121177458,2.1556068810624747,2.1626637770637904,2.1697437755062845,2.176846952021338,2.1839733824879288,2.191123143033443,2.1982963100344883,2.2054929601177093,2.2127131701606064,2.2199570172923568,2.2272245788946385,2.2345159326024571,2.2418311563049751,2.2491703281463438,2.256533526526538,2.2639208301021938,2.271332317787448,2.2787680687547827,2.2862281624358696,2.2937126785224193,2.301221696967032,2.3087552979840522,2.3163135620504249,{"$f":"JH45*(1+JI42)","v":2.3238965699065561},2.3315044025571749,2.3391371412721984,2.3467948675876,2.3544776633062816,2.3621856104989463,2.3699187915049746,2.3776772889333051,2.385461185663317,2.3932705648457144,2.4011055099034153,2.4089661045324431,2.4168524327028198,2.4247645786594632,2.4327026269230876,2.4406666622911053,2.4486567698385344,2.4566730349189054,2.4647155431651746,2.4727843804906384,2.4808796330898506,2.489001387439544,2.4971497302995531,2.505324748713742,2.5135265300109335,2.5217551618058427,2.530010732000012,2.5382933287827507,2.546603040632077,2.5549399563156627,2.5633041648917829,2.5716957557102651,2.5801148184134459,2.5885614429371269,2.5970357195115366,2.6055377386622931,2.6140675912113727,2.622625368278078,2.6312111612800142,2.6398250619340624,2.6484671622573615,2.6571375545682909,2.6658363314874558,2.6745635859386776,2.6833194111499856,2.6921039006546139,2.7009171482919996,2.7097592482087864,2.7186302948598291,2.7275303830092028,2.7364596077312164,2.7454180644114268,2.7544058487476581,2.7634230567510247,2.7724697847469564,2.7815461293762271,2.7906521875959873,2.7997880566808009,2.8089538342236824,2.8181496181371406,2.8273755066542248,2.8366315983295736,2.8459179920404676,2.8552347869878862,{"$f":"LT45*(1+LU42)","v":2.8645820826975665},2.8739599790210679,2.8833685761368368,2.8928079745512782,2.9022782750998291,2.911779578948035,2.9213119875926314,2.9308756028626282,2.9404705269203957,2.9500968622627584,2.9597547117220881,2.9694441784674033,2.9791653660054709,2.988918378181912,2.9987033191823116,3.0085202935333308,3.0183694061038238,3.0282507621059578,3.0381644670963381,3.0481106269771345,3.0580893479972127,3.0681007367532698,3.0781449001909729,3.0882219456061009,3.0983319806456913,3.1084751133091904,3.118651451949606,3.128861105274666,3.1391041823479786,3.1493807925901982,3.1596910457801939,3.1700350520562224,3.180412921917104,3.1908247662234035,3.2012706961986148,3.2117508234303478,3.2222652598715218,3.2328141178415608,3.2433975100275929,3.2540155494856551,3.2646683496419002,3.2753560242938087,3.2860786876114041,3.2968364541384734,3.3076294387937901,3.3184577568723417,3.3293215240465615,3.3402208563675639,3.3511558702663851,3.3621266825552256,3.3731334104286992,3.384176171465084,3.3952550836275788,3.4063702652655636,3.4175218351158629,3.428709912304015,3.4399346163455444,3.4511960671472379,3.4624943850084264,3.473829690622269,3.4852021050770428,3.4966117498574367,3.5080587468458493,3.5195432183236894,{"$f":"OF45*(1+OG42)","v":3.5310652869726842},3.5426250758761881,3.5542227085204994,3.5658583087961775,3.5775320009993679,3.589243909833129,3.600994160408765,3.6127828782471609,3.6246101892801259,3.636476219851736,3.6483810967196848,3.6603249470566386,3.6723078984515931,3.6843300789112372,3.6963916168613209,3.7084926411480263,3.7206332810393445,3.7328136662264564,3.7450339268251178,3.7572941933770498,3.7695945968513334,3.7819352686458076,3.7943163405884746,3.8067379449389063,3.8192002143896588,3.8317032820676888,3.8442472815357758,3.8568323467939494,3.8694586122809205,3.8821262128755167,3.8948352838981246,3.907585961112134,3.9203783807253889,3.9332126793916422,3.9460889942120159,3.9590074627364649,3.9719682229652475,3.9849714133503986,3.9980171727972094,4.0111056406657104,4.0242369567721603,4.0374112613905409,4.0506286952540531,4.063889399556623,4.0771935159544084,4.0905411865673118,4.1039325539805001,4.1173677612459274,4.1308469518838615,4.1443702698844191,4.1579378597091026,4.1715498662923434,4.1852064350430513,4.1989077118461671,4.2126538430642197,4.2264449755388922,4.2402812565925885,4.2541628340300077,4.2680898561397242,4.2820624716957685,4.2960808299592204,4.3101450806798001,4.3242553740974703,4.3384118609440403,{"$f":"QR45*(1+QS42)","v":4.3526146924447762},4.3668640203200164,4.3811599967867911,4.3955027745604509,4.4098925068562949,4.4243293473912111,4.4388134503853163,4.4533449705636023,4.4679240631575921,4.4825508839069945,4.4972255890613715,4.5119483353818044,4.5267192801425704,4.5415385811328202,4.5564063966582662,4.5713228855428722,4.5862882071305506,4.6013025212868639,4.6163659884007329,4.6314787693861508,4.6466410256839001,4.6618529192632794,4.6771146126238321,4.6924262687970826,4.7077880513482784,4.7232001243781383,4.7386626525246021,4.7541758009645925,4.7697397354157776,4.7853546221383434,4.8010206279367669,4.816737920161601,4.8325066667112599,4.8483270360338144,4.864199197128789,4.8801233195489697,4.8960995734022141,4.9121281293532677,4.9282091586255898,4.9443428330031791,4.9605293248324118,4.9767688070238796,4.9930614530542403,5.0094074369680683,5.0258069333797142,5.0422601174751707,5.0587671650139443,5.075328252330932,5.0919435563383058,5.1086132545274019,5.1253375249706172]
[]
[null,null,"PPA Revenues"]
[null,null,null,"PPA Real Rate (2021)",{"$f":"'InputC - Operations'!$E$33","v":33},null,"USD/MWH",null,null,null,null,{"$f":"$E$48","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,{"$f":"$E$48","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,{"$f":"$E$48","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,{"$f":"$E$48","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,{"$f":"$E$48","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,{"$f":"$E$48","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,{"$f":"$E$48","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,{"$f":"$E$48","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33]
[null,null,null,"PPA Rate Inflated",{"$f":"'InputC - Operations'!$E$34","v":1},null,"USD/MWH",null,null,null,null,{"$f":"IF($E$49,L48*L44,L48)","v":33},{"$f":"IF($E$49,M48*M44,M48)","v":33},33,33,33,33,33,33,33,33,33,33.108033412812567,33.216420498906459,33.32516241611598,33.434260326065854,33.543715394183693,33.653528789712389,33.763701685722651,33.874235259125491,33.985130690684855,34.096389165030175,34.208011870669068,34.320000000000014,34.432354749325086,34.545077318862738,34.658168912760637,34.77163073910851,34.885464009951058,34.999669941300901,35.114249753151569,35.229204669490528,35.344535918312268,35.460244731631398,35.57633234549585,35.692800000000027,35.8096489392981,35.926880411617255,36.044495669271072,36.162495968672857,36.280882570349107,36.399656738952942,36.518819743277639,36.638372856270159,36.758317355044767,36.878654520896667,36.99938563931569,37.120512000000041,37.242034896870038,37.363955628081953,37.486275496041927,37.608995807419781,37.732117873163084,37.855643008511073,37.979572533008756,38.103907770520976,38.228650049246568,38.353800701732546,38.479361064888337,38.605332480000058,38.731716292744849,38.858513853205245,38.985726515883613,39.113355639716588,39.241402588089628,39.369868728851536,{"$f":"IF($E$49,BY48*BY44,BY48)","v":39.498755434329127},39.628064081341833,39.757796051216452,39.887952729801867,40.01853550748389,40.149545779200075,40.280984944454666,40.412854407333484,40.545155576518987,40.677889865305275,40.811058691613233,40.94466347800563,41.078705651702329,41.213186644595545,41.348107893265144,41.483470838993981,41.619276927783289,41.755527610368127,41.8922243422329,42.029368583626869,42.166961799579795,42.305005459917538,42.443501039277805,42.582450017125886,42.721853877770457,42.861714110379403,43.002032208995786,43.142809672553774,43.28404800489465,43.425748714782884,43.56791331592224,43.710543326971973,43.853640271563009,43.997205678314266,44.14124108084895,44.28574801781096,44.430728032881298,44.576182674794602,44.722113497355643,44.868522059455955,45.015409925090466,45.162778663374226,45.310629848559159,45.458965060050879,45.60778588242556,45.757093905446865,45.906890724082942,46.057177938523424,46.207957154196585,46.35922998178642,46.510998037249898,46.663262941834226,46.816026322094118,46.96928980990922,47.123055042501555,47.277323662452943,47.432097317722615,47.587377661664767,47.743166353046284,47.899465056064386,48.056275440364473,48.213599181057901,48.371437958739925,48.529793459507616,{"$f":"IF($E$49,EK48*EK44,EK48)","v":48.688667374977904},48.848061402305618,49.007977244201641,49.168416608951077,49.329381210431535,49.490872768131382,49.652893007168153,49.81544365830699,49.978526457979072,50.142143148300242,50.306295477089542,50.470985197887948,50.636214069977044,50.801983858397868,50.968296333969732,51.13515327330915,51.302556458848819,51.470507678856663,51.639008727454907,51.808061404639304,51.977667516298276,52.147828874232289,52.318547296173165,52.489824605803506,52.661662632776171,52.834063212733824,53.007028187328572,53.180559404241571,53.354658717202831,53.529327986010983,53.704569076553163,53.880383860824928,54.056774216950252,54.233742029201629,54.411289188020142,54.589417590035687,54.768129138087261,54.947425741243222,55.127309314821744,55.307781780411261,55.48884506589097,55.67050110545145,55.852751839615316,56.035599215257946,56.219045185628289,56.403091710369715,56.58774075554097,56.77299429363714,56.958854303610771,57.145322770892967,57.332401687414638,57.520093051627732,57.708398868526629,57.89732114966953,58.086861913199947,58.277023183868288,58.467806993053443,58.659215378784531,58.851250385762633,59.043914065382658,59.237208475755232,59.431135681728719,59.625697754911258,59.82089677369288,{"$f":"IF($E$49,GW48*GW44,GW48)","v":60.016734823267726},60.213213995656339,60.410336389727973,60.608104111223042,60.806519272775603,61.005583993935936,61.205300401193163,61.405670627997992,61.606696814785465,61.808381108997899,62.010725665107735,62.213732644640622,62.41740421619847,62.621742555482633,62.826749845317138,63.032428275672011,63.238780043686674,63.445807353693418,63.653512417240933,63.861897453117948,64.070964687376929,64.28071635335786,64.491154691712083,64.702281950426283,64.914100384846449,65.126612257701979,65.339819839129859,65.553725406698931,65.768331245434183,65.983639647841187,66.199652913930606,66.416373351242711,66.633803274872037,66.851945007492205,67.070800879380613,67.290373228443386,67.510664400240344,67.731676748010102,67.953412632695091,68.175874422966928,68.399064495251579,68.622985233754875,68.847639030487855,69.073028285292438,69.299155405866955,69.526022807791918,69.753632914555851,69.981988157581142,70.211090976249977,70.440943817930517,70.671549138002916,70.902909399885615,71.135027075061657,71.367904643105078,71.601544591707395,71.835949416704153,72.071121622101657,72.307063720103613,72.54377823113812,72.781267683884408,73.019534615300017,73.258581570647777,73.498411103523068,73.739025775881089,{"$f":"IF($E$49,JI48*JI44,JI48)","v":73.980428158064171},74.222620828829349,74.465606375375756,74.709387393372396,74.953966486985792,75.199346268907831,75.445529360383702,75.692518391239844,75.940315999912059,76.18892483347372,76.438347547664023,76.688586806916348,76.939645284386771,77.191525661982553,77.444230630390805,77.697762889107295,77.952125146465221,78.207320119664161,78.463350534799062,78.720219126889461,78.977928639908583,79.236481826812707,79.495881449570618,79.756130279193059,80.017231095762284,80.279186688461891,80.541999855606477,80.805673404671637,81.070210152323881,81.335612924450757,81.601884556191067,81.869027891965075,82.137045785504952,82.405941099885254,82.675716707553491,82.946375490360808,83.217920339592808,83.490354156000393,83.76367984983078,84.037900340858542,84.313018558416871,84.589037441428843,84.865959938438749,85.143789007643718,85.42252761692518,85.702178743880708,85.982745375855671,86.264230509975292,86.546637153176576,86.829968322240475,87.114227043824059,87.399416354492928,87.685539300753604,87.972598939086041,88.260598335976354,88.549540567949521,88.83942872160226,89.130265893635993,89.422055190889949,89.714799730374367,90.008502639303686,90.303167055130146,90.598796125577081,90.895393008672713,{"$f":"IF($E$49,LU48*LU44,LU48)","v":91.192960872783814},91.491502896649564,91.791022269415492,92.091522190667575,92.393005870466425,92.695476529381523,92.998937398525641,93.303391719589413,93.608842744875929,93.915293737335432,94.222747970600253,94.531208729019696,94.84067930769524,95.15116301251561,95.462663160192179,95.775183078294361,96.088726105285147,96.403295590556837,96.718894894466729,97.035527388373055,97.353196454671021,97.671905486828905,97.991657889424303,98.312457078180543,98.63430648000309,98.957209533016282,99.281169686599924,99.60619040142619,99.932275149496604,100.25942741417916,100.58765069024544,100.91694848390802,101.2473243128579,101.57878170630211,101.91132420500134,102.24495536130782,102.57967873920329,102.915497914337,103.25241647406398,103.59043801748329,103.92956615547654,104.2698045107464,104.61115671785534,104.95362642326444,105.29721728537231,105.64193297455429,105.98777717320148,106.33475357576022,106.6828658887715,107.03211783091056,107.38251313302662,107.7340555381827,108.08674880169569,108.44059669117634,108.79560298656962,109.15177148019508,109.50910597678728,109.86761029353653,110.22728826012961,110.5881437187907,110.95018052432245,111.31340254414707,111.67781365834777,112.0434177597101,{"$f":"IF($E$49,OG48*OG44,OG48)","v":112.4102187537636},112.77822055882348,113.1474271060325,113.51784233940296,113.88947021585885,114.26231470527807,114.63637979053487,115.0116694675424,115.38818774529541,115.76593864591302,116.14492620468175,116.52515447009858,116.90662750391421,117.28934938117648,117.67332419027386,118.05855603297914,118.44504902449326,118.83280729348924,119.22183498215631,119.61213624624415,120.00371525510728,120.3965761917496,120.79072325286907,121.18616064890257,121.58289260407082,121.98092335642359,122.38025715788487,122.78089827429837,123.18285098547307,123.58611958522889,123.99070838144264,124.396621696094,124.80386386531165,125.21243923941967,125.6223521829839,126.03360707485874,126.44620830823374,126.8601602906806,127.27546744420033,127.69213420527038,128.11016502489204,128.52956436863812,128.95033671670043,129.37248656393783,129.7960184199242,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,{"$f":"IF($E$49,QS48*QS44,QS48)","v":130.22093680899653},130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653,130.22093680899653]
[]
[null,null,null,"Total Energy Generation",null,null,"MWH",null,null,null,null,{"$f":"L36","v":0},{"$f":"M36","v":0},0,0,0,0,0,0,0,0,0,15029.747016848734,15020.385561551344,15011.029937146859,18002.016168004131,19115.228612276685,20227.047317528075,26952.598216539209,26935.810472669018,20189.274888932403,17934.844231832572,15683.214139644984,14553.913831450045,14920.885695816823,14914.682862136568,14908.482607066351,17882.741915441053,18992.514531297496,20101.361358777991,26790.673232615845,26779.535952052764,20076.302476066907,17838.183519200298,15601.921931319821,14481.476267854763,14846.62164430423,14840.449683292618,14834.28028805682,17793.736149036245,18897.985218074391,20001.313106559279,26657.331018382414,26646.249170157218,19976.378946615627,17749.399528305414,15524.268234506912,14409.399239623393,14772.72721892908,14766.585976927041,14760.447287930463,17705.173381053635,18803.926395003793,19901.762813289388,26524.65247340217,26513.625781617699,19876.952755344515,17661.05743201435,15447.001034732968,14337.680952303692,14699.200579992646,14693.089904105896,14686.981768517819,17617.051406606861,18710.335720367828,19802.708000533064,{"$f":"BY36","v":26392.634294468546},26381.662484600831,19778.021426908013,17573.155030934649,15370.118408329621,14266.319620374747,14626.039896952723,14619.959635047962,14613.881900798333,17529.368031783666,18617.21086410377,19704.146202190703,26261.273194815658,26250.35599370709,19679.582498280815,17485.690136620629,15293.618441202943,14195.313467202504,14553.243348378057,14547.193349079182,14541.145864854827,17442.121073591326,18524.549507746066,19606.074964436939,26130.565904036466,26119.703039888991,19581.633518696548,17398.660571518914,15217.499228785819,14124.660724995563,14480.809121902996,14474.789234587332,14468.77184982819,17355.308359902265,18432.349344368591,19508.491845659548,26000.509168001372,25989.700370369719,19484.172049586774,17312.064168914229,15141.758875990519,14054.359634761144,14408.735414182373,14402.745488976923,14396.758053872303,17268.927729400002,18340.608078527235,19411.394416398671,25871.099748777178,25860.344748562147,19387.19566452027,17225.898772875433,15066.395497161529,13984.408446261315,14337.020430846616,14331.060318624332,14325.102684109172,17182.977031525345,18249.323426202747,19314.780259286341,25742.334424546501,25731.632953988235,19290.701949142607,17140.162238201876,{"$f":"EK36","v":14991.40721602859},13914.805417969403,14265.662386457061,14259.731938833118,14253.803956584288,17097.454126422814,18158.493114743851,19218.646968986268,25614.209989527539,25603.561782198882,19194.688501116063,17054.85243036996,14916.792165659994,13845.548817026634,14194.659504461513,14188.758573789637,14182.860096222234,17012.356884887424,18068.114882810707,19122.992152133986,25486.723253894277,25476.128044694131,19099.152930059801,16969.967225480024,14842.5484884161,13776.636919199007,14124.010017150003,14118.138456518771,14112.269336782458,16927.68318831161,17978.186480318571,19027.81342727724,25359.87104369705,25349.328568843768,19004.092857490341,16885.504510203446,14768.67433590309,13708.068008834351,14053.712165610794,14047.869828840001,14042.029920815332,16843.430928632544,17888.705668381805,18933.108424816728,25233.650200783559,25223.160197808396,18909.505916762391,16801.462181730047,14695.167868926956,13639.840378819625,13983.76419968658,13977.950941323577,13972.140099618377,16759.598008279598,17799.670219258107,18838.874786947072,25108.057582720197,25097.619790460751,18815.389753009869,16717.838147715716,14622.027257447693,13571.952330538401,13914.164377930914,13908.380053247007,{"$f":"GW36","v":13902.59813319274},16676.182340122163,17711.077916293092,18745.110167598141,24983.090062713854,24972.70422130758,18721.742023087321,16634.630326230341,14549.250680533756,13504.40217382859,13844.910967564858,13839.15543255169,13833.402290199865,16593.181847417665,17622.926553865058,18651.812232376637,24858.744529534051,24848.410380411799,18628.560395511558,16551.836645705967,14476.836326316716,13437.188226940356,13776.002244433845,13770.275355799813,13764.550847918401,16510.594463759873,17535.213937330111,18558.978658507971,24735.017887435497,24724.735173315054,18535.842550403635,16469.455044885221,14404.782391946157,13370.308816494253,13707.436492964742,13701.738108131436,13696.042092201296,16428.418133027444,17447.937882967515,18466.607134778456,24611.907056081,24601.675520960693,18443.586179431066,16387.483472769989,14333.087083544782,13303.762277439546,13639.212006123147,13633.541983221796,13627.874317433134,16346.65080933273,17361.096217925297,18374.695361477716,24489.40897046477,24479.228359617107,18351.78898575038,16305.919888570372,14261.748616163766,13237.546953012787,13571.327085370895,13565.685283238832,13560.045826487667,16265.29045697087,17274.686780166208,18283.241050341509,{"$f":"JI36","v":24367.520580836164},24357.39064080147,18260.448683949919,16224.762261653857,14190.765213738303,13171.661194696539,13503.780040623757,13498.166318800912,13492.554930685565,16184.335050369069,17188.707418413847,18192.24192449468,24246.238852623686,24236.159331203806,18169.562999992955,16144.008571494771,14120.1351090434,13106.103362178348,13436.569190209369,13430.983408934771,13425.399949752369,16103.7825740362,17103.155992099131,18101.695718394523,24125.560766359496,24115.531412611508,18079.129671161067,16063.656807623986,14049.856543649872,13040.87182330991,13369.692860825386,13364.134881033673,13358.579211776665,16023.631022512609,17018.03037130697,18011.600177774366,24005.483317604187,23995.503881834167,17989.146445997801,15983.704969578839,13979.927767880567,12975.964954066418,13303.149387497771,13297.619070815741,13292.091053168449,15943.878400320189,16933.328436723288,17921.953059587438,23886.003516872042,23876.073750628828,17899.611084252632,15904.151066853365,13910.347040766805,12911.381138506151,13236.937113539405,13231.434322282561,13225.93381861773,15864.522721912714,16849.048079582215,17832.752131951038,23767.118389556552,23757.238045625581,17810.521356825186,15824.993118848706,{"$f":"LU36","v":13841.112630005033},12847.11876873023,13171.054390508792,13165.578987677925,13160.105861053295,15785.56201162638,16765.187201613615,17743.995174090964,23648.824975856391,23638.99380825353,17721.875045709738,15746.229154823826,13772.222811913703,12783.176244842598,13105.499578169054,13100.051427446819,13094.605541601715,15706.994303630641,16681.743714990833,17655.679976286225,23531.120330701728,23521.33809466715,17633.669943939982,15667.857213846431,13703.675871390347,12719.551974910166,13040.271044447069,13034.850010194605,13029.43122954655,15628.817641879263,16598.715542278718,17567.804339814025,23414.001523680898,23404.267975672992,17545.903855534118,15589.875344744165,13635.470101868892,12656.24437492321,12975.367165392856,12969.973112646394,12964.58130228773,15551.030080061606,16516.100616381907,17480.366076895029,23297.465638967416,23287.780536656734,17458.574595440143,15512.281606056009,13567.60380527716,12593.251868755911,12910.786325139135,12905.419119606649,12900.054145301179,15473.629681554205,16433.89688049335,17393.363010638877,23181.509775247458,23171.872877510657,17371.679989481476,15435.07406598397,13500.075291994595,12530.572888127128,12846.526915861101,12841.186423918965,{"$f":"OG36","v":12835.84815209861},15396.614519372515,16352.102288043134,17306.792974990021,23066.131045647555,23056.542112561412,17285.217874302823,15358.250802344981,13432.882880810204,12468.205872561348,12782.587337736395,12777.273426426054,12771.961724187528,15319.982676122967,16270.714802647481,17220.653814673766,22951.326577662756,22941.785370498197,17199.18609731632,15281.809902523029,13366.0248988807,12406.149269349842,12718.96599890528,12713.678535929934,12708.393271031435,15243.732243955215,16189.7323980581,17134.943385142626,22837.093513085107,22827.599794301255,17113.582516647923,15205.74946342156,13299.49968168884,12344.401533512,12655.661315430998,12650.400169152308,12645.14121001023,15167.861324514643,16109.153058111704,17049.659552522931,22723.429007932496,22713.98254117075,17028.405001084106,15130.067591416084,13233.305573002008,12282.961127756871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PPA Revenues",null,null,"USD",null,null,{"$f":"SUM(K52:XFD52)","v":502864318.12569702},null,{"$f":"L51*L49","v":0},{"$f":"M51*M49","v":0},0,0,0,0,0,0,0,0,0,497605.36641994788,498923.44286819268,500245.01068859833,601884.0949550966,641195.78826496599,680711.51923130581,910019.48583837016,912429.98084640654,686135.14565052965,611513.42854276008,536491.57545922056,499490.32269536576,513761.22945249511,515228.87265882472,516700.70842865965,621812.09848649427,662562.68214005127,703541.01292804955,940734.39094514528,943421.75300884666,709587.59397224826,632546.35315859644,555059.15985711443,516884.43613328686,531652.30901711923,533171.06102627702,534694.15159961721,643465.91175715171,685635.58251315018,728040.93140707829,973494.26629719115,976275.21231729945,734298.07692433207,654573.9731577416,574388.38717669982,534884.27738723159,550166.42260929861,551738.06322015915,553314.19348016626,665873.79145768646,709511.96721456572,753394.02829994413,1007394.9625264278,1010272.7514448679,759869.0709294728,677368.6769293308,594390.73018519359,553510.94015584793,569325.26659442578,570951.63758508908,572582.65457120433,689061.99698978348,734219.81656126794,779630.01445676479,{"$f":"BY51*BY49","v":1042476.2072649008},1045454.2115120935,786330.54218759784,700957.17718740122,615089.62927797076,572786.25269893615,589151.29288614588,590834.30017228564,592522.11524474341,713057.70220529905,759788.08524907846,806779.63537012099,1078779.1116087728,1081860.8210557275,813713.50043332751,725367.1168821865,636509.34113227867,592732.80341760465,609667.73525736225,611409.35112573428,613155.9422054512,737889.0272508238,786246.73628417333,834874.70720515912,1116346.2182956969,1119535.2443437297,842050.03527574043,750627.10159440618,658674.96713321272,613373.96732522035,630898.63656748575,632700.90198721702,634508.31587368273,763585.07152118697,813626.77609620208,863948.15408439864,1155221.5515599058,1158521.6313727775,871373.35380362428,776766.73305764503,681612.48278959026,634733.93344017852,652868.87693784328,654733.90395220742,656604.25872209365,790175.94776053121,841960.2908741826,894034.0466709336,1195450.6687234419,1198865.6696068754,901717.81950028206,803816.6438481058,705348.7681741945,656837.73313259007,675604.20290825446,677534.17710973858,679469.66459903563,817692.81735090795,871280.48416774231,925167.64209524833,1237080.713583983,1240614.6375176897,933118.99251349492,831808.53328238882,{"$f":"EK51*EK49","v":729911.63942405954},679711.26945810427,699131.25760895095,701128.44070051238,703131.32907310361,846167.92682975437,901621.71579777601,957385.42527242785,1280160.471661834,1283817.4599893657,965613.67132783763,860775.20456536557,755329.88133771589,703381.34751324682,723477.61198319437,725544.34442871239,727616.98083439516,875634.64567904815,933019.54212212004,990725.15165819309,1324740.4273708244,1328524.7656527397,999239.93588817795,890750.60323168046,781633.28110759053,727875.70584784285,748671.79709718132,750810.5008642039,752955.31418927433,906127.50543041632,965510.75770342292,1025225.8914938564,1370872.823180106,1374788.9462161439,1034037.192224895,921769.85692592687,808852.6632270955,753223.04897133727,774743.33757509955,776956.51897310605,779176.02268672723,937682.24013203324,999133.43842804874,1060928.0755920538,1418611.7208361893,1422664.2178623341,1070046.2186331183,953869.31656812015,837019.92561331287,779453.08099110646,801722.78619851929,804013.03881601966,806309.83391571266,970335.82822472567,1033926.986126543,1097873.5427169062,1468013.0647169566,1472206.6847834822,1107309.2134600964,987086.59895270271,866168.07698760449,806596.54042218195,829641.75971066148,832011.76745457831,{"$f":"GW51*GW49","v":834388.54551428556},1004126.5358763608,1069932.1747479481,1136105.5886141337,1519134.7473918987,1523474.4049286982,1145869.8445567014,1021460.6308310071,896331.27555795421,834685.23620917718,858532.97586750565,860985.5161083967,863445.06243269064,1039093.9618252967,1107191.1981420768,1175669.0167485822,1572036.6774654032,1576527.4580411226,1185773.3004510177,1057031.6945288342,927544.86904837389,863752.0850026327,888430.29177915596,890968.23860596609,893513.43549409835,1075279.0837854501,1145747.7195057485,1216610.1908086173,1626780.8497825975,1631428.0160643246,1227066.3433039868,1093841.4751526045,959845.43612228089,893831.14973346202,919368.74358639354,921995.0711745501,924628.9012981673,1112724.3064673624,1185646.9225509239,1258977.0890389211,1683431.4180800216,1688240.4160005143,1269797.3637091646,1131933.1094394038,993270.82924839424,924957.67953070358,951384.58751891693,954102.37361571309,956827.92351419828,1151473.5112715352,1226935.5644547043,1302819.3604653529,1742054.7701662693,1747031.2353059473,1314016.4374008104,1171351.2363081714,1027860.2190593788,957168.15102935897,984515.34238338424,987327.77191473672,990148.23561227077,1191572.1077122793,1269662.0306532511,1348188.3830777798,{"$f":"JI51*JI49","v":1802719.6057207},1807869.3699118842,1359775.3839367628,1212142.0491712668,1063654.1402552244,990500.31111672125,1018799.833531043,1021710.2023338522,1024628.8850824333,1233067.0866323232,1313876.3915438284,1395137.3240390331,1865497.0168013833,1870826.1149625166,1407127.8274248699,1254353.3500677166,1100694.5391051485,1024993.2211672888,1054278.238356479,1057289.9570409621,1060310.2791937748,1276007.0752705624,1359630.4611614258,1443721.2019905848,1930460.5711566436,1935975.2483645063,1456129.2593641453,1298034.605681594,1139024.8226036979,1060687.3028181111,1090992.1333808049,1094108.7313273291,1097234.2323469946,1320442.3942474681,1406977.8578987163,1493996.9515279219,1997686.3984378092,2003393.1172460169,1506837.1036742809,1343237.005311152,1178689.9093386414,1097624.3853381928,1128984.5429744518,1132209.6724695547,1135444.015075966,1366425.1165349397,1455974.0673405146,1546023.4899212078,2067253.2794142242,2073158.7274265785,1559310.7839897336,1390013.5208566701,1219736.2821302793,1135847.7546474817,1168299.9897766795,1171637.4302931193,1174984.4047557185,1414009.1284797101,1506676.5072863591,1599861.7861593938,2139242.7382950443,2145353.8360026204,1613611.7932972414,1438418.9688972945,{"$f":"LU51*LU49","v":1262212.0425038429},1175402.2040428829,1208984.5468708752,1212438.2094967284,1215901.7380762566,1463250.1929518096,1559144.5950374277,1655574.9323987134,2213739.1382660354,2220063.0471571838,1669803.7659983784,1488510.0749296264,1306166.9670588323,1216334.0866907353,1251085.8917767932,1254659.8237987903,1258243.9653437163,1514206.0146920972,1613439.8170266293,1713228.2178992718,2290829.7803533087,2297373.9113060781,1727952.5524815905,1540345.5398433388,1351652.565801339,1258691.3699472763,1294653.362323005,1298351.751969476,1302060.7066724896,1566936.3079354365,1669625.8008734796,1772889.2055363876,2370605.005729869,2377377.027696684,1788126.2962911204,1593986.1087117204,1398722.1425077224,1302523.691570749,1339738.0144650382,1343565.1958140212,1347403.3101341669,1621502.8663887605,1727768.3899481948,1834627.8109763453,2453158.3015848473,2460166.1505796206,1850395.5139832259,1649494.6419777637,1447430.8571903692,1347882.4178910174,1386392.6821169537,1390353.1401752278,1394324.9119314419,1677969.635646035,1787935.7205323796,1898516.3846093325,2538586.4106795043,2545838.2990777097,1914833.1777633,1706936.1891192144,1497835.7907387454,1394820.7040048705,1434672.0390664851,1438770.4150254703,{"$f":"OG51*OG49","v":1442880.498667497},1736402.7881249774,1850198.3016667475,1964629.796335604,2626989.4447183744,2634493.8708809889,1981514.8010007204,1766378.0648789189,1549996.0118114925,1443393.5560675494,1484632.663046293,1488873.7597209818,1493126.9717838413,1796870.8006133577,1914629.0977794249,2033045.5233041989,2718471.0016684202,2726236.759901003,2050518.5267216433,1827889.9281497877,1603972.6460579536,1493657.895753497,1536333.1020364191,1540721.8894937094,1545123.2142421112,1859444.5345157441,1981303.6141916905,2103843.7407070585,2813138.2871636762,2821174.4780222611,2121925.2191834478,1891543.8636068362,1659828.9477502496,1545672.6269618704,1589833.9428756381,1594375.5642586686,1598930.1595279842,1924197.3188947425,2050299.9856013365,2177107.4157349281,2911102.2401376511,2919418.2810935285,2195818.558638141,1957414.4661819485,1717630.3739098541,1599498.7048449882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS51*QS49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations and Maintenance"]
[null,null,null,"Land Lease"]
[null,null,null,"Land Lease",{"$f":"'InputC - Operations'!E40","v":300000},null,"USD/yr",null,null,null,null,{"$f":"$E$56*L7","v":0},{"$f":"$E$56*M7","v":0},0,0,0,0,0,0,0,0,0,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,{"$f":"$E$56*BY7","v":300000},300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,{"$f":"$E$56*EK7","v":300000},300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,{"$f":"$E$56*GW7","v":300000},300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,{"$f":"$E$56*JI7","v":300000},300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,{"$f":"$E$56*LU7","v":300000},300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,{"$f":"$E$56*OG7","v":300000},300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$56*QS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Land Lease",null,null,"USD/month",null,null,null,null,{"$f":"L56/Months","v":0},0,0,0,0,0,0,0,0,0,0,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"BX56/Months","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"EJ56/Months","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"GV56/Months","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"JH56/Months","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"LT56/Months","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"OF56/Months","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR56/Months","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Base O&M Costs"]
[null,null,null,"Age",null,null,"Year",null,null,null,null,{"$f":"L28","v":0},{"$f":"M28","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,{"$f":"BY28","v":5},5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,{"$f":"EK28","v":10},10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,{"$f":"GW28","v":16},16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,{"$f":"JI28","v":21},21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,{"$f":"LU28","v":26},26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,{"$f":"OG28","v":32},32,32,32,32,32,32,32,32,32,33,33,33,33,33,33,33,33,33,33,33,33,34,34,34,34,34,34,34,34,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"QS28","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,"O&M Period",{"$f":"'InputC - Operations'!E44","v":5},null,"Period",null,null,null,null,{"$f":"L60<=$E$61","v":true},{"$f":"M60<=$E$61","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BY60<=$E$61","v":true},true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EK60<=$E$61","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GW60<=$E$61","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JI60<=$E$61","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LU60<=$E$61","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OG60<=$E$61","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QS60<=$E$61","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"O&M per Year",{"$f":"'InputC - Operations'!E43","v":9.5},{"$f":"'InputC - Operations'!E45","v":8},{"$f":"'InputC - Operations'!G43","v":"USD/kWp-yr"},null,null,null,null,{"$f":"IF(L61,$E$62,$F$62)*L7","v":0},{"$f":"IF(M61,$E$62,$F$62)*M7","v":0},{"$f":"IF(N61,$E$62,$F$62)*N7","v":0},{"$f":"IF(O61,$E$62,$F$62)*O7","v":0},{"$f":"IF(P61,$E$62,$F$62)*P7","v":0},{"$f":"IF(Q61,$E$62,$F$62)*Q7","v":0},{"$f":"IF(R61,$E$62,$F$62)*R7","v":0},{"$f":"IF(S61,$E$62,$F$62)*S7","v":0},{"$f":"IF(T61,$E$62,$F$62)*T7","v":0},{"$f":"IF(U61,$E$62,$F$62)*U7","v":0},{"$f":"IF(V61,$E$62,$F$62)*V7","v":0},{"$f":"IF(W61,$E$62,$F$62)*W7","v":9.5},{"$f":"IF(X61,$E$62,$F$62)*X7","v":9.5},{"$f":"IF(Y61,$E$62,$F$62)*Y7","v":9.5},{"$f":"IF(Z61,$E$62,$F$62)*Z7","v":9.5},{"$f":"IF(AA61,$E$62,$F$62)*AA7","v":9.5},{"$f":"IF(AB61,$E$62,$F$62)*AB7","v":9.5},{"$f":"IF(AC61,$E$62,$F$62)*AC7","v":9.5},{"$f":"IF(AD61,$E$62,$F$62)*AD7","v":9.5},{"$f":"IF(AE61,$E$62,$F$62)*AE7","v":9.5},{"$f":"IF(AF61,$E$62,$F$62)*AF7","v":9.5},{"$f":"IF(AG61,$E$62,$F$62)*AG7","v":9.5},{"$f":"IF(AH61,$E$62,$F$62)*AH7","v":9.5},{"$f":"IF(AI61,$E$62,$F$62)*AI7","v":9.5},{"$f":"IF(AJ61,$E$62,$F$62)*AJ7","v":9.5},{"$f":"IF(AK61,$E$62,$F$62)*AK7","v":9.5},{"$f":"IF(AL61,$E$62,$F$62)*AL7","v":9.5},{"$f":"IF(AM61,$E$62,$F$62)*AM7","v":9.5},{"$f":"IF(AN61,$E$62,$F$62)*AN7","v":9.5},{"$f":"IF(AO61,$E$62,$F$62)*AO7","v":9.5},{"$f":"IF(AP61,$E$62,$F$62)*AP7","v":9.5},{"$f":"IF(AQ61,$E$62,$F$62)*AQ7","v":9.5},{"$f":"IF(AR61,$E$62,$F$62)*AR7","v":9.5},{"$f":"IF(AS61,$E$62,$F$62)*AS7","v":9.5},{"$f":"IF(AT61,$E$62,$F$62)*AT7","v":9.5},{"$f":"IF(AU61,$E$62,$F$62)*AU7","v":9.5},{"$f":"IF(AV61,$E$62,$F$62)*AV7","v":9.5},{"$f":"IF(AW61,$E$62,$F$62)*AW7","v":9.5},{"$f":"IF(AX61,$E$62,$F$62)*AX7","v":9.5},{"$f":"IF(AY61,$E$62,$F$62)*AY7","v":9.5},{"$f":"IF(AZ61,$E$62,$F$62)*AZ7","v":9.5},{"$f":"IF(BA61,$E$62,$F$62)*BA7","v":9.5},{"$f":"IF(BB61,$E$62,$F$62)*BB7","v":9.5},{"$f":"IF(BC61,$E$62,$F$62)*BC7","v":9.5},{"$f":"IF(BD61,$E$62,$F$62)*BD7","v":9.5},{"$f":"IF(BE61,$E$62,$F$62)*BE7","v":9.5},{"$f":"IF(BF61,$E$62,$F$62)*BF7","v":9.5},{"$f":"IF(BG61,$E$62,$F$62)*BG7","v":9.5},{"$f":"IF(BH61,$E$62,$F$62)*BH7","v":9.5},{"$f":"IF(BI61,$E$62,$F$62)*BI7","v":9.5},{"$f":"IF(BJ61,$E$62,$F$62)*BJ7","v":9.5},{"$f":"IF(BK61,$E$62,$F$62)*BK7","v":9.5},{"$f":"IF(BL61,$E$62,$F$62)*BL7","v":9.5},{"$f":"IF(BM61,$E$62,$F$62)*BM7","v":9.5},{"$f":"IF(BN61,$E$62,$F$62)*BN7","v":9.5},{"$f":"IF(BO61,$E$62,$F$62)*BO7","v":9.5},{"$f":"IF(BP61,$E$62,$F$62)*BP7","v":9.5},{"$f":"IF(BQ61,$E$62,$F$62)*BQ7","v":9.5},{"$f":"IF(BR61,$E$62,$F$62)*BR7","v":9.5},{"$f":"IF(BS61,$E$62,$F$62)*BS7","v":9.5},{"$f":"IF(BT61,$E$62,$F$62)*BT7","v":9.5},{"$f":"IF(BU61,$E$62,$F$62)*BU7","v":9.5},{"$f":"IF(BV61,$E$62,$F$62)*BV7","v":9.5},{"$f":"IF(BW61,$E$62,$F$62)*BW7","v":9.5},{"$f":"IF(BX61,$E$62,$F$62)*BX7","v":9.5},{"$f":"IF(BY61,$E$62,$F$62)*BY7","v":9.5},{"$f":"IF(BZ61,$E$62,$F$62)*BZ7","v":9.5},{"$f":"IF(CA61,$E$62,$F$62)*CA7","v":9.5},{"$f":"IF(CB61,$E$62,$F$62)*CB7","v":9.5},{"$f":"IF(CC61,$E$62,$F$62)*CC7","v":9.5},{"$f":"IF(CD61,$E$62,$F$62)*CD7","v":9.5},{"$f":"IF(CE61,$E$62,$F$62)*CE7","v":8},{"$f":"IF(CF61,$E$62,$F$62)*CF7","v":8},{"$f":"IF(CG61,$E$62,$F$62)*CG7","v":8},{"$f":"IF(CH61,$E$62,$F$62)*CH7","v":8},{"$f":"IF(CI61,$E$62,$F$62)*CI7","v":8},{"$f":"IF(CJ61,$E$62,$F$62)*CJ7","v":8},{"$f":"IF(CK61,$E$62,$F$62)*CK7","v":8},{"$f":"IF(CL61,$E$62,$F$62)*CL7","v":8},{"$f":"IF(CM61,$E$62,$F$62)*CM7","v":8},{"$f":"IF(CN61,$E$62,$F$62)*CN7","v":8},{"$f":"IF(CO61,$E$62,$F$62)*CO7","v":8},{"$f":"IF(CP61,$E$62,$F$62)*CP7","v":8},{"$f":"IF(CQ61,$E$62,$F$62)*CQ7","v":8},{"$f":"IF(CR61,$E$62,$F$62)*CR7","v":8},{"$f":"IF(CS61,$E$62,$F$62)*CS7","v":8},{"$f":"IF(CT61,$E$62,$F$62)*CT7","v":8},{"$f":"IF(CU61,$E$62,$F$62)*CU7","v":8},{"$f":"IF(CV61,$E$62,$F$62)*CV7","v":8},{"$f":"IF(CW61,$E$62,$F$62)*CW7","v":8},{"$f":"IF(CX61,$E$62,$F$62)*CX7","v":8},{"$f":"IF(CY61,$E$62,$F$62)*CY7","v":8},{"$f":"IF(CZ61,$E$62,$F$62)*CZ7","v":8},{"$f":"IF(DA61,$E$62,$F$62)*DA7","v":8},{"$f":"IF(DB61,$E$62,$F$62)*DB7","v":8},{"$f":"IF(DC61,$E$62,$F$62)*DC7","v":8},{"$f":"IF(DD61,$E$62,$F$62)*DD7","v":8},{"$f":"IF(DE61,$E$62,$F$62)*DE7","v":8},{"$f":"IF(DF61,$E$62,$F$62)*DF7","v":8},{"$f":"IF(DG61,$E$62,$F$62)*DG7","v":8},{"$f":"IF(DH61,$E$62,$F$62)*DH7","v":8},{"$f":"IF(DI61,$E$62,$F$62)*DI7","v":8},{"$f":"IF(DJ61,$E$62,$F$62)*DJ7","v":8},{"$f":"IF(DK61,$E$62,$F$62)*DK7","v":8},{"$f":"IF(DL61,$E$62,$F$62)*DL7","v":8},{"$f":"IF(DM61,$E$62,$F$62)*DM7","v":8},{"$f":"IF(DN61,$E$62,$F$62)*DN7","v":8},{"$f":"IF(DO61,$E$62,$F$62)*DO7","v":8},{"$f":"IF(DP61,$E$62,$F$62)*DP7","v":8},{"$f":"IF(DQ61,$E$62,$F$62)*DQ7","v":8},{"$f":"IF(DR61,$E$62,$F$62)*DR7","v":8},{"$f":"IF(DS61,$E$62,$F$62)*DS7","v":8},{"$f":"IF(DT61,$E$62,$F$62)*DT7","v":8},{"$f":"IF(DU61,$E$62,$F$62)*DU7","v":8},{"$f":"IF(DV61,$E$62,$F$62)*DV7","v":8},{"$f":"IF(DW61,$E$62,$F$62)*DW7","v":8},{"$f":"IF(DX61,$E$62,$F$62)*DX7","v":8},{"$f":"IF(DY61,$E$62,$F$62)*DY7","v":8},{"$f":"IF(DZ61,$E$62,$F$62)*DZ7","v":8},{"$f":"IF(EA61,$E$62,$F$62)*EA7","v":8},{"$f":"IF(EB61,$E$62,$F$62)*EB7","v":8},{"$f":"IF(EC61,$E$62,$F$62)*EC7","v":8},{"$f":"IF(ED61,$E$62,$F$62)*ED7","v":8},{"$f":"IF(EE61,$E$62,$F$62)*EE7","v":8},{"$f":"IF(EF61,$E$62,$F$62)*EF7","v":8},{"$f":"IF(EG61,$E$62,$F$62)*EG7","v":8},{"$f":"IF(EH61,$E$62,$F$62)*EH7","v":8},{"$f":"IF(EI61,$E$62,$F$62)*EI7","v":8},{"$f":"IF(EJ61,$E$62,$F$62)*EJ7","v":8},{"$f":"IF(EK61,$E$62,$F$62)*EK7","v":8},{"$f":"IF(EL61,$E$62,$F$62)*EL7","v":8},{"$f":"IF(EM61,$E$62,$F$62)*EM7","v":8},{"$f":"IF(EN61,$E$62,$F$62)*EN7","v":8},{"$f":"IF(EO61,$E$62,$F$62)*EO7","v":8},{"$f":"IF(EP61,$E$62,$F$62)*EP7","v":8},{"$f":"IF(EQ61,$E$62,$F$62)*EQ7","v":8},{"$f":"IF(ER61,$E$62,$F$62)*ER7","v":8},{"$f":"IF(ES61,$E$62,$F$62)*ES7","v":8},{"$f":"IF(ET61,$E$62,$F$62)*ET7","v":8},{"$f":"IF(EU61,$E$62,$F$62)*EU7","v":8},{"$f":"IF(EV61,$E$62,$F$62)*EV7","v":8},{"$f":"IF(EW61,$E$62,$F$62)*EW7","v":8},{"$f":"IF(EX61,$E$62,$F$62)*EX7","v":8},{"$f":"IF(EY61,$E$62,$F$62)*EY7","v":8},{"$f":"IF(EZ61,$E$62,$F$62)*EZ7","v":8},{"$f":"IF(FA61,$E$62,$F$62)*FA7","v":8},{"$f":"IF(FB61,$E$62,$F$62)*FB7","v":8},{"$f":"IF(FC61,$E$62,$F$62)*FC7","v":8},{"$f":"IF(FD61,$E$62,$F$62)*FD7","v":8},{"$f":"IF(FE61,$E$62,$F$62)*FE7","v":8},{"$f":"IF(FF61,$E$62,$F$62)*FF7","v":8},{"$f":"IF(FG61,$E$62,$F$62)*FG7","v":8},{"$f":"IF(FH61,$E$62,$F$62)*FH7","v":8},{"$f":"IF(FI61,$E$62,$F$62)*FI7","v":8},{"$f":"IF(FJ61,$E$62,$F$62)*FJ7","v":8},{"$f":"IF(FK61,$E$62,$F$62)*FK7","v":8},{"$f":"IF(FL61,$E$62,$F$62)*FL7","v":8},{"$f":"IF(FM61,$E$62,$F$62)*FM7","v":8},{"$f":"IF(FN61,$E$62,$F$62)*FN7","v":8},{"$f":"IF(FO61,$E$62,$F$62)*FO7","v":8},{"$f":"IF(FP61,$E$62,$F$62)*FP7","v":8},{"$f":"IF(FQ61,$E$62,$F$62)*FQ7","v":8},{"$f":"IF(FR61,$E$62,$F$62)*FR7","v":8},{"$f":"IF(FS61,$E$62,$F$62)*FS7","v":8},{"$f":"IF(FT61,$E$62,$F$62)*FT7","v":8},{"$f":"IF(FU61,$E$62,$F$62)*FU7","v":8},{"$f":"IF(FV61,$E$62,$F$62)*FV7","v":8},{"$f":"IF(FW61,$E$62,$F$62)*FW7","v":8},{"$f":"IF(FX61,$E$62,$F$62)*FX7","v":8},{"$f":"IF(FY61,$E$62,$F$62)*FY7","v":8},{"$f":"IF(FZ61,$E$62,$F$62)*FZ7","v":8},{"$f":"IF(GA61,$E$62,$F$62)*GA7","v":8},{"$f":"IF(GB61,$E$62,$F$62)*GB7","v":8},{"$f":"IF(GC61,$E$62,$F$62)*GC7","v":8},{"$f":"IF(GD61,$E$62,$F$62)*GD7","v":8},{"$f":"IF(GE61,$E$62,$F$62)*GE7","v":8},{"$f":"IF(GF61,$E$62,$F$62)*GF7","v":8},{"$f":"IF(GG61,$E$62,$F$62)*GG7","v":8},{"$f":"IF(GH61,$E$62,$F$62)*GH7","v":8},{"$f":"IF(GI61,$E$62,$F$62)*GI7","v":8},{"$f":"IF(GJ61,$E$62,$F$62)*GJ7","v":8},{"$f":"IF(GK61,$E$62,$F$62)*GK7","v":8},{"$f":"IF(GL61,$E$62,$F$62)*GL7","v":8},{"$f":"IF(GM61,$E$62,$F$62)*GM7","v":8},{"$f":"IF(GN61,$E$62,$F$62)*GN7","v":8},{"$f":"IF(GO61,$E$62,$F$62)*GO7","v":8},{"$f":"IF(GP61,$E$62,$F$62)*GP7","v":8},{"$f":"IF(GQ61,$E$62,$F$62)*GQ7","v":8},{"$f":"IF(GR61,$E$62,$F$62)*GR7","v":8},{"$f":"IF(GS61,$E$62,$F$62)*GS7","v":8},{"$f":"IF(GT61,$E$62,$F$62)*GT7","v":8},{"$f":"IF(GU61,$E$62,$F$62)*GU7","v":8},{"$f":"IF(GV61,$E$62,$F$62)*GV7","v":8},{"$f":"IF(GW61,$E$62,$F$62)*GW7","v":8},{"$f":"IF(GX61,$E$62,$F$62)*GX7","v":8},{"$f":"IF(GY61,$E$62,$F$62)*GY7","v":8},{"$f":"IF(GZ61,$E$62,$F$62)*GZ7","v":8},{"$f":"IF(HA61,$E$62,$F$62)*HA7","v":8},{"$f":"IF(HB61,$E$62,$F$62)*HB7","v":8},{"$f":"IF(HC61,$E$62,$F$62)*HC7","v":8},{"$f":"IF(HD61,$E$62,$F$62)*HD7","v":8},{"$f":"IF(HE61,$E$62,$F$62)*HE7","v":8},{"$f":"IF(HF61,$E$62,$F$62)*HF7","v":8},{"$f":"IF(HG61,$E$62,$F$62)*HG7","v":8},{"$f":"IF(HH61,$E$62,$F$62)*HH7","v":8},{"$f":"IF(HI61,$E$62,$F$62)*HI7","v":8},{"$f":"IF(HJ61,$E$62,$F$62)*HJ7","v":8},{"$f":"IF(HK61,$E$62,$F$62)*HK7","v":8},{"$f":"IF(HL61,$E$62,$F$62)*HL7","v":8},{"$f":"IF(HM61,$E$62,$F$62)*HM7","v":8},{"$f":"IF(HN61,$E$62,$F$62)*HN7","v":8},{"$f":"IF(HO61,$E$62,$F$62)*HO7","v":8},{"$f":"IF(HP61,$E$62,$F$62)*HP7","v":8},{"$f":"IF(HQ61,$E$62,$F$62)*HQ7","v":8},{"$f":"IF(HR61,$E$62,$F$62)*HR7","v":8},{"$f":"IF(HS61,$E$62,$F$62)*HS7","v":8},{"$f":"IF(HT61,$E$62,$F$62)*HT7","v":8},{"$f":"IF(HU61,$E$62,$F$62)*HU7","v":8},{"$f":"IF(HV61,$E$62,$F$62)*HV7","v":8},{"$f":"IF(HW61,$E$62,$F$62)*HW7","v":8},{"$f":"IF(HX61,$E$62,$F$62)*HX7","v":8},{"$f":"IF(HY61,$E$62,$F$62)*HY7","v":8},{"$f":"IF(HZ61,$E$62,$F$62)*HZ7","v":8},{"$f":"IF(IA61,$E$62,$F$62)*IA7","v":8},{"$f":"IF(IB61,$E$62,$F$62)*IB7","v":8},{"$f":"IF(IC61,$E$62,$F$62)*IC7","v":8},{"$f":"IF(ID61,$E$62,$F$62)*ID7","v":8},{"$f":"IF(IE61,$E$62,$F$62)*IE7","v":8},{"$f":"IF(IF61,$E$62,$F$62)*IF7","v":8},{"$f":"IF(IG61,$E$62,$F$62)*IG7","v":8},{"$f":"IF(IH61,$E$62,$F$62)*IH7","v":8},{"$f":"IF(II61,$E$62,$F$62)*II7","v":8},{"$f":"IF(IJ61,$E$62,$F$62)*IJ7","v":8},{"$f":"IF(IK61,$E$62,$F$62)*IK7","v":8},{"$f":"IF(IL61,$E$62,$F$62)*IL7","v":8},{"$f":"IF(IM61,$E$62,$F$62)*IM7","v":8},{"$f":"IF(IN61,$E$62,$F$62)*IN7","v":8},{"$f":"IF(IO61,$E$62,$F$62)*IO7","v":8},{"$f":"IF(IP61,$E$62,$F$62)*IP7","v":8},{"$f":"IF(IQ61,$E$62,$F$62)*IQ7","v":8},{"$f":"IF(IR61,$E$62,$F$62)*IR7","v":8},{"$f":"IF(IS61,$E$62,$F$62)*IS7","v":8},{"$f":"IF(IT61,$E$62,$F$62)*IT7","v":8},{"$f":"IF(IU61,$E$62,$F$62)*IU7","v":8},{"$f":"IF(IV61,$E$62,$F$62)*IV7","v":8},{"$f":"IF(IW61,$E$62,$F$62)*IW7","v":8},{"$f":"IF(IX61,$E$62,$F$62)*IX7","v":8},{"$f":"IF(IY61,$E$62,$F$62)*IY7","v":8},{"$f":"IF(IZ61,$E$62,$F$62)*IZ7","v":8},{"$f":"IF(JA61,$E$62,$F$62)*JA7","v":8},{"$f":"IF(JB61,$E$62,$F$62)*JB7","v":8},{"$f":"IF(JC61,$E$62,$F$62)*JC7","v":8},{"$f":"IF(JD61,$E$62,$F$62)*JD7","v":8},{"$f":"IF(JE61,$E$62,$F$62)*JE7","v":8},{"$f":"IF(JF61,$E$62,$F$62)*JF7","v":8},{"$f":"IF(JG61,$E$62,$F$62)*JG7","v":8},{"$f":"IF(JH61,$E$62,$F$62)*JH7","v":8},{"$f":"IF(JI61,$E$62,$F$62)*JI7","v":8},{"$f":"IF(JJ61,$E$62,$F$62)*JJ7","v":8},{"$f":"IF(JK61,$E$62,$F$62)*JK7","v":8},{"$f":"IF(JL61,$E$62,$F$62)*JL7","v":8},{"$f":"IF(JM61,$E$62,$F$62)*JM7","v":8},{"$f":"IF(JN61,$E$62,$F$62)*JN7","v":8},{"$f":"IF(JO61,$E$62,$F$62)*JO7","v":8},{"$f":"IF(JP61,$E$62,$F$62)*JP7","v":8},{"$f":"IF(JQ61,$E$62,$F$62)*JQ7","v":8},{"$f":"IF(JR61,$E$62,$F$62)*JR7","v":8},{"$f":"IF(JS61,$E$62,$F$62)*JS7","v":8},{"$f":"IF(JT61,$E$62,$F$62)*JT7","v":8},{"$f":"IF(JU61,$E$62,$F$62)*JU7","v":8},{"$f":"IF(JV61,$E$62,$F$62)*JV7","v":8},{"$f":"IF(JW61,$E$62,$F$62)*JW7","v":8},{"$f":"IF(JX61,$E$62,$F$62)*JX7","v":8},{"$f":"IF(JY61,$E$62,$F$62)*JY7","v":8},{"$f":"IF(JZ61,$E$62,$F$62)*JZ7","v":8},{"$f":"IF(KA61,$E$62,$F$62)*KA7","v":8},{"$f":"IF(KB61,$E$62,$F$62)*KB7","v":8},{"$f":"IF(KC61,$E$62,$F$62)*KC7","v":8},{"$f":"IF(KD61,$E$62,$F$62)*KD7","v":8},{"$f":"IF(KE61,$E$62,$F$62)*KE7","v":8},{"$f":"IF(KF61,$E$62,$F$62)*KF7","v":8},{"$f":"IF(KG61,$E$62,$F$62)*KG7","v":8},{"$f":"IF(KH61,$E$62,$F$62)*KH7","v":8},{"$f":"IF(KI61,$E$62,$F$62)*KI7","v":8},{"$f":"IF(KJ61,$E$62,$F$62)*KJ7","v":8},{"$f":"IF(KK61,$E$62,$F$62)*KK7","v":8},{"$f":"IF(KL61,$E$62,$F$62)*KL7","v":8},{"$f":"IF(KM61,$E$62,$F$62)*KM7","v":8},{"$f":"IF(KN61,$E$62,$F$62)*KN7","v":8},{"$f":"IF(KO61,$E$62,$F$62)*KO7","v":8},{"$f":"IF(KP61,$E$62,$F$62)*KP7","v":8},{"$f":"IF(KQ61,$E$62,$F$62)*KQ7","v":8},{"$f":"IF(KR61,$E$62,$F$62)*KR7","v":8},{"$f":"IF(KS61,$E$62,$F$62)*KS7","v":8},{"$f":"IF(KT61,$E$62,$F$62)*KT7","v":8},{"$f":"IF(KU61,$E$62,$F$62)*KU7","v":8},{"$f":"IF(KV61,$E$62,$F$62)*KV7","v":8},{"$f":"IF(KW61,$E$62,$F$62)*KW7","v":8},{"$f":"IF(KX61,$E$62,$F$62)*KX7","v":8},{"$f":"IF(KY61,$E$62,$F$62)*KY7","v":8},{"$f":"IF(KZ61,$E$62,$F$62)*KZ7","v":8},{"$f":"IF(LA61,$E$62,$F$62)*LA7","v":8},{"$f":"IF(LB61,$E$62,$F$62)*LB7","v":8},{"$f":"IF(LC61,$E$62,$F$62)*LC7","v":8},{"$f":"IF(LD61,$E$62,$F$62)*LD7","v":8},{"$f":"IF(LE61,$E$62,$F$62)*LE7","v":8},{"$f":"IF(LF61,$E$62,$F$62)*LF7","v":8},{"$f":"IF(LG61,$E$62,$F$62)*LG7","v":8},{"$f":"IF(LH61,$E$62,$F$62)*LH7","v":8},{"$f":"IF(LI61,$E$62,$F$62)*LI7","v":8},{"$f":"IF(LJ61,$E$62,$F$62)*LJ7","v":8},{"$f":"IF(LK61,$E$62,$F$62)*LK7","v":8},{"$f":"IF(LL61,$E$62,$F$62)*LL7","v":8},{"$f":"IF(LM61,$E$62,$F$62)*LM7","v":8},{"$f":"IF(LN61,$E$62,$F$62)*LN7","v":8},{"$f":"IF(LO61,$E$62,$F$62)*LO7","v":8},{"$f":"IF(LP61,$E$62,$F$62)*LP7","v":8},{"$f":"IF(LQ61,$E$62,$F$62)*LQ7","v":8},{"$f":"IF(LR61,$E$62,$F$62)*LR7","v":8},{"$f":"IF(LS61,$E$62,$F$62)*LS7","v":8},{"$f":"IF(LT61,$E$62,$F$62)*LT7","v":8},{"$f":"IF(LU61,$E$62,$F$62)*LU7","v":8},{"$f":"IF(LV61,$E$62,$F$62)*LV7","v":8},{"$f":"IF(LW61,$E$62,$F$62)*LW7","v":8},{"$f":"IF(LX61,$E$62,$F$62)*LX7","v":8},{"$f":"IF(LY61,$E$62,$F$62)*LY7","v":8},{"$f":"IF(LZ61,$E$62,$F$62)*LZ7","v":8},{"$f":"IF(MA61,$E$62,$F$62)*MA7","v":8},{"$f":"IF(MB61,$E$62,$F$62)*MB7","v":8},{"$f":"IF(MC61,$E$62,$F$62)*MC7","v":8},{"$f":"IF(MD61,$E$62,$F$62)*MD7","v":8},{"$f":"IF(ME61,$E$62,$F$62)*ME7","v":8},{"$f":"IF(MF61,$E$62,$F$62)*MF7","v":8},{"$f":"IF(MG61,$E$62,$F$62)*MG7","v":8},{"$f":"IF(MH61,$E$62,$F$62)*MH7","v":8},{"$f":"IF(MI61,$E$62,$F$62)*MI7","v":8},{"$f":"IF(MJ61,$E$62,$F$62)*MJ7","v":8},{"$f":"IF(MK61,$E$62,$F$62)*MK7","v":8},{"$f":"IF(ML61,$E$62,$F$62)*ML7","v":8},{"$f":"IF(MM61,$E$62,$F$62)*MM7","v":8},{"$f":"IF(MN61,$E$62,$F$62)*MN7","v":8},{"$f":"IF(MO61,$E$62,$F$62)*MO7","v":8},{"$f":"IF(MP61,$E$62,$F$62)*MP7","v":8},{"$f":"IF(MQ61,$E$62,$F$62)*MQ7","v":8},{"$f":"IF(MR61,$E$62,$F$62)*MR7","v":8},{"$f":"IF(MS61,$E$62,$F$62)*MS7","v":8},{"$f":"IF(MT61,$E$62,$F$62)*MT7","v":8},{"$f":"IF(MU61,$E$62,$F$62)*MU7","v":8},{"$f":"IF(MV61,$E$62,$F$62)*MV7","v":8},{"$f":"IF(MW61,$E$62,$F$62)*MW7","v":8},{"$f":"IF(MX61,$E$62,$F$62)*MX7","v":8},{"$f":"IF(MY61,$E$62,$F$62)*MY7","v":8},{"$f":"IF(MZ61,$E$62,$F$62)*MZ7","v":8},{"$f":"IF(NA61,$E$62,$F$62)*NA7","v":8},{"$f":"IF(NB61,$E$62,$F$62)*NB7","v":8},{"$f":"IF(NC61,$E$62,$F$62)*NC7","v":8},{"$f":"IF(ND61,$E$62,$F$62)*ND7","v":8},{"$f":"IF(NE61,$E$62,$F$62)*NE7","v":8},{"$f":"IF(NF61,$E$62,$F$62)*NF7","v":8},{"$f":"IF(NG61,$E$62,$F$62)*NG7","v":8},{"$f":"IF(NH61,$E$62,$F$62)*NH7","v":8},{"$f":"IF(NI61,$E$62,$F$62)*NI7","v":8},{"$f":"IF(NJ61,$E$62,$F$62)*NJ7","v":8},{"$f":"IF(NK61,$E$62,$F$62)*NK7","v":8},{"$f":"IF(NL61,$E$62,$F$62)*NL7","v":8},{"$f":"IF(NM61,$E$62,$F$62)*NM7","v":8},{"$f":"IF(NN61,$E$62,$F$62)*NN7","v":8},{"$f":"IF(NO61,$E$62,$F$62)*NO7","v":8},{"$f":"IF(NP61,$E$62,$F$62)*NP7","v":8},{"$f":"IF(NQ61,$E$62,$F$62)*NQ7","v":8},{"$f":"IF(NR61,$E$62,$F$62)*NR7","v":8},{"$f":"IF(NS61,$E$62,$F$62)*NS7","v":8},{"$f":"IF(NT61,$E$62,$F$62)*NT7","v":8},{"$f":"IF(NU61,$E$62,$F$62)*NU7","v":8},{"$f":"IF(NV61,$E$62,$F$62)*NV7","v":8},{"$f":"IF(NW61,$E$62,$F$62)*NW7","v":8},{"$f":"IF(NX61,$E$62,$F$62)*NX7","v":8},{"$f":"IF(NY61,$E$62,$F$62)*NY7","v":8},{"$f":"IF(NZ61,$E$62,$F$62)*NZ7","v":8},{"$f":"IF(OA61,$E$62,$F$62)*OA7","v":8},{"$f":"IF(OB61,$E$62,$F$62)*OB7","v":8},{"$f":"IF(OC61,$E$62,$F$62)*OC7","v":8},{"$f":"IF(OD61,$E$62,$F$62)*OD7","v":8},{"$f":"IF(OE61,$E$62,$F$62)*OE7","v":8},{"$f":"IF(OF61,$E$62,$F$62)*OF7","v":8},{"$f":"IF(OG61,$E$62,$F$62)*OG7","v":8},{"$f":"IF(OH61,$E$62,$F$62)*OH7","v":8},{"$f":"IF(OI61,$E$62,$F$62)*OI7","v":8},{"$f":"IF(OJ61,$E$62,$F$62)*OJ7","v":8},{"$f":"IF(OK61,$E$62,$F$62)*OK7","v":8},{"$f":"IF(OL61,$E$62,$F$62)*OL7","v":8},{"$f":"IF(OM61,$E$62,$F$62)*OM7","v":8},{"$f":"IF(ON61,$E$62,$F$62)*ON7","v":8},{"$f":"IF(OO61,$E$62,$F$62)*OO7","v":8},{"$f":"IF(OP61,$E$62,$F$62)*OP7","v":8},{"$f":"IF(OQ61,$E$62,$F$62)*OQ7","v":8},{"$f":"IF(OR61,$E$62,$F$62)*OR7","v":8},{"$f":"IF(OS61,$E$62,$F$62)*OS7","v":8},{"$f":"IF(OT61,$E$62,$F$62)*OT7","v":8},{"$f":"IF(OU61,$E$62,$F$62)*OU7","v":8},{"$f":"IF(OV61,$E$62,$F$62)*OV7","v":8},{"$f":"IF(OW61,$E$62,$F$62)*OW7","v":8},{"$f":"IF(OX61,$E$62,$F$62)*OX7","v":8},{"$f":"IF(OY61,$E$62,$F$62)*OY7","v":8},{"$f":"IF(OZ61,$E$62,$F$62)*OZ7","v":8},{"$f":"IF(PA61,$E$62,$F$62)*PA7","v":8},{"$f":"IF(PB61,$E$62,$F$62)*PB7","v":8},{"$f":"IF(PC61,$E$62,$F$62)*PC7","v":8},{"$f":"IF(PD61,$E$62,$F$62)*PD7","v":8},{"$f":"IF(PE61,$E$62,$F$62)*PE7","v":8},{"$f":"IF(PF61,$E$62,$F$62)*PF7","v":8},{"$f":"IF(PG61,$E$62,$F$62)*PG7","v":8},{"$f":"IF(PH61,$E$62,$F$62)*PH7","v":8},{"$f":"IF(PI61,$E$62,$F$62)*PI7","v":8},{"$f":"IF(PJ61,$E$62,$F$62)*PJ7","v":8},{"$f":"IF(PK61,$E$62,$F$62)*PK7","v":8},{"$f":"IF(PL61,$E$62,$F$62)*PL7","v":8},{"$f":"IF(PM61,$E$62,$F$62)*PM7","v":8},{"$f":"IF(PN61,$E$62,$F$62)*PN7","v":8},{"$f":"IF(PO61,$E$62,$F$62)*PO7","v":8},{"$f":"IF(PP61,$E$62,$F$62)*PP7","v":8},{"$f":"IF(PQ61,$E$62,$F$62)*PQ7","v":8},{"$f":"IF(PR61,$E$62,$F$62)*PR7","v":8},{"$f":"IF(PS61,$E$62,$F$62)*PS7","v":8},{"$f":"IF(PT61,$E$62,$F$62)*PT7","v":8},{"$f":"IF(PU61,$E$62,$F$62)*PU7","v":8},{"$f":"IF(PV61,$E$62,$F$62)*PV7","v":8},{"$f":"IF(PW61,$E$62,$F$62)*PW7","v":8},{"$f":"IF(PX61,$E$62,$F$62)*PX7","v":8},{"$f":"IF(PY61,$E$62,$F$62)*PY7","v":8},{"$f":"IF(PZ61,$E$62,$F$62)*PZ7","v":8},{"$f":"IF(QA61,$E$62,$F$62)*QA7","v":0},{"$f":"IF(QB61,$E$62,$F$62)*QB7","v":0},{"$f":"IF(QC61,$E$62,$F$62)*QC7","v":0},{"$f":"IF(QD61,$E$62,$F$62)*QD7","v":0},{"$f":"IF(QE61,$E$62,$F$62)*QE7","v":0},{"$f":"IF(QF61,$E$62,$F$62)*QF7","v":0},{"$f":"IF(QG61,$E$62,$F$62)*QG7","v":0},{"$f":"IF(QH61,$E$62,$F$62)*QH7","v":0},{"$f":"IF(QI61,$E$62,$F$62)*QI7","v":0},{"$f":"IF(QJ61,$E$62,$F$62)*QJ7","v":0},{"$f":"IF(QK61,$E$62,$F$62)*QK7","v":0},{"$f":"IF(QL61,$E$62,$F$62)*QL7","v":0},{"$f":"IF(QM61,$E$62,$F$62)*QM7","v":0},{"$f":"IF(QN61,$E$62,$F$62)*QN7","v":0},{"$f":"IF(QO61,$E$62,$F$62)*QO7","v":0},{"$f":"IF(QP61,$E$62,$F$62)*QP7","v":0},{"$f":"IF(QQ61,$E$62,$F$62)*QQ7","v":0},{"$f":"IF(QR61,$E$62,$F$62)*QR7","v":0},{"$f":"IF(QS61,$E$62,$F$62)*QS7","v":0},{"$f":"IF(QT61,$E$62,$F$62)*QT7","v":0},{"$f":"IF(QU61,$E$62,$F$62)*QU7","v":0},{"$f":"IF(QV61,$E$62,$F$62)*QV7","v":0},{"$f":"IF(QW61,$E$62,$F$62)*QW7","v":0},{"$f":"IF(QX61,$E$62,$F$62)*QX7","v":0},{"$f":"IF(QY61,$E$62,$F$62)*QY7","v":0},{"$f":"IF(QZ61,$E$62,$F$62)*QZ7","v":0},{"$f":"IF(RA61,$E$62,$F$62)*RA7","v":0},{"$f":"IF(RB61,$E$62,$F$62)*RB7","v":0},{"$f":"IF(RC61,$E$62,$F$62)*RC7","v":0},{"$f":"IF(RD61,$E$62,$F$62)*RD7","v":0},{"$f":"IF(RE61,$E$62,$F$62)*RE7","v":0},{"$f":"IF(RF61,$E$62,$F$62)*RF7","v":0},{"$f":"IF(RG61,$E$62,$F$62)*RG7","v":0},{"$f":"IF(RH61,$E$62,$F$62)*RH7","v":0},{"$f":"IF(RI61,$E$62,$F$62)*RI7","v":0},{"$f":"IF(RJ61,$E$62,$F$62)*RJ7","v":0},{"$f":"IF(RK61,$E$62,$F$62)*RK7","v":0},{"$f":"IF(RL61,$E$62,$F$62)*RL7","v":0},{"$f":"IF(RM61,$E$62,$F$62)*RM7","v":0},{"$f":"IF(RN61,$E$62,$F$62)*RN7","v":0},{"$f":"IF(RO61,$E$62,$F$62)*RO7","v":0},{"$f":"IF(RP61,$E$62,$F$62)*RP7","v":0},{"$f":"IF(RQ61,$E$62,$F$62)*RQ7","v":0},{"$f":"IF(RR61,$E$62,$F$62)*RR7","v":0},{"$f":"IF(RS61,$E$62,$F$62)*RS7","v":0},{"$f":"IF(RT61,$E$62,$F$62)*RT7","v":0},{"$f":"IF(RU61,$E$62,$F$62)*RU7","v":0},{"$f":"IF(RV61,$E$62,$F$62)*RV7","v":0},{"$f":"IF(RW61,$E$62,$F$62)*RW7","v":0},{"$f":"IF(RX61,$E$62,$F$62)*RX7","v":0},{"$f":"IF(RY61,$E$62,$F$62)*RY7","v":0},{"$f":"IF(RZ61,$E$62,$F$62)*RZ7","v":0},{"$f":"IF(SA61,$E$62,$F$62)*SA7","v":0},{"$f":"IF(SB61,$E$62,$F$62)*SB7","v":0},{"$f":"IF(SC61,$E$62,$F$62)*SC7","v":0},{"$f":"IF(SD61,$E$62,$F$62)*SD7","v":0},{"$f":"IF(SE61,$E$62,$F$62)*SE7","v":0},{"$f":"IF(SF61,$E$62,$F$62)*SF7","v":0},{"$f":"IF(SG61,$E$62,$F$62)*SG7","v":0},{"$f":"IF(SH61,$E$62,$F$62)*SH7","v":0},{"$f":"IF(SI61,$E$62,$F$62)*SI7","v":0},{"$f":"IF(SJ61,$E$62,$F$62)*SJ7","v":0},{"$f":"IF(SK61,$E$62,$F$62)*SK7","v":0},{"$f":"IF(SL61,$E$62,$F$62)*SL7","v":0},{"$f":"IF(SM61,$E$62,$F$62)*SM7","v":0},{"$f":"IF(SN61,$E$62,$F$62)*SN7","v":0},{"$f":"IF(SO61,$E$62,$F$62)*SO7","v":0},{"$f":"IF(SP61,$E$62,$F$62)*SP7","v":0},{"$f":"IF(SQ61,$E$62,$F$62)*SQ7","v":0}]
[null,null,null,"O&M Real",null,null,"USD",null,null,null,null,{"$f":"L62/Months*L19","v":0},{"$f":"M62/Months*M19","v":0},{"$f":"N62/Months*N19","v":0},{"$f":"O62/Months*O19","v":0},{"$f":"P62/Months*P19","v":0},{"$f":"Q62/Months*Q19","v":0},{"$f":"R62/Months*R19","v":0},{"$f":"S62/Months*S19","v":0},{"$f":"T62/Months*T19","v":0},{"$f":"U62/Months*U19","v":0},{"$f":"V62/Months*V19","v":0},{"$f":"W62/Months*W19","v":104500},{"$f":"X62/Months*X19","v":104500},{"$f":"Y62/Months*Y19","v":104500},{"$f":"Z62/Months*Z19","v":104500},{"$f":"AA62/Months*AA19","v":104500},{"$f":"AB62/Months*AB19","v":104500},{"$f":"AC62/Months*AC19","v":104500},{"$f":"AD62/Months*AD19","v":104500},{"$f":"AE62/Months*AE19","v":104500},{"$f":"AF62/Months*AF19","v":104500},{"$f":"AG62/Months*AG19","v":104500},{"$f":"AH62/Months*AH19","v":104500},{"$f":"AI62/Months*AI19","v":104500},{"$f":"AJ62/Months*AJ19","v":104500},{"$f":"AK62/Months*AK19","v":104500},{"$f":"AL62/Months*AL19","v":104500},{"$f":"AM62/Months*AM19","v":104500},{"$f":"AN62/Months*AN19","v":104500},{"$f":"AO62/Months*AO19","v":104500},{"$f":"AP62/Months*AP19","v":104500},{"$f":"AQ62/Months*AQ19","v":104500},{"$f":"AR62/Months*AR19","v":104500},{"$f":"AS62/Months*AS19","v":104500},{"$f":"AT62/Months*AT19","v":104500},{"$f":"AU62/Months*AU19","v":104500},{"$f":"AV62/Months*AV19","v":104500},{"$f":"AW62/Months*AW19","v":104500},{"$f":"AX62/Months*AX19","v":104500},{"$f":"AY62/Months*AY19","v":104500},{"$f":"AZ62/Months*AZ19","v":104500},{"$f":"BA62/Months*BA19","v":104500},{"$f":"BB62/Months*BB19","v":104500},{"$f":"BC62/Months*BC19","v":104500},{"$f":"BD62/Months*BD19","v":104500},{"$f":"BE62/Months*BE19","v":104500},{"$f":"BF62/Months*BF19","v":104500},{"$f":"BG62/Months*BG19","v":104500},{"$f":"BH62/Months*BH19","v":104500},{"$f":"BI62/Months*BI19","v":104500},{"$f":"BJ62/Months*BJ19","v":104500},{"$f":"BK62/Months*BK19","v":104500},{"$f":"BL62/Months*BL19","v":104500},{"$f":"BM62/Months*BM19","v":104500},{"$f":"BN62/Months*BN19","v":104500},{"$f":"BO62/Months*BO19","v":104500},{"$f":"BP62/Months*BP19","v":104500},{"$f":"BQ62/Months*BQ19","v":104500},{"$f":"BR62/Months*BR19","v":104500},{"$f":"BS62/Months*BS19","v":104500},{"$f":"BT62/Months*BT19","v":104500},{"$f":"BU62/Months*BU19","v":104500},{"$f":"BV62/Months*BV19","v":104500},{"$f":"BW62/Months*BW19","v":104500},{"$f":"BX62/Months*BX19","v":104500},{"$f":"BY62/Months*BY19","v":104500},{"$f":"BZ62/Months*BZ19","v":104500},{"$f":"CA62/Months*CA19","v":104500},{"$f":"CB62/Months*CB19","v":104500},{"$f":"CC62/Months*CC19","v":104500},{"$f":"CD62/Months*CD19","v":104500},{"$f":"CE62/Months*CE19","v":88000},{"$f":"CF62/Months*CF19","v":88000},{"$f":"CG62/Months*CG19","v":88000},{"$f":"CH62/Months*CH19","v":88000},{"$f":"CI62/Months*CI19","v":88000},{"$f":"CJ62/Months*CJ19","v":88000},{"$f":"CK62/Months*CK19","v":88000},{"$f":"CL62/Months*CL19","v":88000},{"$f":"CM62/Months*CM19","v":88000},{"$f":"CN62/Months*CN19","v":88000},{"$f":"CO62/Months*CO19","v":88000},{"$f":"CP62/Months*CP19","v":88000},{"$f":"CQ62/Months*CQ19","v":88000},{"$f":"CR62/Months*CR19","v":88000},{"$f":"CS62/Months*CS19","v":88000},{"$f":"CT62/Months*CT19","v":88000},{"$f":"CU62/Months*CU19","v":88000},{"$f":"CV62/Months*CV19","v":88000},{"$f":"CW62/Months*CW19","v":88000},{"$f":"CX62/Months*CX19","v":88000},{"$f":"CY62/Months*CY19","v":88000},{"$f":"CZ62/Months*CZ19","v":88000},{"$f":"DA62/Months*DA19","v":88000},{"$f":"DB62/Months*DB19","v":88000},{"$f":"DC62/Months*DC19","v":88000},{"$f":"DD62/Months*DD19","v":88000},{"$f":"DE62/Months*DE19","v":88000},{"$f":"DF62/Months*DF19","v":88000},{"$f":"DG62/Months*DG19","v":88000},{"$f":"DH62/Months*DH19","v":88000},{"$f":"DI62/Months*DI19","v":88000},{"$f":"DJ62/Months*DJ19","v":88000},{"$f":"DK62/Months*DK19","v":88000},{"$f":"DL62/Months*DL19","v":88000},{"$f":"DM62/Months*DM19","v":88000},{"$f":"DN62/Months*DN19","v":88000},{"$f":"DO62/Months*DO19","v":88000},{"$f":"DP62/Months*DP19","v":88000},{"$f":"DQ62/Months*DQ19","v":88000},{"$f":"DR62/Months*DR19","v":88000},{"$f":"DS62/Months*DS19","v":88000},{"$f":"DT62/Months*DT19","v":88000},{"$f":"DU62/Months*DU19","v":88000},{"$f":"DV62/Months*DV19","v":88000},{"$f":"DW62/Months*DW19","v":88000},{"$f":"DX62/Months*DX19","v":88000},{"$f":"DY62/Months*DY19","v":88000},{"$f":"DZ62/Months*DZ19","v":88000},{"$f":"EA62/Months*EA19","v":88000},{"$f":"EB62/Months*EB19","v":88000},{"$f":"EC62/Months*EC19","v":88000},{"$f":"ED62/Months*ED19","v":88000},{"$f":"EE62/Months*EE19","v":88000},{"$f":"EF62/Months*EF19","v":88000},{"$f":"EG62/Months*EG19","v":88000},{"$f":"EH62/Months*EH19","v":88000},{"$f":"EI62/Months*EI19","v":88000},{"$f":"EJ62/Months*EJ19","v":88000},{"$f":"EK62/Months*EK19","v":88000},{"$f":"EL62/Months*EL19","v":88000},{"$f":"EM62/Months*EM19","v":88000},{"$f":"EN62/Months*EN19","v":88000},{"$f":"EO62/Months*EO19","v":88000},{"$f":"EP62/Months*EP19","v":88000},{"$f":"EQ62/Months*EQ19","v":88000},{"$f":"ER62/Months*ER19","v":88000},{"$f":"ES62/Months*ES19","v":88000},{"$f":"ET62/Months*ET19","v":88000},{"$f":"EU62/Months*EU19","v":88000},{"$f":"EV62/Months*EV19","v":88000},{"$f":"EW62/Months*EW19","v":88000},{"$f":"EX62/Months*EX19","v":88000},{"$f":"EY62/Months*EY19","v":88000},{"$f":"EZ62/Months*EZ19","v":88000},{"$f":"FA62/Months*FA19","v":88000},{"$f":"FB62/Months*FB19","v":88000},{"$f":"FC62/Months*FC19","v":88000},{"$f":"FD62/Months*FD19","v":88000},{"$f":"FE62/Months*FE19","v":88000},{"$f":"FF62/Months*FF19","v":88000},{"$f":"FG62/Months*FG19","v":88000},{"$f":"FH62/Months*FH19","v":88000},{"$f":"FI62/Months*FI19","v":88000},{"$f":"FJ62/Months*FJ19","v":88000},{"$f":"FK62/Months*FK19","v":88000},{"$f":"FL62/Months*FL19","v":88000},{"$f":"FM62/Months*FM19","v":88000},{"$f":"FN62/Months*FN19","v":88000},{"$f":"FO62/Months*FO19","v":88000},{"$f":"FP62/Months*FP19","v":88000},{"$f":"FQ62/Months*FQ19","v":88000},{"$f":"FR62/Months*FR19","v":88000},{"$f":"FS62/Months*FS19","v":88000},{"$f":"FT62/Months*FT19","v":88000},{"$f":"FU62/Months*FU19","v":88000},{"$f":"FV62/Months*FV19","v":88000},{"$f":"FW62/Months*FW19","v":88000},{"$f":"FX62/Months*FX19","v":88000},{"$f":"FY62/Months*FY19","v":88000},{"$f":"FZ62/Months*FZ19","v":88000},{"$f":"GA62/Months*GA19","v":88000},{"$f":"GB62/Months*GB19","v":88000},{"$f":"GC62/Months*GC19","v":88000},{"$f":"GD62/Months*GD19","v":88000},{"$f":"GE62/Months*GE19","v":88000},{"$f":"GF62/Months*GF19","v":88000},{"$f":"GG62/Months*GG19","v":88000},{"$f":"GH62/Months*GH19","v":88000},{"$f":"GI62/Months*GI19","v":88000},{"$f":"GJ62/Months*GJ19","v":88000},{"$f":"GK62/Months*GK19","v":88000},{"$f":"GL62/Months*GL19","v":88000},{"$f":"GM62/Months*GM19","v":88000},{"$f":"GN62/Months*GN19","v":88000},{"$f":"GO62/Months*GO19","v":88000},{"$f":"GP62/Months*GP19","v":88000},{"$f":"GQ62/Months*GQ19","v":88000},{"$f":"GR62/Months*GR19","v":88000},{"$f":"GS62/Months*GS19","v":88000},{"$f":"GT62/Months*GT19","v":88000},{"$f":"GU62/Months*GU19","v":88000},{"$f":"GV62/Months*GV19","v":88000},{"$f":"GW62/Months*GW19","v":88000},{"$f":"GX62/Months*GX19","v":88000},{"$f":"GY62/Months*GY19","v":88000},{"$f":"GZ62/Months*GZ19","v":88000},{"$f":"HA62/Months*HA19","v":88000},{"$f":"HB62/Months*HB19","v":88000},{"$f":"HC62/Months*HC19","v":88000},{"$f":"HD62/Months*HD19","v":88000},{"$f":"HE62/Months*HE19","v":88000},{"$f":"HF62/Months*HF19","v":88000},{"$f":"HG62/Months*HG19","v":88000},{"$f":"HH62/Months*HH19","v":88000},{"$f":"HI62/Months*HI19","v":88000},{"$f":"HJ62/Months*HJ19","v":88000},{"$f":"HK62/Months*HK19","v":88000},{"$f":"HL62/Months*HL19","v":88000},{"$f":"HM62/Months*HM19","v":88000},{"$f":"HN62/Months*HN19","v":88000},{"$f":"HO62/Months*HO19","v":88000},{"$f":"HP62/Months*HP19","v":88000},{"$f":"HQ62/Months*HQ19","v":88000},{"$f":"HR62/Months*HR19","v":88000},{"$f":"HS62/Months*HS19","v":88000},{"$f":"HT62/Months*HT19","v":88000},{"$f":"HU62/Months*HU19","v":88000},{"$f":"HV62/Months*HV19","v":88000},{"$f":"HW62/Months*HW19","v":88000},{"$f":"HX62/Months*HX19","v":88000},{"$f":"HY62/Months*HY19","v":88000},{"$f":"HZ62/Months*HZ19","v":88000},{"$f":"IA62/Months*IA19","v":88000},{"$f":"IB62/Months*IB19","v":88000},{"$f":"IC62/Months*IC19","v":88000},{"$f":"ID62/Months*ID19","v":88000},{"$f":"IE62/Months*IE19","v":88000},{"$f":"IF62/Months*IF19","v":88000},{"$f":"IG62/Months*IG19","v":88000},{"$f":"IH62/Months*IH19","v":88000},{"$f":"II62/Months*II19","v":88000},{"$f":"IJ62/Months*IJ19","v":88000},{"$f":"IK62/Months*IK19","v":88000},{"$f":"IL62/Months*IL19","v":88000},{"$f":"IM62/Months*IM19","v":88000},{"$f":"IN62/Months*IN19","v":88000},{"$f":"IO62/Months*IO19","v":88000},{"$f":"IP62/Months*IP19","v":88000},{"$f":"IQ62/Months*IQ19","v":88000},{"$f":"IR62/Months*IR19","v":88000},{"$f":"IS62/Months*IS19","v":88000},{"$f":"IT62/Months*IT19","v":88000},{"$f":"IU62/Months*IU19","v":88000},{"$f":"IV62/Months*IV19","v":88000},{"$f":"IW62/Months*IW19","v":88000},{"$f":"IX62/Months*IX19","v":88000},{"$f":"IY62/Months*IY19","v":88000},{"$f":"IZ62/Months*IZ19","v":88000},{"$f":"JA62/Months*JA19","v":88000},{"$f":"JB62/Months*JB19","v":88000},{"$f":"JC62/Months*JC19","v":88000},{"$f":"JD62/Months*JD19","v":88000},{"$f":"JE62/Months*JE19","v":88000},{"$f":"JF62/Months*JF19","v":88000},{"$f":"JG62/Months*JG19","v":88000},{"$f":"JH62/Months*JH19","v":88000},{"$f":"JI62/Months*JI19","v":88000},{"$f":"JJ62/Months*JJ19","v":88000},{"$f":"JK62/Months*JK19","v":88000},{"$f":"JL62/Months*JL19","v":88000},{"$f":"JM62/Months*JM19","v":88000},{"$f":"JN62/Months*JN19","v":88000},{"$f":"JO62/Months*JO19","v":88000},{"$f":"JP62/Months*JP19","v":88000},{"$f":"JQ62/Months*JQ19","v":88000},{"$f":"JR62/Months*JR19","v":88000},{"$f":"JS62/Months*JS19","v":88000},{"$f":"JT62/Months*JT19","v":88000},{"$f":"JU62/Months*JU19","v":88000},{"$f":"JV62/Months*JV19","v":88000},{"$f":"JW62/Months*JW19","v":88000},{"$f":"JX62/Months*JX19","v":88000},{"$f":"JY62/Months*JY19","v":88000},{"$f":"JZ62/Months*JZ19","v":88000},{"$f":"KA62/Months*KA19","v":88000},{"$f":"KB62/Months*KB19","v":88000},{"$f":"KC62/Months*KC19","v":88000},{"$f":"KD62/Months*KD19","v":88000},{"$f":"KE62/Months*KE19","v":88000},{"$f":"KF62/Months*KF19","v":88000},{"$f":"KG62/Months*KG19","v":88000},{"$f":"KH62/Months*KH19","v":88000},{"$f":"KI62/Months*KI19","v":88000},{"$f":"KJ62/Months*KJ19","v":88000},{"$f":"KK62/Months*KK19","v":88000},{"$f":"KL62/Months*KL19","v":88000},{"$f":"KM62/Months*KM19","v":88000},{"$f":"KN62/Months*KN19","v":88000},{"$f":"KO62/Months*KO19","v":88000},{"$f":"KP62/Months*KP19","v":88000},{"$f":"KQ62/Months*KQ19","v":88000},{"$f":"KR62/Months*KR19","v":88000},{"$f":"KS62/Months*KS19","v":88000},{"$f":"KT62/Months*KT19","v":88000},{"$f":"KU62/Months*KU19","v":88000},{"$f":"KV62/Months*KV19","v":88000},{"$f":"KW62/Months*KW19","v":88000},{"$f":"KX62/Months*KX19","v":88000},{"$f":"KY62/Months*KY19","v":88000},{"$f":"KZ62/Months*KZ19","v":88000},{"$f":"LA62/Months*LA19","v":88000},{"$f":"LB62/Months*LB19","v":88000},{"$f":"LC62/Months*LC19","v":88000},{"$f":"LD62/Months*LD19","v":88000},{"$f":"LE62/Months*LE19","v":88000},{"$f":"LF62/Months*LF19","v":88000},{"$f":"LG62/Months*LG19","v":88000},{"$f":"LH62/Months*LH19","v":88000},{"$f":"LI62/Months*LI19","v":88000},{"$f":"LJ62/Months*LJ19","v":88000},{"$f":"LK62/Months*LK19","v":88000},{"$f":"LL62/Months*LL19","v":88000},{"$f":"LM62/Months*LM19","v":88000},{"$f":"LN62/Months*LN19","v":88000},{"$f":"LO62/Months*LO19","v":88000},{"$f":"LP62/Months*LP19","v":88000},{"$f":"LQ62/Months*LQ19","v":88000},{"$f":"LR62/Months*LR19","v":88000},{"$f":"LS62/Months*LS19","v":88000},{"$f":"LT62/Months*LT19","v":88000},{"$f":"LU62/Months*LU19","v":88000},{"$f":"LV62/Months*LV19","v":88000},{"$f":"LW62/Months*LW19","v":88000},{"$f":"LX62/Months*LX19","v":88000},{"$f":"LY62/Months*LY19","v":88000},{"$f":"LZ62/Months*LZ19","v":88000},{"$f":"MA62/Months*MA19","v":88000},{"$f":"MB62/Months*MB19","v":88000},{"$f":"MC62/Months*MC19","v":88000},{"$f":"MD62/Months*MD19","v":88000},{"$f":"ME62/Months*ME19","v":88000},{"$f":"MF62/Months*MF19","v":88000},{"$f":"MG62/Months*MG19","v":88000},{"$f":"MH62/Months*MH19","v":88000},{"$f":"MI62/Months*MI19","v":88000},{"$f":"MJ62/Months*MJ19","v":88000},{"$f":"MK62/Months*MK19","v":88000},{"$f":"ML62/Months*ML19","v":88000},{"$f":"MM62/Months*MM19","v":88000},{"$f":"MN62/Months*MN19","v":88000},{"$f":"MO62/Months*MO19","v":88000},{"$f":"MP62/Months*MP19","v":88000},{"$f":"MQ62/Months*MQ19","v":88000},{"$f":"MR62/Months*MR19","v":88000},{"$f":"MS62/Months*MS19","v":88000},{"$f":"MT62/Months*MT19","v":88000},{"$f":"MU62/Months*MU19","v":88000},{"$f":"MV62/Months*MV19","v":88000},{"$f":"MW62/Months*MW19","v":88000},{"$f":"MX62/Months*MX19","v":88000},{"$f":"MY62/Months*MY19","v":88000},{"$f":"MZ62/Months*MZ19","v":88000},{"$f":"NA62/Months*NA19","v":88000},{"$f":"NB62/Months*NB19","v":88000},{"$f":"NC62/Months*NC19","v":88000},{"$f":"ND62/Months*ND19","v":88000},{"$f":"NE62/Months*NE19","v":88000},{"$f":"NF62/Months*NF19","v":88000},{"$f":"NG62/Months*NG19","v":88000},{"$f":"NH62/Months*NH19","v":88000},{"$f":"NI62/Months*NI19","v":88000},{"$f":"NJ62/Months*NJ19","v":88000},{"$f":"NK62/Months*NK19","v":88000},{"$f":"NL62/Months*NL19","v":88000},{"$f":"NM62/Months*NM19","v":88000},{"$f":"NN62/Months*NN19","v":88000},{"$f":"NO62/Months*NO19","v":88000},{"$f":"NP62/Months*NP19","v":88000},{"$f":"NQ62/Months*NQ19","v":88000},{"$f":"NR62/Months*NR19","v":88000},{"$f":"NS62/Months*NS19","v":88000},{"$f":"NT62/Months*NT19","v":88000},{"$f":"NU62/Months*NU19","v":88000},{"$f":"NV62/Months*NV19","v":88000},{"$f":"NW62/Months*NW19","v":88000},{"$f":"NX62/Months*NX19","v":88000},{"$f":"NY62/Months*NY19","v":88000},{"$f":"NZ62/Months*NZ19","v":88000},{"$f":"OA62/Months*OA19","v":88000},{"$f":"OB62/Months*OB19","v":88000},{"$f":"OC62/Months*OC19","v":88000},{"$f":"OD62/Months*OD19","v":88000},{"$f":"OE62/Months*OE19","v":88000},{"$f":"OF62/Months*OF19","v":88000},{"$f":"OG62/Months*OG19","v":88000},{"$f":"OH62/Months*OH19","v":88000},{"$f":"OI62/Months*OI19","v":88000},{"$f":"OJ62/Months*OJ19","v":88000},{"$f":"OK62/Months*OK19","v":88000},{"$f":"OL62/Months*OL19","v":88000},{"$f":"OM62/Months*OM19","v":88000},{"$f":"ON62/Months*ON19","v":88000},{"$f":"OO62/Months*OO19","v":88000},{"$f":"OP62/Months*OP19","v":88000},{"$f":"OQ62/Months*OQ19","v":88000},{"$f":"OR62/Months*OR19","v":88000},{"$f":"OS62/Months*OS19","v":88000},{"$f":"OT62/Months*OT19","v":88000},{"$f":"OU62/Months*OU19","v":88000},{"$f":"OV62/Months*OV19","v":88000},{"$f":"OW62/Months*OW19","v":88000},{"$f":"OX62/Months*OX19","v":88000},{"$f":"OY62/Months*OY19","v":88000},{"$f":"OZ62/Months*OZ19","v":88000},{"$f":"PA62/Months*PA19","v":88000},{"$f":"PB62/Months*PB19","v":88000},{"$f":"PC62/Months*PC19","v":88000},{"$f":"PD62/Months*PD19","v":88000},{"$f":"PE62/Months*PE19","v":88000},{"$f":"PF62/Months*PF19","v":88000},{"$f":"PG62/Months*PG19","v":88000},{"$f":"PH62/Months*PH19","v":88000},{"$f":"PI62/Months*PI19","v":88000},{"$f":"PJ62/Months*PJ19","v":88000},{"$f":"PK62/Months*PK19","v":88000},{"$f":"PL62/Months*PL19","v":88000},{"$f":"PM62/Months*PM19","v":88000},{"$f":"PN62/Months*PN19","v":88000},{"$f":"PO62/Months*PO19","v":88000},{"$f":"PP62/Months*PP19","v":88000},{"$f":"PQ62/Months*PQ19","v":88000},{"$f":"PR62/Months*PR19","v":88000},{"$f":"PS62/Months*PS19","v":88000},{"$f":"PT62/Months*PT19","v":88000},{"$f":"PU62/Months*PU19","v":88000},{"$f":"PV62/Months*PV19","v":88000},{"$f":"PW62/Months*PW19","v":88000},{"$f":"PX62/Months*PX19","v":88000},{"$f":"PY62/Months*PY19","v":88000},{"$f":"PZ62/Months*PZ19","v":88000},{"$f":"QA62/Months*QA19","v":0},{"$f":"QB62/Months*QB19","v":0},{"$f":"QC62/Months*QC19","v":0},{"$f":"QD62/Months*QD19","v":0},{"$f":"QE62/Months*QE19","v":0},{"$f":"QF62/Months*QF19","v":0},{"$f":"QG62/Months*QG19","v":0},{"$f":"QH62/Months*QH19","v":0},{"$f":"QI62/Months*QI19","v":0},{"$f":"QJ62/Months*QJ19","v":0},{"$f":"QK62/Months*QK19","v":0},{"$f":"QL62/Months*QL19","v":0},{"$f":"QM62/Months*QM19","v":0},{"$f":"QN62/Months*QN19","v":0},{"$f":"QO62/Months*QO19","v":0},{"$f":"QP62/Months*QP19","v":0},{"$f":"QQ62/Months*QQ19","v":0},{"$f":"QR62/Months*QR19","v":0},{"$f":"QS62/Months*QS19","v":0},{"$f":"QT62/Months*QT19","v":0},{"$f":"QU62/Months*QU19","v":0},{"$f":"QV62/Months*QV19","v":0},{"$f":"QW62/Months*QW19","v":0},{"$f":"QX62/Months*QX19","v":0},{"$f":"QY62/Months*QY19","v":0},{"$f":"QZ62/Months*QZ19","v":0},{"$f":"RA62/Months*RA19","v":0},{"$f":"RB62/Months*RB19","v":0},{"$f":"RC62/Months*RC19","v":0},{"$f":"RD62/Months*RD19","v":0},{"$f":"RE62/Months*RE19","v":0},{"$f":"RF62/Months*RF19","v":0},{"$f":"RG62/Months*RG19","v":0},{"$f":"RH62/Months*RH19","v":0},{"$f":"RI62/Months*RI19","v":0},{"$f":"RJ62/Months*RJ19","v":0},{"$f":"RK62/Months*RK19","v":0},{"$f":"RL62/Months*RL19","v":0},{"$f":"RM62/Months*RM19","v":0},{"$f":"RN62/Months*RN19","v":0},{"$f":"RO62/Months*RO19","v":0},{"$f":"RP62/Months*RP19","v":0},{"$f":"RQ62/Months*RQ19","v":0},{"$f":"RR62/Months*RR19","v":0},{"$f":"RS62/Months*RS19","v":0},{"$f":"RT62/Months*RT19","v":0},{"$f":"RU62/Months*RU19","v":0},{"$f":"RV62/Months*RV19","v":0},{"$f":"RW62/Months*RW19","v":0},{"$f":"RX62/Months*RX19","v":0},{"$f":"RY62/Months*RY19","v":0},{"$f":"RZ62/Months*RZ19","v":0},{"$f":"SA62/Months*SA19","v":0},{"$f":"SB62/Months*SB19","v":0},{"$f":"SC62/Months*SC19","v":0},{"$f":"SD62/Months*SD19","v":0},{"$f":"SE62/Months*SE19","v":0},{"$f":"SF62/Months*SF19","v":0},{"$f":"SG62/Months*SG19","v":0},{"$f":"SH62/Months*SH19","v":0},{"$f":"SI62/Months*SI19","v":0},{"$f":"SJ62/Months*SJ19","v":0},{"$f":"SK62/Months*SK19","v":0},{"$f":"SL62/Months*SL19","v":0},{"$f":"SM62/Months*SM19","v":0},{"$f":"SN62/Months*SN19","v":0},{"$f":"SO62/Months*SO19","v":0},{"$f":"SP62/Months*SP19","v":0},{"$f":"SQ62/Months*SQ19","v":0}]
[null,null,null,"O&M Nominal",null,null,"USD",null,null,null,null,{"$f":"L63*L45","v":0},0,0,0,0,0,0,0,0,0,0,108680.00000000004,109035.79003952943,109392.74484306533,109750.86822374201,110110.16400717694,110470.63603151168,110832.28814745285,111195.1242183133,111559.14812005335,111924.36374132217,112290.77498349943,112658.38576073686,113027.20000000008,113397.22164111065,113768.45463678798,114140.90295269171,114514.57056746403,114889.46147277218,115265.57967335099,115642.92918704587,116021.5140448555,116401.33829097508,116782.40598283944,117164.72119116636,117548.28800000013,117933.11050675511,118319.19282225953,118706.53907079942,119095.15339016264,119485.03993168309,119876.20286028508,120268.64635452774,120662.37460664976,121057.39182261414,121453.70222215306,121851.31003881307,122250.21952000019,122650.43492702536,123051.96053514995,123454.80063363144,123858.9595257692,124264.44152895048,124671.25097469654,125079.3922087089,125488.86959091581,125899.68749551875,126311.85031103925,126725.36244036564,127140.22830080024,127556.45232410643,127974.03895655603,128392.99265897679,128813.31790680005,{"$f":"BX63*BX45","v":129235.01919010858},129658.10101368449,130082.56789705736,130508.42437455256,130935.67499533962,131364.32432348095,131794.37693798041,111348.07362764835,111712.59824595439,112078.31622300499,112445.23146554611,112813.34789311343,113182.66943807415,113553.20004566904,113924.94367405455,114297.90429434508,114672.08589065543,115047.49246014339,115424.1280130524,115801.99657275436,116181.10217579264,116561.44887192525,116943.04072416804,117325.88180883805,117709.9762155972,118095.32804749589,118481.9414210168,118869.82046611894,119258.96932628172,119649.39215854921,120041.09313357458,120434.07643566461,120828.34626282443,121223.90682680234,121620.76235313482,122018.91708119164,122418.37526422118,122819.14116939581,123221.21907785755,123624.61328476378,124029.32809933307,124435.36784489127,124842.73685891765,125251.43949309127,125661.48011333749,126072.86309987452,126485.5928472603,126899.67376443939,127315.11027479009,127731.9068161717,128150.06784097193,128569.5978161544,128990.50122330648,129412.78255868697,129836.44633327442,130261.49707281499,130687.93931787105,131115.77762386954,131545.01656115075,131975.66071501703,132407.71468578174,132841.18308881862,133276.07055461087,133712.38172880062,{"$f":"EJ63*EJ45","v":134150.12127223879},134589.29386103453,135029.90418660545,135471.95695572766,135915.45689058595,136360.4087288244,136806.81722359685,137254.68714361775,137704.0232732131,138154.83041237146,138607.1133767954,139060.87699795276,139516.12612312843,139972.86561547601,140431.10035406979,140890.83523395687,141352.07516620951,141814.82507797753,142279.08991254089,142744.87462936263,143212.18420414175,143681.02362886647,144151.39791186736,144623.312077871,145096.7711680537,145571.78024009516,146048.34436823268,146526.46864331525,147006.15817285801,147487.41808109669,147970.25350904258,148454.66961453721,148940.6715723075,149428.26457402119,149917.45382834211,150408.24456098591,150900.64201477592,151394.65144969904,151890.27814296205,152387.52738904793,152886.40449977238,153386.91480434063,153889.06364940436,154392.85639911875,154898.29843519986,155405.39515698209,155914.15198147585,156424.57434342543,156936.66769536701,157450.43750768708,157965.88926868062,158483.02848460991,159001.86067976334,159522.39139651434,160044.62619538061,160568.57065508357,161094.23037260794,161621.61096326145,162150.71806073494,162681.55731716251,163214.13440318179,163748.45500799463,164284.5248394279,164822.34962399441,{"$f":"GV63*GV45","v":165361.93510695396},165903.287052375,166446.41124319594,166991.31348128701,167537.99958751237,168086.47540179203,168636.74678316448,169188.81960984913,169742.69977930916,170298.39320831452,170855.90583300515,171415.24360895428,171976.41251123225,172539.41853447011,173104.26769292387,173670.96602053859,174239.51957101296,174809.93441786381,175382.21665449115,175956.37239424317,176532.40777048163,177110.32893664722,177690.14206632544,178271.85335331256,178855.46901168162,179440.99527584901,180028.43840064094,180617.80466136025,181209.10035385357,181802.33179457847,182397.50532067087,182994.62729001298,183593.70408130097,184194.74209411317,184797.74774897855,185402.72748744514,186009.68777214896,186618.63508688303,187229.5759366666,187842.5168478147,188457.46436800776,189074.42506636164,189693.40553349777,190314.41238161357,190937.45224455305,191562.53177787774,192189.65765893774,192818.83658694298,193450.07528303497,194083.38049035842,194718.75897413338,195356.21752172741,195995.76294272818,196637.40206901621,197281.14175483779,197926.98887687825,198574.95033433536,199225.03304899306,199877.24396529543,200531.59005042087,201188.07829435653,201846.71570997289,202507.50933309883,203170.46622259659,{"$f":"JH63*JH45","v":203835.59346043741},204502.89815177693,205172.3874250314,205844.06843195346,206517.94834770879,207194.03437095278,207872.33372390727,208552.85365243777,209235.60142613086,209920.5843383719,210607.80970642288,211297.28487150054,211989.017198855,212683.01407784814,213379.28292203275,214077.83116923171,214778.66628161728,215481.79574579102,216187.22707286366,216894.96779853536,217605.02548317617,218317.40771190685,219032.12209467989,219749.17626636068,220468.5778868093,221190.33464096216,221914.45423891416,222640.94441600106,223369.81293288205,224101.06757562279,224834.71615577833,225570.76651047691,226309.22650250333,227050.10402038324,227793.40697846716,228539.14331701523,229287.32100228179,230037.94802660079,230791.03240847087,231546.58219264125,232304.6054501975,233065.1102786478,233828.10480200959,234593.5971708961,235361.59556260362,236132.10818119874,236905.14325760602,237680.70904969596,238458.8138423732,239239.46594766495,240022.67370480986,240808.44548034706,241596.78966820554,242387.71468979391,243181.22899409017,243977.34105773215,244776.05938510798,245577.39250844688,246381.34898791049,247187.93741168405,247997.16639606838,248809.04458557177,249623.58065300249,250440.78329956115,{"$f":"LT63*LT45","v":251260.66125493398},252083.22327738584,252908.47815385397,253736.43470004163,254567.10176051248,255400.48820878495,256236.60294742708,257075.45490815156,257917.05305191127,258761.40636899482,259608.52387912275,260458.41463154377,261311.08770513147,262166.55220848141,263024.81728000822,263885.89208804345,264749.78583093314,265616.5077371365,266486.06706532429,267358.47310447774,268233.73517398786,269111.86262375471,269992.86483428773,270876.7512168056,271763.53121333686,272653.21429682081,273545.80997120874,274441.32777156535,275339.77726417058,276241.16804662213,277145.50974793744,278052.81202865706,278963.08458094759,279876.33712870517,280792.57942765951,281711.82126547809,282634.07246187062,283559.34286869393,284487.64237005735,285418.98088242818,286353.36835473764,287290.81476848724,288231.33013785514,289174.92450980353,290121.60796418565,291071.39061385352,292024.28260476608,292980.29411609739,293939.43536034564,294901.71658344188,295867.14806485985,296835.74011772551,297807.50308892736,298782.44735922694,299760.5833433696,300741.92149019596,301726.47228275333,302714.24623840791,303705.25390895695,304699.50588074152,305697.01277475967,306697.78524677973,307701.83398745442,308709.16972243472,{"$f":"OF63*OF45","v":309719.80321248469},310733.74525359622,311751.00667710457,312771.59834980394,313795.53117406362,314822.81608794437,315853.46406531538,316887.48611597129,317924.89328575018,318965.6966566511,320009.90734695276,321057.53651133226,322108.59534098417,323163.09506374021,324221.04694418889,325282.46228379622,326347.35242102633,327415.72873146232,328487.60262792814,329562.98556061037,330641.88901718037,331724.32452291733,332810.30364083109,333899.83797178575,334992.93915462377,336089.61886628997,337189.88882195664,338293.76077514829,339401.24651786755,340512.35788072099,341627.10673304548,342745.50498303497,343867.5645778678,344993.29750383424,346122.71578646451,347255.83149065741,348392.65672080888,349533.20362094179,350677.4843748351,351825.51120615442,352977.29637858254,354132.85219595011,355292.19100236759,356455.3251823567,357622.26716098282,358793.02940398792,359967.62441792345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR63*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"'InputC - Operations'!D47","v":"Insurance During Operation"},{"$f":"'InputC - Operations'!E47","v":4},null,{"$f":"'InputC - Operations'!G47","v":"USD/kWp-yr"},null,null,null,null,{"$f":"$E$66*L7","v":0},0,0,0,0,0,0,0,0,0,0,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"$E$66*BX7","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"$E$66*EJ7","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"$E$66*GV7","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"$E$66*JH7","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"$E$66*LT7","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"$E$66*OF7","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$66*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D66","v":"Insurance During Operation"},null,null,"USD/kWp-mo",null,null,null,null,{"$f":"L66/Months","v":0},0,0,0,0,0,0,0,0,0,0,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,{"$f":"BX66/Months","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,{"$f":"EJ66/Months","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,{"$f":"GV66/Months","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,{"$f":"JH66/Months","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,{"$f":"LT66/Months","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,{"$f":"OF66/Months","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR66/Months","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Insurance During Operation ",null,null,"USD",null,null,null,null,{"$f":"L67*L19","v":0},0,0,0,0,0,0,0,0,0,0,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,{"$f":"BX67*BX19","v":44000},44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,{"$f":"EJ67*EJ19","v":44000},44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,{"$f":"GV67*GV19","v":44000},44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,{"$f":"JH67*JH19","v":44000},44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,{"$f":"LT67*LT19","v":44000},44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,{"$f":"OF67*OF19","v":44000},44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,44000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR67*QR19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total O&M Expenses",null,null,"USD/Month",null,null,{"$f":"SUM(K70:XFD70)","v":112475893.60821706},null,{"$f":"L68+L64+L57","v":0},0,0,0,0,0,0,0,0,0,0,177680.00000000006,178035.79003952944,178392.74484306533,178750.868223742,179110.16400717694,179470.63603151168,179832.28814745287,180195.12421831331,180559.14812005335,180924.36374132219,181290.77498349943,181658.38576073686,182027.20000000007,182397.22164111066,182768.454636788,183140.90295269171,183514.57056746405,183889.46147277218,184265.57967335099,184642.92918704587,185021.51404485549,185401.33829097508,185782.40598283944,186164.72119116638,186548.28800000012,186933.11050675513,187319.19282225953,187706.53907079942,188095.15339016262,188485.0399316831,188876.20286028506,189268.64635452774,189662.37460664974,190057.39182261412,190453.70222215308,190851.31003881307,191250.21952000019,191650.43492702534,192051.96053514996,192454.80063363144,192858.9595257692,193264.44152895047,193671.25097469654,194079.39220870892,194488.8695909158,194899.68749551877,195311.85031103925,195725.36244036566,196140.22830080026,196556.45232410642,196974.03895655603,197392.99265897679,197813.31790680005,{"$f":"BX68+BX64+BX57","v":198235.01919010858},198658.10101368447,199082.56789705736,199508.42437455256,199935.67499533962,200364.32432348095,200794.37693798041,180348.07362764835,180712.59824595437,181078.31622300501,181445.23146554612,181813.34789311345,182182.66943807417,182553.20004566904,182924.94367405455,183297.90429434506,183672.08589065543,184047.4924601434,184424.1280130524,184801.99657275435,185181.10217579262,185561.44887192524,185943.04072416804,186325.88180883805,186709.97621559718,187095.32804749589,187481.94142101682,187869.82046611892,188258.96932628172,188649.39215854922,189041.09313357458,189434.07643566461,189828.34626282443,190223.90682680235,190620.76235313481,191018.91708119164,191418.37526422116,191819.14116939582,192221.21907785756,192624.61328476376,193029.32809933307,193435.36784489127,193842.73685891763,194251.43949309125,194661.48011333749,195072.86309987452,195485.5928472603,195899.67376443939,196315.11027479009,196731.90681617172,197150.06784097193,197569.59781615442,197990.50122330646,198412.78255868697,198836.44633327442,199261.49707281499,199687.93931787106,200115.77762386954,200545.01656115075,200975.66071501703,201407.71468578174,201841.18308881862,202276.07055461087,202712.38172880062,{"$f":"EJ68+EJ64+EJ57","v":203150.12127223879},203589.29386103453,204029.90418660545,204471.95695572766,204915.45689058595,205360.4087288244,205806.81722359685,206254.68714361775,206704.0232732131,207154.83041237146,207607.1133767954,208060.87699795276,208516.12612312843,208972.86561547601,209431.10035406979,209890.83523395687,210352.07516620951,210814.82507797753,211279.08991254089,211744.87462936263,212212.18420414175,212681.02362886647,213151.39791186736,213623.312077871,214096.7711680537,214571.78024009516,215048.34436823268,215526.46864331525,216006.15817285801,216487.41808109669,216970.25350904258,217454.66961453721,217940.6715723075,218428.26457402119,218917.45382834211,219408.24456098591,219900.64201477592,220394.65144969904,220890.27814296205,221387.52738904793,221886.40449977238,222386.91480434063,222889.06364940436,223392.85639911875,223898.29843519986,224405.39515698209,224914.15198147585,225424.57434342543,225936.66769536701,226450.43750768708,226965.88926868062,227483.02848460991,228001.86067976334,228522.39139651434,229044.62619538061,229568.57065508357,230094.23037260794,230621.61096326145,231150.71806073494,231681.55731716251,232214.13440318179,232748.45500799463,233284.5248394279,233822.34962399441,{"$f":"GV68+GV64+GV57","v":234361.93510695396},234903.287052375,235446.41124319594,235991.31348128701,236537.99958751237,237086.47540179203,237636.74678316448,238188.81960984913,238742.69977930916,239298.39320831452,239855.90583300515,240415.24360895428,240976.41251123225,241539.41853447011,242104.26769292387,242670.96602053859,243239.51957101296,243809.93441786381,244382.21665449115,244956.37239424317,245532.40777048163,246110.32893664722,246690.14206632544,247271.85335331256,247855.46901168162,248440.99527584901,249028.43840064094,249617.80466136025,250209.10035385357,250802.33179457847,251397.50532067087,251994.62729001298,252593.70408130097,253194.74209411317,253797.74774897855,254402.72748744514,255009.68777214896,255618.63508688303,256229.5759366666,256842.5168478147,257457.46436800776,258074.42506636164,258693.40553349777,259314.41238161357,259937.45224455305,260562.53177787774,261189.65765893774,261818.83658694298,262450.07528303494,263083.38049035845,263718.75897413341,264356.21752172743,264995.76294272818,265637.40206901624,266281.14175483782,266926.98887687828,267574.95033433533,268225.03304899309,268877.24396529543,269531.59005042084,270188.07829435653,270846.71570997289,271507.50933309883,272170.46622259659,{"$f":"JH68+JH64+JH57","v":272835.59346043738},273502.89815177693,274172.3874250314,274844.06843195343,275517.94834770879,276194.03437095275,276872.33372390724,277552.8536524378,278235.60142613086,278920.58433837187,279607.80970642285,280297.28487150057,280989.017198855,281683.01407784817,282379.28292203275,283077.83116923168,283778.66628161725,284481.79574579105,285187.22707286366,285894.96779853536,286605.02548317617,287317.40771190682,288032.12209467986,288749.17626636068,289468.5778868093,290190.33464096219,290914.45423891419,291640.94441600109,292369.81293288205,293101.06757562282,293834.71615577833,294570.76651047694,295309.22650250333,296050.10402038321,296793.40697846713,297539.14331701526,298287.32100228179,299037.94802660076,299791.03240847087,300546.58219264122,301304.60545019747,302065.1102786478,302828.10480200959,303593.59717089613,304361.59556260362,305132.10818119871,305905.14325760602,306680.70904969599,307458.8138423732,308239.46594766492,309022.67370480986,309808.44548034703,310596.78966820554,311387.71468979388,312181.22899409017,312977.34105773212,313776.05938510795,314577.39250844688,315381.34898791049,316187.93741168408,316997.16639606841,317809.04458557174,318623.58065300249,319440.78329956112,{"$f":"LT68+LT64+LT57","v":320260.66125493398},321083.22327738581,321908.47815385397,322736.43470004166,323567.10176051245,324400.48820878495,325236.60294742708,326075.45490815153,326917.05305191129,327761.40636899485,328608.52387912275,329458.4146315438,330311.0877051315,331166.55220848141,332024.81728000822,332885.89208804345,333749.78583093314,334616.5077371365,335486.06706532429,336358.47310447774,337233.73517398786,338111.86262375471,338992.86483428773,339876.7512168056,340763.53121333686,341653.21429682081,342545.80997120874,343441.32777156535,344339.77726417058,345241.16804662213,346145.50974793744,347052.81202865706,347963.08458094759,348876.33712870517,349792.57942765951,350711.82126547809,351634.07246187062,352559.34286869393,353487.64237005735,354418.98088242818,355353.36835473764,356290.81476848724,357231.33013785514,358174.92450980353,359121.60796418565,360071.39061385352,361024.28260476608,361980.29411609739,362939.43536034564,363901.71658344188,364867.14806485985,365835.74011772551,366807.50308892736,367782.44735922694,368760.5833433696,369741.92149019596,370726.47228275333,371714.24623840791,372705.25390895695,373699.50588074152,374697.01277475967,375697.78524677973,376701.83398745442,377709.16972243472,{"$f":"OF68+OF64+OF57","v":378719.80321248469},379733.74525359622,380751.00667710457,381771.59834980394,382795.53117406362,383822.81608794437,384853.46406531538,385887.48611597129,386924.89328575018,387965.6966566511,389009.90734695276,390057.53651133226,391108.59534098417,392163.09506374021,393221.04694418889,394282.46228379622,395347.35242102633,396415.72873146232,397487.60262792814,398562.98556061037,399641.88901718037,400724.32452291733,401810.30364083109,402899.83797178575,403992.93915462377,405089.61886628997,406189.88882195664,407293.76077514829,408401.24651786755,409512.35788072099,410627.10673304548,411745.50498303497,412867.5645778678,413993.29750383424,415122.71578646451,416255.83149065741,417392.65672080888,418533.20362094179,419677.4843748351,420825.51120615442,421977.29637858254,423132.85219595011,424292.19100236759,425455.3251823567,426622.26716098282,427793.02940398792,428967.62441792345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR68+QR64+QR57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total EBITDA",null,null,"USD/Month",null,null,{"$f":"SUM(K72:XFD72)","v":390388424.51748031},null,{"$f":"L52-L70","v":0},{"$f":"M52-M70","v":0},0,0,0,0,0,0,0,0,0,319925.36641994782,320887.65282866324,321852.26584553299,423133.2267313546,462085.62425778905,501240.8831997941,730187.1976909173,732234.85662809317,505575.99753047631,430589.0648014379,355200.80047572113,317831.93693462887,331734.02945249504,332831.65101771406,333932.25379187166,438671.19553380256,479048.11157258722,519651.55145527737,756468.81127179426,758778.82382180076,524566.07992739277,447145.01486762136,369276.75387427502,330719.71494212048,345104.02101711911,346237.9505195219,347374.95877735771,455759.37268635229,497540.42912298755,539555.89147539518,784618.06343690609,787006.56596277165,544635.70231768233,464516.58133512747,383934.68495454674,344032.96734841855,358916.20308929845,360087.62829313381,361262.23294501629,473418.99082405504,516653.0076887965,560129.58677099366,813723.71155173122,816193.35923615901,565380.20133855706,482468.98943381204,399078.87987415434,357785.57771548227,373185.03829362552,374395.18526098266,375608.61561464833,491669.00433080667,536406.49865446787,581394.99526665616,{"$f":"BY52-BY70","v":843818.10625121626},846371.64361503616,586822.11781304528,501021.50219206163,414725.30495448981,371991.87576095574,408803.21925849753,410121.70192633127,411443.79902173841,531612.47073975299,577974.73735596496,624596.96593204676,896225.91156310379,898935.87738167297,630415.59613898245,541695.03099153109,452461.84867213527,408308.67540455225,424865.7386846079,426228.24894994166,427594.49333352596,551945.98652665573,599920.85447533522,648164.73098956188,929250.89024820097,932053.30292271287,654180.21480962145,562368.13226812449,470025.5749746635,424332.87419164577,441464.56013182114,442872.55572439259,444284.40904688038,572964.30916805216,622607.85901501041,672529.77882017754,963402.41039050999,966300.41229491995,678748.74051886052,583737.40495831193,488177.11494469899,440891.19658126088,458617.43744475202,460072.4238388699,461531.39562221913,594690.35491327092,646060.61710974318,697718.93639614352,998718.76190727018,1001715.6017659034,704148.22168412758,605826.14262479939,506935.98561550752,458001.28679931565,476342.7058354395,477846.23779186752,479353.8869751661,617147.80078975717,670304.82345272531,723759.92740946659,1035239.5304951645,1038338.5669630789,730406.61078469432,628658.41201015003,{"$f":"EK52-EK70","v":526322.34556302498},475681.3652714988,494659.3006532233,496212.98380992643,497770.92034427921,640361.10960615752,695367.02865415823,750681.40199921478,1073005.6412494625,1076210.3466125703,757552.79432988493,652259.07844223711,546357.01572223986,493950.24715917703,513586.7767492375,515192.2692625029,516802.15575641766,664355.55576650728,721274.66749275743,778512.96745405137,1112059.4037419579,1115373.3677408723,785616.62381030689,676653.83206362673,567061.50086749531,512827.3614796102,533145.32845386607,534804.34269134584,536467.89610817761,689157.25192137377,748056.08808888565,807285.21992154897,1152444.5586060849,1155871.4923878019,814628.94766390906,701869.21491115098,588458.01177739643,532332.77082837524,553355.81018605165,555070.1144733337,556789.10788238654,714793.17648262891,775740.58202892996,837029.77715685393,1194206.3256792072,1197750.0658808583,844621.64428969286,727932.64887275314,610569.48810562585,552487.19172242587,574239.75771390938,576011.17813625629,577787.44251919829,741291.20202934509,804358.41547145951,867779.31234429823,1237391.4537536951,1241055.9667227473,875627.65614293388,754872.46454952098,633419.62197960983,573312.01558275404,595819.41008666705,597649.83234762435,{"$f":"GW52-GW70","v":599485.25846191053},768680.12463316484,833940.86126666109,899567.58902662131,1282048.2719901067,1285837.6581455336,907681.02494685224,782717.93105169805,657032.88234963967,594829.33037617197,618117.7322585514,620009.10359716439,621905.6438982205,796989.69413237285,864520.23212153825,932429.49717756931,1328226.7430475394,1332145.2413866315,940816.92805677454,811499.28675835254,681434.54011172662,617061.94293630728,641158.43842584337,643112.76959428447,645072.44021824934,826250.64538480912,896129.91484438826,966401.09045476373,1375978.5179880192,1380030.5107436539,975071.71601397381,841247.77107130352,706650.69402816775,640033.40198448347,664966.01609894843,666985.38340240112,669010.26621128432,856494.73053069587,928804.40570310922,1001519.6246709133,1425356.99301366,1429547.0104670166,1010482.9513275509,871995.65719485073,732708.29747051653,663768.02187176584,689565.75093197392,691652.29833267815,693744.54302383983,887754.75229740178,962579.34693297686,1037823.5975226248,1476417.3680972531,1480750.0935511095,1047089.4485239321,903776.28597383609,759635.18601038575,688290.90706406347,714983.7523329634,717139.69362038025,719301.51990229788,920064.59837918053,997491.56443065451,1075352.7896173424,{"$f":"JI52-JI70","v":1529216.707568923},1533696.9824868529,1084931.3155048094,936624.10082355805,787460.10588427167,713627.97739281401,741246.97987860523,743474.60090772132,745708.30074406147,953459.27692590037,1033579.1066723278,1114148.3068401781,1583814.0027235351,1588446.8320404838,1124049.9962556381,970574.68378609931,816212.74335935747,739805.99409442511,768383.27055794362,770684.93155778595,772992.87148186797,987974.95317588258,1070881.2848950652,1154252.6241037755,1640270.2365156813,1645060.7941255921,1164488.3149481444,1005664.792748712,845923.75502807507,766852.58666233276,796421.36687032797,798799.5048248258,801184.12832661136,1023648.987269001,1109438.714581701,1195709.6305256402,1698648.4504112084,1703602.0848375461,1206290.5214816397,1041932.3998609545,876624.79905999359,794796.28053618316,825390.94580355566,827848.07690695114,830311.90689476731,1060519.9732773337,1149293.3582908185,1238564.6760788346,1759013.8134665592,1764136.0537217688,1249502.3385093864,1079416.7311884644,908348.56744048547,823666.52565339161,855322.64871894743,857861.37090801133,860407.0122472716,1098627.7794917997,1190488.569874675,1282864.6197633254,1821433.6937094727,1826730.2553496179,1294171.0099976803,1118158.3076423605,{"$f":"LU52-LU70","v":941128.81922645704},853493.72588902898,886248.11217083351,888871.10773621593,891501.24986747163,1138013.5900043827,1233069.1401292761,1328657.8793468021,1885977.7318970405,1891454.5232780611,1340345.3513668347,1158198.987224495,975000.41485035094,884309.26941072708,918199.99968874967,920910.03796785721,923627.45760657988,1178719.9476267728,1277081.3439221517,1375994.4827252838,1952717.917729554,1958381.0464717904,1388075.801264785,1199582.0086300019,1009999.3515045182,916145.55997606763,951212.03455143957,954011.97470530542,956819.53862586757,1220790.7981874989,1322572.9888448226,1424926.12095544,2021728.6686011639,2027584.4482690245,1437414.4750256422,1242352.0362498499,1046162.7996390285,949036.04920069175,985319.03358261008,988211.82745928352,991112.49536567961,1264271.5362509054,1369593.4654383913,1475506.2030121596,2093086.9109709938,2099141.8679748545,1488415.2198671284,1286555.2066174182,1083529.1406069272,983015.26982615748,1020556.9419992282,1023545.6370863004,1026542.464572215,1309209.0523026653,1418193.7990421837,1527789.9123265792,2166872.1644410966,2173133.0451687528,1541133.6718825586,1332239.1763444548,1122138.0054919657,1018118.8700174161,1056962.8693440505,1060050.6118129855,{"$f":"OG52-OG70","v":1063146.7534139007},1355651.7814478728,1468426.7033169437,1581834.2651615404,2243166.62863043,2249640.4068156737,1595627.314884749,1379453.1715931688,1162030.3151548414,1054383.6487205967,1094575.1265349607,1097765.1643799976,1100963.8767201011,1403649.7536691688,1520346.6354956287,1637698.1708831727,2322055.2729369579,2328749.1572730746,1651955.5411610329,1428248.0391326074,1203248.3215350362,1091847.592112666,1133433.2640646333,1136728.9503390857,1140033.5953758212,1453254.6456937874,1574009.8534165421,1695442.4941891909,2403625.9292829554,2410547.3712892155,1710179.7142004129,1478676.2990289684,1245835.6502464153,1130549.9111754058,1173578.1113849808,1176982.9075378596,1180396.9559070424,1504519.8345199074,1629474.474395182,1755130.1193563456,2487969.3879417009,2495126.090091161,1770363.2334557844,1530792.1990209657,1289837.3445058661,1170531.0804270648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS52-QS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Working Capital"]
[null,null,"Revenues"]
[null,null,null,"Revenue Booked",null,null,"USD/Month",null,null,null,null,{"$f":"L52","v":0},{"$f":"M52","v":0},0,0,0,0,0,0,0,0,0,497605.36641994788,498923.44286819268,500245.01068859833,601884.0949550966,641195.78826496599,680711.51923130581,910019.48583837016,912429.98084640654,686135.14565052965,611513.42854276008,536491.57545922056,499490.32269536576,513761.22945249511,515228.87265882472,516700.70842865965,621812.09848649427,662562.68214005127,703541.01292804955,940734.39094514528,943421.75300884666,709587.59397224826,632546.35315859644,555059.15985711443,516884.43613328686,531652.30901711923,533171.06102627702,534694.15159961721,643465.91175715171,685635.58251315018,728040.93140707829,973494.26629719115,976275.21231729945,734298.07692433207,654573.9731577416,574388.38717669982,534884.27738723159,550166.42260929861,551738.06322015915,553314.19348016626,665873.79145768646,709511.96721456572,753394.02829994413,1007394.9625264278,1010272.7514448679,759869.0709294728,677368.6769293308,594390.73018519359,553510.94015584793,569325.26659442578,570951.63758508908,572582.65457120433,689061.99698978348,734219.81656126794,779630.01445676479,{"$f":"BY52","v":1042476.2072649008},1045454.2115120935,786330.54218759784,700957.17718740122,615089.62927797076,572786.25269893615,589151.29288614588,590834.30017228564,592522.11524474341,713057.70220529905,759788.08524907846,806779.63537012099,1078779.1116087728,1081860.8210557275,813713.50043332751,725367.1168821865,636509.34113227867,592732.80341760465,609667.73525736225,611409.35112573428,613155.9422054512,737889.0272508238,786246.73628417333,834874.70720515912,1116346.2182956969,1119535.2443437297,842050.03527574043,750627.10159440618,658674.96713321272,613373.96732522035,630898.63656748575,632700.90198721702,634508.31587368273,763585.07152118697,813626.77609620208,863948.15408439864,1155221.5515599058,1158521.6313727775,871373.35380362428,776766.73305764503,681612.48278959026,634733.93344017852,652868.87693784328,654733.90395220742,656604.25872209365,790175.94776053121,841960.2908741826,894034.0466709336,1195450.6687234419,1198865.6696068754,901717.81950028206,803816.6438481058,705348.7681741945,656837.73313259007,675604.20290825446,677534.17710973858,679469.66459903563,817692.81735090795,871280.48416774231,925167.64209524833,1237080.713583983,1240614.6375176897,933118.99251349492,831808.53328238882,{"$f":"EK52","v":729911.63942405954},679711.26945810427,699131.25760895095,701128.44070051238,703131.32907310361,846167.92682975437,901621.71579777601,957385.42527242785,1280160.471661834,1283817.4599893657,965613.67132783763,860775.20456536557,755329.88133771589,703381.34751324682,723477.61198319437,725544.34442871239,727616.98083439516,875634.64567904815,933019.54212212004,990725.15165819309,1324740.4273708244,1328524.7656527397,999239.93588817795,890750.60323168046,781633.28110759053,727875.70584784285,748671.79709718132,750810.5008642039,752955.31418927433,906127.50543041632,965510.75770342292,1025225.8914938564,1370872.823180106,1374788.9462161439,1034037.192224895,921769.85692592687,808852.6632270955,753223.04897133727,774743.33757509955,776956.51897310605,779176.02268672723,937682.24013203324,999133.43842804874,1060928.0755920538,1418611.7208361893,1422664.2178623341,1070046.2186331183,953869.31656812015,837019.92561331287,779453.08099110646,801722.78619851929,804013.03881601966,806309.83391571266,970335.82822472567,1033926.986126543,1097873.5427169062,1468013.0647169566,1472206.6847834822,1107309.2134600964,987086.59895270271,866168.07698760449,806596.54042218195,829641.75971066148,832011.76745457831,{"$f":"GW52","v":834388.54551428556},1004126.5358763608,1069932.1747479481,1136105.5886141337,1519134.7473918987,1523474.4049286982,1145869.8445567014,1021460.6308310071,896331.27555795421,834685.23620917718,858532.97586750565,860985.5161083967,863445.06243269064,1039093.9618252967,1107191.1981420768,1175669.0167485822,1572036.6774654032,1576527.4580411226,1185773.3004510177,1057031.6945288342,927544.86904837389,863752.0850026327,888430.29177915596,890968.23860596609,893513.43549409835,1075279.0837854501,1145747.7195057485,1216610.1908086173,1626780.8497825975,1631428.0160643246,1227066.3433039868,1093841.4751526045,959845.43612228089,893831.14973346202,919368.74358639354,921995.0711745501,924628.9012981673,1112724.3064673624,1185646.9225509239,1258977.0890389211,1683431.4180800216,1688240.4160005143,1269797.3637091646,1131933.1094394038,993270.82924839424,924957.67953070358,951384.58751891693,954102.37361571309,956827.92351419828,1151473.5112715352,1226935.5644547043,1302819.3604653529,1742054.7701662693,1747031.2353059473,1314016.4374008104,1171351.2363081714,1027860.2190593788,957168.15102935897,984515.34238338424,987327.77191473672,990148.23561227077,1191572.1077122793,1269662.0306532511,1348188.3830777798,{"$f":"JI52","v":1802719.6057207},1807869.3699118842,1359775.3839367628,1212142.0491712668,1063654.1402552244,990500.31111672125,1018799.833531043,1021710.2023338522,1024628.8850824333,1233067.0866323232,1313876.3915438284,1395137.3240390331,1865497.0168013833,1870826.1149625166,1407127.8274248699,1254353.3500677166,1100694.5391051485,1024993.2211672888,1054278.238356479,1057289.9570409621,1060310.2791937748,1276007.0752705624,1359630.4611614258,1443721.2019905848,1930460.5711566436,1935975.2483645063,1456129.2593641453,1298034.605681594,1139024.8226036979,1060687.3028181111,1090992.1333808049,1094108.7313273291,1097234.2323469946,1320442.3942474681,1406977.8578987163,1493996.9515279219,1997686.3984378092,2003393.1172460169,1506837.1036742809,1343237.005311152,1178689.9093386414,1097624.3853381928,1128984.5429744518,1132209.6724695547,1135444.015075966,1366425.1165349397,1455974.0673405146,1546023.4899212078,2067253.2794142242,2073158.7274265785,1559310.7839897336,1390013.5208566701,1219736.2821302793,1135847.7546474817,1168299.9897766795,1171637.4302931193,1174984.4047557185,1414009.1284797101,1506676.5072863591,1599861.7861593938,2139242.7382950443,2145353.8360026204,1613611.7932972414,1438418.9688972945,{"$f":"LU52","v":1262212.0425038429},1175402.2040428829,1208984.5468708752,1212438.2094967284,1215901.7380762566,1463250.1929518096,1559144.5950374277,1655574.9323987134,2213739.1382660354,2220063.0471571838,1669803.7659983784,1488510.0749296264,1306166.9670588323,1216334.0866907353,1251085.8917767932,1254659.8237987903,1258243.9653437163,1514206.0146920972,1613439.8170266293,1713228.2178992718,2290829.7803533087,2297373.9113060781,1727952.5524815905,1540345.5398433388,1351652.565801339,1258691.3699472763,1294653.362323005,1298351.751969476,1302060.7066724896,1566936.3079354365,1669625.8008734796,1772889.2055363876,2370605.005729869,2377377.027696684,1788126.2962911204,1593986.1087117204,1398722.1425077224,1302523.691570749,1339738.0144650382,1343565.1958140212,1347403.3101341669,1621502.8663887605,1727768.3899481948,1834627.8109763453,2453158.3015848473,2460166.1505796206,1850395.5139832259,1649494.6419777637,1447430.8571903692,1347882.4178910174,1386392.6821169537,1390353.1401752278,1394324.9119314419,1677969.635646035,1787935.7205323796,1898516.3846093325,2538586.4106795043,2545838.2990777097,1914833.1777633,1706936.1891192144,1497835.7907387454,1394820.7040048705,1434672.0390664851,1438770.4150254703,{"$f":"OG52","v":1442880.498667497},1736402.7881249774,1850198.3016667475,1964629.796335604,2626989.4447183744,2634493.8708809889,1981514.8010007204,1766378.0648789189,1549996.0118114925,1443393.5560675494,1484632.663046293,1488873.7597209818,1493126.9717838413,1796870.8006133577,1914629.0977794249,2033045.5233041989,2718471.0016684202,2726236.759901003,2050518.5267216433,1827889.9281497877,1603972.6460579536,1493657.895753497,1536333.1020364191,1540721.8894937094,1545123.2142421112,1859444.5345157441,1981303.6141916905,2103843.7407070585,2813138.2871636762,2821174.4780222611,2121925.2191834478,1891543.8636068362,1659828.9477502496,1545672.6269618704,1589833.9428756381,1594375.5642586686,1598930.1595279842,1924197.3188947425,2050299.9856013365,2177107.4157349281,2911102.2401376511,2919418.2810935285,2195818.558638141,1957414.4661819485,1717630.3739098541,1599498.7048449882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Revenue Months in Arrears",{"$f":"'InputC - Operations'!E37","v":2},null,{"$f":"'InputC - Operations'!G37","v":"Months"},null,null,null,null,{"$f":"$E$77","v":2},{"$f":"$E$77","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$E$77","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$E$77","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$E$77","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$E$77","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$E$77","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$E$77","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$E$77","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,null,"Revenues Collected",null,null,"USD/Month",null,null,null,null,{"$f":"OFFSET(L76,0,-L77)","v":0},{"$f":"OFFSET(M76,0,-M77)","v":0},0,0,0,0,0,0,0,0,0,0,0,497605.36641994788,498923.44286819268,500245.01068859833,601884.0949550966,641195.78826496599,680711.51923130581,910019.48583837016,912429.98084640654,686135.14565052965,611513.42854276008,536491.57545922056,499490.32269536576,513761.22945249511,515228.87265882472,516700.70842865965,621812.09848649427,662562.68214005127,703541.01292804955,940734.39094514528,943421.75300884666,709587.59397224826,632546.35315859644,555059.15985711443,516884.43613328686,531652.30901711923,533171.06102627702,534694.15159961721,643465.91175715171,685635.58251315018,728040.93140707829,973494.26629719115,976275.21231729945,734298.07692433207,654573.9731577416,574388.38717669982,534884.27738723159,550166.42260929861,551738.06322015915,553314.19348016626,665873.79145768646,709511.96721456572,753394.02829994413,1007394.9625264278,1010272.7514448679,759869.0709294728,677368.6769293308,594390.73018519359,553510.94015584793,569325.26659442578,570951.63758508908,572582.65457120433,689061.99698978348,{"$f":"OFFSET(BY76,0,-BY77)","v":734219.81656126794},779630.01445676479,1042476.2072649008,1045454.2115120935,786330.54218759784,700957.17718740122,615089.62927797076,572786.25269893615,589151.29288614588,590834.30017228564,592522.11524474341,713057.70220529905,759788.08524907846,806779.63537012099,1078779.1116087728,1081860.8210557275,813713.50043332751,725367.1168821865,636509.34113227867,592732.80341760465,609667.73525736225,611409.35112573428,613155.9422054512,737889.0272508238,786246.73628417333,834874.70720515912,1116346.2182956969,1119535.2443437297,842050.03527574043,750627.10159440618,658674.96713321272,613373.96732522035,630898.63656748575,632700.90198721702,634508.31587368273,763585.07152118697,813626.77609620208,863948.15408439864,1155221.5515599058,1158521.6313727775,871373.35380362428,776766.73305764503,681612.48278959026,634733.93344017852,652868.87693784328,654733.90395220742,656604.25872209365,790175.94776053121,841960.2908741826,894034.0466709336,1195450.6687234419,1198865.6696068754,901717.81950028206,803816.6438481058,705348.7681741945,656837.73313259007,675604.20290825446,677534.17710973858,679469.66459903563,817692.81735090795,871280.48416774231,925167.64209524833,1237080.713583983,1240614.6375176897,{"$f":"OFFSET(EK76,0,-EK77)","v":933118.99251349492},831808.53328238882,729911.63942405954,679711.26945810427,699131.25760895095,701128.44070051238,703131.32907310361,846167.92682975437,901621.71579777601,957385.42527242785,1280160.471661834,1283817.4599893657,965613.67132783763,860775.20456536557,755329.88133771589,703381.34751324682,723477.61198319437,725544.34442871239,727616.98083439516,875634.64567904815,933019.54212212004,990725.15165819309,1324740.4273708244,1328524.7656527397,999239.93588817795,890750.60323168046,781633.28110759053,727875.70584784285,748671.79709718132,750810.5008642039,752955.31418927433,906127.50543041632,965510.75770342292,1025225.8914938564,1370872.823180106,1374788.9462161439,1034037.192224895,921769.85692592687,808852.6632270955,753223.04897133727,774743.33757509955,776956.51897310605,779176.02268672723,937682.24013203324,999133.43842804874,1060928.0755920538,1418611.7208361893,1422664.2178623341,1070046.2186331183,953869.31656812015,837019.92561331287,779453.08099110646,801722.78619851929,804013.03881601966,806309.83391571266,970335.82822472567,1033926.986126543,1097873.5427169062,1468013.0647169566,1472206.6847834822,1107309.2134600964,987086.59895270271,866168.07698760449,806596.54042218195,{"$f":"OFFSET(GW76,0,-GW77)","v":829641.75971066148},832011.76745457831,834388.54551428556,1004126.5358763608,1069932.1747479481,1136105.5886141337,1519134.7473918987,1523474.4049286982,1145869.8445567014,1021460.6308310071,896331.27555795421,834685.23620917718,858532.97586750565,860985.5161083967,863445.06243269064,1039093.9618252967,1107191.1981420768,1175669.0167485822,1572036.6774654032,1576527.4580411226,1185773.3004510177,1057031.6945288342,927544.86904837389,863752.0850026327,888430.29177915596,890968.23860596609,893513.43549409835,1075279.0837854501,1145747.7195057485,1216610.1908086173,1626780.8497825975,1631428.0160643246,1227066.3433039868,1093841.4751526045,959845.43612228089,893831.14973346202,919368.74358639354,921995.0711745501,924628.9012981673,1112724.3064673624,1185646.9225509239,1258977.0890389211,1683431.4180800216,1688240.4160005143,1269797.3637091646,1131933.1094394038,993270.82924839424,924957.67953070358,951384.58751891693,954102.37361571309,956827.92351419828,1151473.5112715352,1226935.5644547043,1302819.3604653529,1742054.7701662693,1747031.2353059473,1314016.4374008104,1171351.2363081714,1027860.2190593788,957168.15102935897,984515.34238338424,987327.77191473672,990148.23561227077,1191572.1077122793,{"$f":"OFFSET(JI76,0,-JI77)","v":1269662.0306532511},1348188.3830777798,1802719.6057207,1807869.3699118842,1359775.3839367628,1212142.0491712668,1063654.1402552244,990500.31111672125,1018799.833531043,1021710.2023338522,1024628.8850824333,1233067.0866323232,1313876.3915438284,1395137.3240390331,1865497.0168013833,1870826.1149625166,1407127.8274248699,1254353.3500677166,1100694.5391051485,1024993.2211672888,1054278.238356479,1057289.9570409621,1060310.2791937748,1276007.0752705624,1359630.4611614258,1443721.2019905848,1930460.5711566436,1935975.2483645063,1456129.2593641453,1298034.605681594,1139024.8226036979,1060687.3028181111,1090992.1333808049,1094108.7313273291,1097234.2323469946,1320442.3942474681,1406977.8578987163,1493996.9515279219,1997686.3984378092,2003393.1172460169,1506837.1036742809,1343237.005311152,1178689.9093386414,1097624.3853381928,1128984.5429744518,1132209.6724695547,1135444.015075966,1366425.1165349397,1455974.0673405146,1546023.4899212078,2067253.2794142242,2073158.7274265785,1559310.7839897336,1390013.5208566701,1219736.2821302793,1135847.7546474817,1168299.9897766795,1171637.4302931193,1174984.4047557185,1414009.1284797101,1506676.5072863591,1599861.7861593938,2139242.7382950443,2145353.8360026204,{"$f":"OFFSET(LU76,0,-LU77)","v":1613611.7932972414},1438418.9688972945,1262212.0425038429,1175402.2040428829,1208984.5468708752,1212438.2094967284,1215901.7380762566,1463250.1929518096,1559144.5950374277,1655574.9323987134,2213739.1382660354,2220063.0471571838,1669803.7659983784,1488510.0749296264,1306166.9670588323,1216334.0866907353,1251085.8917767932,1254659.8237987903,1258243.9653437163,1514206.0146920972,1613439.8170266293,1713228.2178992718,2290829.7803533087,2297373.9113060781,1727952.5524815905,1540345.5398433388,1351652.565801339,1258691.3699472763,1294653.362323005,1298351.751969476,1302060.7066724896,1566936.3079354365,1669625.8008734796,1772889.2055363876,2370605.005729869,2377377.027696684,1788126.2962911204,1593986.1087117204,1398722.1425077224,1302523.691570749,1339738.0144650382,1343565.1958140212,1347403.3101341669,1621502.8663887605,1727768.3899481948,1834627.8109763453,2453158.3015848473,2460166.1505796206,1850395.5139832259,1649494.6419777637,1447430.8571903692,1347882.4178910174,1386392.6821169537,1390353.1401752278,1394324.9119314419,1677969.635646035,1787935.7205323796,1898516.3846093325,2538586.4106795043,2545838.2990777097,1914833.1777633,1706936.1891192144,1497835.7907387454,1394820.7040048705,{"$f":"OFFSET(OG76,0,-OG77)","v":1434672.0390664851},1438770.4150254703,1442880.498667497,1736402.7881249774,1850198.3016667475,1964629.796335604,2626989.4447183744,2634493.8708809889,1981514.8010007204,1766378.0648789189,1549996.0118114925,1443393.5560675494,1484632.663046293,1488873.7597209818,1493126.9717838413,1796870.8006133577,1914629.0977794249,2033045.5233041989,2718471.0016684202,2726236.759901003,2050518.5267216433,1827889.9281497877,1603972.6460579536,1493657.895753497,1536333.1020364191,1540721.8894937094,1545123.2142421112,1859444.5345157441,1981303.6141916905,2103843.7407070585,2813138.2871636762,2821174.4780222611,2121925.2191834478,1891543.8636068362,1659828.9477502496,1545672.6269618704,1589833.9428756381,1594375.5642586686,1598930.1595279842,1924197.3188947425,2050299.9856013365,2177107.4157349281,2911102.2401376511,2919418.2810935285,2195818.558638141,1957414.4661819485,1717630.3739098541,1599498.7048449882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(QS76,0,-QS77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"A/R Balance - BF",null,null,"USD",null,null,null,null,{"$f":"K83","v":0},{"$f":"L83","v":0},0,0,0,0,0,0,0,0,0,0,497605.36641994788,996528.80928814062,999168.45355679095,1102129.1056436948,1243079.8832200626,1321907.307496272,1590731.0050696763,1822449.4666847768,1598565.1264969364,1297648.57419329,1148005.0040019806,1035981.8981545862,1013251.5521478608,1028990.1021113197,1031929.5810874841,1138512.8069151535,1284374.780626545,1366103.6950681002,1644275.403873194,1884156.1439539911,1653009.3469810938,1342133.9471308435,1187605.5130157096,1071943.5959904001,1048536.7451504049,1064823.3700433951,1067865.2126258931,1178160.0633567679,1329101.494270301,1413676.5139202275,1701535.1977042682,1949769.4786144895,1710573.2892416304,1388872.0500820721,1228962.3603344401,1109272.6645639301,1085050.6999965287,1101904.4858294562,1105052.2567003239,1219187.9849378513,1375385.7586722509,1462905.9955145083,1760788.9908263702,2017667.713971294,1770141.822374339,1437237.7478588019,1271759.4071145225,1147901.6703410395,1122836.2067502718,1140276.904179513,1143534.2921562917,1261644.6515609859,1423281.8135510497,{"$f":"BX83","v":1513849.8310180311},1822106.2217216638,2087930.4187769927,1831784.7536996896,1487287.7193749975,1316046.8064653703,1187875.8819769053,1161937.5455850805,1179985.5930584301,1183356.4154170277,1305579.817450041,1472845.787454376,1566567.7206191979,1885558.746978892,2160639.9326644987,1895574.3214890535,1539080.6173155126,1361876.4580144635,1229242.1445498816,1202400.538674965,1221077.0863830948,1224565.2933311837,1351044.9694562731,1524135.763534995,1621121.4434893306,1951220.9255008542,2235881.4626394245,1961585.2796194681,1592677.1368701449,1409302.0687276172,1272048.9344584313,1244272.6038927045,1263599.538554701,1267209.217860898,1398093.3873948678,1577211.8476173871,1677574.9301805987,2019169.7056443025,2313743.1829326814,2029894.9851764,1648140.0868612675,1458379.2158472333,1316346.4162297668,1287602.8103780199,1307602.7808900489,1311338.1626742994,1446780.2064826232,1632136.2386347123,1735994.3375451146,2089484.7153943735,2394316.338330315,2100583.4891071552,1705534.4633483856,1509165.4120222982,1362186.5013067825,1332441.9360408424,1353138.3800179909,1357003.8417087721,1497162.4819499415,1688973.3015186482,1796448.1262629887,2162248.3556792289,2477695.3511016704,2173733.6300311824,{"$f":"EJ83","v":1764927.5257958816},1561720.1727064461,1409622.9088821616,1378842.5270670531,1400259.6983094611,1404259.7697736137,1549299.2559028557,1747789.6426275279,1859007.1410702015,2237545.8969342597,2563977.9316511974,2249431.1313172011,1826388.8758932012,1616105.0859030792,1458711.2288509605,1426858.959496439,1449021.9564119047,1453161.3252631053,1603251.6265134411,1808654.187801166,1923744.6937803109,2315465.5790290153,2653265.1930235615,2327764.7015409148,1889990.5391198557,1672383.8843392681,1509508.9869554304,1476547.5029450213,1499482.2979613824,1503765.8150534756,1659082.8196196877,1871638.2631338364,1990736.6491972767,2396098.7146739597,2745661.7693962469,2408826.138441036,1955807.0491508187,1730622.5201530191,1562075.7121984295,1527966.3865464337,1551699.8565482022,1556132.5416598301,1716858.2628187574,1936815.6785600791,2060061.5140200998,2479539.7964282399,2841275.93869852,2492710.4364954485,2023915.5352012347,1790889.2421814294,1616473.0066044156,1581175.867189622,1605735.8250145349,1610322.8727317285,1776645.6621404344,2004262.8143512649,2131800.5288434452,2565886.6074338588,2940219.7495004348,2579515.8982435744,2094395.8124127949,1853254.6759403029,1672764.617409782,1636238.300132839,{"$f":"GV83","v":1661653.5271652355},1666400.3129688594,1838515.0813906419,2074058.7106243046,2206037.7633620775,2655240.3360060281,3042609.1523205927,2669344.2494853954,2167330.4753877046,1917791.9063889575,1731016.5117671273,1693218.2120766784,1719518.4919758982,1724430.5785410833,1902539.0242579833,2146285.1599673694,2282860.2148906547,2747705.6942139808,3148564.135506521,2762300.7584921354,2242804.9949798468,1984576.5635772028,1791296.9540510012,1752182.3767817835,1779398.530385117,1784481.6741000596,1968792.5192795435,2221026.8032911937,2362357.9103143606,2843391.0405912092,3258208.8658469161,2858494.3593683057,2320907.8184565855,2053686.9112748797,1853676.5858557371,1813199.8933198494,1841363.8147609378,1846623.9724727115,2037353.207765524,2298371.2290182807,2444624.0115898391,2942408.5071189366,3371671.8340805299,2958037.7797096726,2401730.473148562,2125203.938687792,1918228.5087790918,1876342.2670496143,1905486.9611346237,1910930.2971299053,2108301.4347857274,2378409.0757262334,2529754.9249200514,3044874.1306316163,3489086.0054722107,3061047.6727067521,2485367.6737089762,2199211.4553675447,1985028.3700887323,1941683.4934127377,1971843.1142981155,1977476.0075270021,2181720.3433245444,2461234.1383655244,{"$f":"JH83","v":2617850.4137310246},3150907.988798473,3610588.9756325772,3167644.7538486402,2571917.4331080234,2275796.189426485,2054154.4513719392,2009300.144647758,2040510.0358648889,2046339.0874162791,2257695.9717147504,2546943.4781761453,2709013.715582855,3260634.34084041,3736323.1317638936,3277953.9423873797,2661481.1774925794,2355047.8891728581,2125687.7602724303,2079271.4595237607,2111568.1953974338,2117600.2362347296,2336317.3544643298,2635637.5364319808,2803351.6631520032,3374181.7731472212,3866435.8195211431,3392104.5077286456,2754163.8650457337,2437059.4282852863,2199712.1254218034,2151679.4361989107,2185100.8647081284,2191342.963674318,2417676.6265944568,2727420.2521461789,2900974.8094266322,3491683.3499657246,4001079.51568382,3510230.2209202917,2850074.1089854268,2521926.9146497874,2276314.2946768282,2226608.9283126383,2261194.2154440004,2267653.6875455147,2501869.1316109002,2822399.183875449,3001997.5572617166,3613276.7693354264,4140412.0068407971,3632469.5114163058,2949324.3048463976,2609749.8029869436,2355584.0367777552,2304147.744424155,2339937.4200697928,2346621.835048832,2588993.5332354223,2920685.6357660629,3106538.2934457473,3739104.524454433,4284596.5742976591,3758965.6292998563,{"$f":"LT83","v":3052030.7621945306},2700631.0114011317,2437614.2465467202,2384386.7509137522,2421422.7563675977,2428339.9475729791,2679151.9310280606,3022394.7879892318,3214719.5274361353,3869314.070664743,4433802.1854232131,3889866.8131555561,3158313.840927999,2794677.0419884529,2522501.0537495613,2467419.9784675222,2505745.7155755777,2512903.7891425011,2772449.9800358079,3127645.8317187205,3326668.0349258957,4004057.9982525753,4588203.6916593816,4025326.4637876637,3268298.0923249242,2891998.1056446722,2610343.9357486097,2553344.7322702752,2593005.1142924754,2600412.4586419603,2868997.0146079203,3236562.1088089105,3442515.0064098621,4143494.2112662513,4747982.0334265474,4165503.3239877988,3382112.4050028352,2992708.2512194375,2701245.8340784656,2642261.7060357817,2683303.2102790535,2690968.5059481822,2968906.1765229218,3349271.2563369498,3562396.2009245344,4287786.1125611868,4913324.4521644618,4310561.66456284,3499890.1559609831,3096925.4991681264,2795313.2750813803,2734275.1000079648,2776745.8222921751,2784678.0521066636,3072294.5475774705,3465905.3561784085,3686452.1051417058,4437102.795288831,5084424.7097572088,4460671.4768410046,3621769.3668825091,3204771.9798579542,2892656.4947436107,2829492.7430713503,{"$f":"OF83","v":2873442.4540919494},2881650.9136929614,3179283.2867924687,3586601.0897917189,3814828.0980023453,4591619.2410539724,5261483.3155993577,4616008.6718817037,3747892.8658796339,3316374.0766904061,2993389.5678790361,2928026.2191138365,2973506.4227672685,2982000.7315048166,3289997.7723971922,3711499.898392776,3947674.6210836172,4751516.524972612,5444707.7615694162,4776755.2866226397,3878408.4548714245,3431862.5742077343,3097630.5418114439,3029990.9977899096,3077054.9915301222,3085845.1037358139,3404567.7487578485,3840748.148707428,4085147.3548987424,4916982.0278707277,5634312.7651859298,4943099.6972057018,4013469.0827902774,3551372.8113570791,3205501.574712113,3135506.5698375013,3184209.5071342997,3193305.723786646,3523127.47842272,3974497.3044960722,4227407.4013362583,5088209.6558725731,5830520.5212311735,5115236.8397316635,4153233.0248200838,3675044.8400917971,3317129.0787548367,1599498.7048449826,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,{"$f":"QR83","v":-5.5879354476928711E-9},-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9]
[null,null,null,"Add: Revenues Booked",null,null,"USD",null,null,null,null,{"$f":"L76","v":0},{"$f":"M76","v":0},0,0,0,0,0,0,0,0,0,497605.36641994788,498923.44286819268,500245.01068859833,601884.0949550966,641195.78826496599,680711.51923130581,910019.48583837016,912429.98084640654,686135.14565052965,611513.42854276008,536491.57545922056,499490.32269536576,513761.22945249511,515228.87265882472,516700.70842865965,621812.09848649427,662562.68214005127,703541.01292804955,940734.39094514528,943421.75300884666,709587.59397224826,632546.35315859644,555059.15985711443,516884.43613328686,531652.30901711923,533171.06102627702,534694.15159961721,643465.91175715171,685635.58251315018,728040.93140707829,973494.26629719115,976275.21231729945,734298.07692433207,654573.9731577416,574388.38717669982,534884.27738723159,550166.42260929861,551738.06322015915,553314.19348016626,665873.79145768646,709511.96721456572,753394.02829994413,1007394.9625264278,1010272.7514448679,759869.0709294728,677368.6769293308,594390.73018519359,553510.94015584793,569325.26659442578,570951.63758508908,572582.65457120433,689061.99698978348,734219.81656126794,779630.01445676479,{"$f":"BY76","v":1042476.2072649008},1045454.2115120935,786330.54218759784,700957.17718740122,615089.62927797076,572786.25269893615,589151.29288614588,590834.30017228564,592522.11524474341,713057.70220529905,759788.08524907846,806779.63537012099,1078779.1116087728,1081860.8210557275,813713.50043332751,725367.1168821865,636509.34113227867,592732.80341760465,609667.73525736225,611409.35112573428,613155.9422054512,737889.0272508238,786246.73628417333,834874.70720515912,1116346.2182956969,1119535.2443437297,842050.03527574043,750627.10159440618,658674.96713321272,613373.96732522035,630898.63656748575,632700.90198721702,634508.31587368273,763585.07152118697,813626.77609620208,863948.15408439864,1155221.5515599058,1158521.6313727775,871373.35380362428,776766.73305764503,681612.48278959026,634733.93344017852,652868.87693784328,654733.90395220742,656604.25872209365,790175.94776053121,841960.2908741826,894034.0466709336,1195450.6687234419,1198865.6696068754,901717.81950028206,803816.6438481058,705348.7681741945,656837.73313259007,675604.20290825446,677534.17710973858,679469.66459903563,817692.81735090795,871280.48416774231,925167.64209524833,1237080.713583983,1240614.6375176897,933118.99251349492,831808.53328238882,{"$f":"EK76","v":729911.63942405954},679711.26945810427,699131.25760895095,701128.44070051238,703131.32907310361,846167.92682975437,901621.71579777601,957385.42527242785,1280160.471661834,1283817.4599893657,965613.67132783763,860775.20456536557,755329.88133771589,703381.34751324682,723477.61198319437,725544.34442871239,727616.98083439516,875634.64567904815,933019.54212212004,990725.15165819309,1324740.4273708244,1328524.7656527397,999239.93588817795,890750.60323168046,781633.28110759053,727875.70584784285,748671.79709718132,750810.5008642039,752955.31418927433,906127.50543041632,965510.75770342292,1025225.8914938564,1370872.823180106,1374788.9462161439,1034037.192224895,921769.85692592687,808852.6632270955,753223.04897133727,774743.33757509955,776956.51897310605,779176.02268672723,937682.24013203324,999133.43842804874,1060928.0755920538,1418611.7208361893,1422664.2178623341,1070046.2186331183,953869.31656812015,837019.92561331287,779453.08099110646,801722.78619851929,804013.03881601966,806309.83391571266,970335.82822472567,1033926.986126543,1097873.5427169062,1468013.0647169566,1472206.6847834822,1107309.2134600964,987086.59895270271,866168.07698760449,806596.54042218195,829641.75971066148,832011.76745457831,{"$f":"GW76","v":834388.54551428556},1004126.5358763608,1069932.1747479481,1136105.5886141337,1519134.7473918987,1523474.4049286982,1145869.8445567014,1021460.6308310071,896331.27555795421,834685.23620917718,858532.97586750565,860985.5161083967,863445.06243269064,1039093.9618252967,1107191.1981420768,1175669.0167485822,1572036.6774654032,1576527.4580411226,1185773.3004510177,1057031.6945288342,927544.86904837389,863752.0850026327,888430.29177915596,890968.23860596609,893513.43549409835,1075279.0837854501,1145747.7195057485,1216610.1908086173,1626780.8497825975,1631428.0160643246,1227066.3433039868,1093841.4751526045,959845.43612228089,893831.14973346202,919368.74358639354,921995.0711745501,924628.9012981673,1112724.3064673624,1185646.9225509239,1258977.0890389211,1683431.4180800216,1688240.4160005143,1269797.3637091646,1131933.1094394038,993270.82924839424,924957.67953070358,951384.58751891693,954102.37361571309,956827.92351419828,1151473.5112715352,1226935.5644547043,1302819.3604653529,1742054.7701662693,1747031.2353059473,1314016.4374008104,1171351.2363081714,1027860.2190593788,957168.15102935897,984515.34238338424,987327.77191473672,990148.23561227077,1191572.1077122793,1269662.0306532511,1348188.3830777798,{"$f":"JI76","v":1802719.6057207},1807869.3699118842,1359775.3839367628,1212142.0491712668,1063654.1402552244,990500.31111672125,1018799.833531043,1021710.2023338522,1024628.8850824333,1233067.0866323232,1313876.3915438284,1395137.3240390331,1865497.0168013833,1870826.1149625166,1407127.8274248699,1254353.3500677166,1100694.5391051485,1024993.2211672888,1054278.238356479,1057289.9570409621,1060310.2791937748,1276007.0752705624,1359630.4611614258,1443721.2019905848,1930460.5711566436,1935975.2483645063,1456129.2593641453,1298034.605681594,1139024.8226036979,1060687.3028181111,1090992.1333808049,1094108.7313273291,1097234.2323469946,1320442.3942474681,1406977.8578987163,1493996.9515279219,1997686.3984378092,2003393.1172460169,1506837.1036742809,1343237.005311152,1178689.9093386414,1097624.3853381928,1128984.5429744518,1132209.6724695547,1135444.015075966,1366425.1165349397,1455974.0673405146,1546023.4899212078,2067253.2794142242,2073158.7274265785,1559310.7839897336,1390013.5208566701,1219736.2821302793,1135847.7546474817,1168299.9897766795,1171637.4302931193,1174984.4047557185,1414009.1284797101,1506676.5072863591,1599861.7861593938,2139242.7382950443,2145353.8360026204,1613611.7932972414,1438418.9688972945,{"$f":"LU76","v":1262212.0425038429},1175402.2040428829,1208984.5468708752,1212438.2094967284,1215901.7380762566,1463250.1929518096,1559144.5950374277,1655574.9323987134,2213739.1382660354,2220063.0471571838,1669803.7659983784,1488510.0749296264,1306166.9670588323,1216334.0866907353,1251085.8917767932,1254659.8237987903,1258243.9653437163,1514206.0146920972,1613439.8170266293,1713228.2178992718,2290829.7803533087,2297373.9113060781,1727952.5524815905,1540345.5398433388,1351652.565801339,1258691.3699472763,1294653.362323005,1298351.751969476,1302060.7066724896,1566936.3079354365,1669625.8008734796,1772889.2055363876,2370605.005729869,2377377.027696684,1788126.2962911204,1593986.1087117204,1398722.1425077224,1302523.691570749,1339738.0144650382,1343565.1958140212,1347403.3101341669,1621502.8663887605,1727768.3899481948,1834627.8109763453,2453158.3015848473,2460166.1505796206,1850395.5139832259,1649494.6419777637,1447430.8571903692,1347882.4178910174,1386392.6821169537,1390353.1401752278,1394324.9119314419,1677969.635646035,1787935.7205323796,1898516.3846093325,2538586.4106795043,2545838.2990777097,1914833.1777633,1706936.1891192144,1497835.7907387454,1394820.7040048705,1434672.0390664851,1438770.4150254703,{"$f":"OG76","v":1442880.498667497},1736402.7881249774,1850198.3016667475,1964629.796335604,2626989.4447183744,2634493.8708809889,1981514.8010007204,1766378.0648789189,1549996.0118114925,1443393.5560675494,1484632.663046293,1488873.7597209818,1493126.9717838413,1796870.8006133577,1914629.0977794249,2033045.5233041989,2718471.0016684202,2726236.759901003,2050518.5267216433,1827889.9281497877,1603972.6460579536,1493657.895753497,1536333.1020364191,1540721.8894937094,1545123.2142421112,1859444.5345157441,1981303.6141916905,2103843.7407070585,2813138.2871636762,2821174.4780222611,2121925.2191834478,1891543.8636068362,1659828.9477502496,1545672.6269618704,1589833.9428756381,1594375.5642586686,1598930.1595279842,1924197.3188947425,2050299.9856013365,2177107.4157349281,2911102.2401376511,2919418.2810935285,2195818.558638141,1957414.4661819485,1717630.3739098541,1599498.7048449882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Revenues Collected",null,null,"USD",null,null,null,null,{"$f":"L78","v":0},{"$f":"M78","v":0},0,0,0,0,0,0,0,0,0,0,0,497605.36641994788,498923.44286819268,500245.01068859833,601884.0949550966,641195.78826496599,680711.51923130581,910019.48583837016,912429.98084640654,686135.14565052965,611513.42854276008,536491.57545922056,499490.32269536576,513761.22945249511,515228.87265882472,516700.70842865965,621812.09848649427,662562.68214005127,703541.01292804955,940734.39094514528,943421.75300884666,709587.59397224826,632546.35315859644,555059.15985711443,516884.43613328686,531652.30901711923,533171.06102627702,534694.15159961721,643465.91175715171,685635.58251315018,728040.93140707829,973494.26629719115,976275.21231729945,734298.07692433207,654573.9731577416,574388.38717669982,534884.27738723159,550166.42260929861,551738.06322015915,553314.19348016626,665873.79145768646,709511.96721456572,753394.02829994413,1007394.9625264278,1010272.7514448679,759869.0709294728,677368.6769293308,594390.73018519359,553510.94015584793,569325.26659442578,570951.63758508908,572582.65457120433,689061.99698978348,{"$f":"BY78","v":734219.81656126794},779630.01445676479,1042476.2072649008,1045454.2115120935,786330.54218759784,700957.17718740122,615089.62927797076,572786.25269893615,589151.29288614588,590834.30017228564,592522.11524474341,713057.70220529905,759788.08524907846,806779.63537012099,1078779.1116087728,1081860.8210557275,813713.50043332751,725367.1168821865,636509.34113227867,592732.80341760465,609667.73525736225,611409.35112573428,613155.9422054512,737889.0272508238,786246.73628417333,834874.70720515912,1116346.2182956969,1119535.2443437297,842050.03527574043,750627.10159440618,658674.96713321272,613373.96732522035,630898.63656748575,632700.90198721702,634508.31587368273,763585.07152118697,813626.77609620208,863948.15408439864,1155221.5515599058,1158521.6313727775,871373.35380362428,776766.73305764503,681612.48278959026,634733.93344017852,652868.87693784328,654733.90395220742,656604.25872209365,790175.94776053121,841960.2908741826,894034.0466709336,1195450.6687234419,1198865.6696068754,901717.81950028206,803816.6438481058,705348.7681741945,656837.73313259007,675604.20290825446,677534.17710973858,679469.66459903563,817692.81735090795,871280.48416774231,925167.64209524833,1237080.713583983,1240614.6375176897,{"$f":"EK78","v":933118.99251349492},831808.53328238882,729911.63942405954,679711.26945810427,699131.25760895095,701128.44070051238,703131.32907310361,846167.92682975437,901621.71579777601,957385.42527242785,1280160.471661834,1283817.4599893657,965613.67132783763,860775.20456536557,755329.88133771589,703381.34751324682,723477.61198319437,725544.34442871239,727616.98083439516,875634.64567904815,933019.54212212004,990725.15165819309,1324740.4273708244,1328524.7656527397,999239.93588817795,890750.60323168046,781633.28110759053,727875.70584784285,748671.79709718132,750810.5008642039,752955.31418927433,906127.50543041632,965510.75770342292,1025225.8914938564,1370872.823180106,1374788.9462161439,1034037.192224895,921769.85692592687,808852.6632270955,753223.04897133727,774743.33757509955,776956.51897310605,779176.02268672723,937682.24013203324,999133.43842804874,1060928.0755920538,1418611.7208361893,1422664.2178623341,1070046.2186331183,953869.31656812015,837019.92561331287,779453.08099110646,801722.78619851929,804013.03881601966,806309.83391571266,970335.82822472567,1033926.986126543,1097873.5427169062,1468013.0647169566,1472206.6847834822,1107309.2134600964,987086.59895270271,866168.07698760449,806596.54042218195,{"$f":"GW78","v":829641.75971066148},832011.76745457831,834388.54551428556,1004126.5358763608,1069932.1747479481,1136105.5886141337,1519134.7473918987,1523474.4049286982,1145869.8445567014,1021460.6308310071,896331.27555795421,834685.23620917718,858532.97586750565,860985.5161083967,863445.06243269064,1039093.9618252967,1107191.1981420768,1175669.0167485822,1572036.6774654032,1576527.4580411226,1185773.3004510177,1057031.6945288342,927544.86904837389,863752.0850026327,888430.29177915596,890968.23860596609,893513.43549409835,1075279.0837854501,1145747.7195057485,1216610.1908086173,1626780.8497825975,1631428.0160643246,1227066.3433039868,1093841.4751526045,959845.43612228089,893831.14973346202,919368.74358639354,921995.0711745501,924628.9012981673,1112724.3064673624,1185646.9225509239,1258977.0890389211,1683431.4180800216,1688240.4160005143,1269797.3637091646,1131933.1094394038,993270.82924839424,924957.67953070358,951384.58751891693,954102.37361571309,956827.92351419828,1151473.5112715352,1226935.5644547043,1302819.3604653529,1742054.7701662693,1747031.2353059473,1314016.4374008104,1171351.2363081714,1027860.2190593788,957168.15102935897,984515.34238338424,987327.77191473672,990148.23561227077,1191572.1077122793,{"$f":"JI78","v":1269662.0306532511},1348188.3830777798,1802719.6057207,1807869.3699118842,1359775.3839367628,1212142.0491712668,1063654.1402552244,990500.31111672125,1018799.833531043,1021710.2023338522,1024628.8850824333,1233067.0866323232,1313876.3915438284,1395137.3240390331,1865497.0168013833,1870826.1149625166,1407127.8274248699,1254353.3500677166,1100694.5391051485,1024993.2211672888,1054278.238356479,1057289.9570409621,1060310.2791937748,1276007.0752705624,1359630.4611614258,1443721.2019905848,1930460.5711566436,1935975.2483645063,1456129.2593641453,1298034.605681594,1139024.8226036979,1060687.3028181111,1090992.1333808049,1094108.7313273291,1097234.2323469946,1320442.3942474681,1406977.8578987163,1493996.9515279219,1997686.3984378092,2003393.1172460169,1506837.1036742809,1343237.005311152,1178689.9093386414,1097624.3853381928,1128984.5429744518,1132209.6724695547,1135444.015075966,1366425.1165349397,1455974.0673405146,1546023.4899212078,2067253.2794142242,2073158.7274265785,1559310.7839897336,1390013.5208566701,1219736.2821302793,1135847.7546474817,1168299.9897766795,1171637.4302931193,1174984.4047557185,1414009.1284797101,1506676.5072863591,1599861.7861593938,2139242.7382950443,2145353.8360026204,{"$f":"LU78","v":1613611.7932972414},1438418.9688972945,1262212.0425038429,1175402.2040428829,1208984.5468708752,1212438.2094967284,1215901.7380762566,1463250.1929518096,1559144.5950374277,1655574.9323987134,2213739.1382660354,2220063.0471571838,1669803.7659983784,1488510.0749296264,1306166.9670588323,1216334.0866907353,1251085.8917767932,1254659.8237987903,1258243.9653437163,1514206.0146920972,1613439.8170266293,1713228.2178992718,2290829.7803533087,2297373.9113060781,1727952.5524815905,1540345.5398433388,1351652.565801339,1258691.3699472763,1294653.362323005,1298351.751969476,1302060.7066724896,1566936.3079354365,1669625.8008734796,1772889.2055363876,2370605.005729869,2377377.027696684,1788126.2962911204,1593986.1087117204,1398722.1425077224,1302523.691570749,1339738.0144650382,1343565.1958140212,1347403.3101341669,1621502.8663887605,1727768.3899481948,1834627.8109763453,2453158.3015848473,2460166.1505796206,1850395.5139832259,1649494.6419777637,1447430.8571903692,1347882.4178910174,1386392.6821169537,1390353.1401752278,1394324.9119314419,1677969.635646035,1787935.7205323796,1898516.3846093325,2538586.4106795043,2545838.2990777097,1914833.1777633,1706936.1891192144,1497835.7907387454,1394820.7040048705,{"$f":"OG78","v":1434672.0390664851},1438770.4150254703,1442880.498667497,1736402.7881249774,1850198.3016667475,1964629.796335604,2626989.4447183744,2634493.8708809889,1981514.8010007204,1766378.0648789189,1549996.0118114925,1443393.5560675494,1484632.663046293,1488873.7597209818,1493126.9717838413,1796870.8006133577,1914629.0977794249,2033045.5233041989,2718471.0016684202,2726236.759901003,2050518.5267216433,1827889.9281497877,1603972.6460579536,1493657.895753497,1536333.1020364191,1540721.8894937094,1545123.2142421112,1859444.5345157441,1981303.6141916905,2103843.7407070585,2813138.2871636762,2821174.4780222611,2121925.2191834478,1891543.8636068362,1659828.9477502496,1545672.6269618704,1589833.9428756381,1594375.5642586686,1598930.1595279842,1924197.3188947425,2050299.9856013365,2177107.4157349281,2911102.2401376511,2919418.2810935285,2195818.558638141,1957414.4661819485,1717630.3739098541,1599498.7048449882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"A/R Balance - CF",null,null,"USD",null,null,null,null,{"$f":"L80+L81-L82","v":0},{"$f":"M80+M81-M82","v":0},0,0,0,0,0,0,0,0,0,497605.36641994788,996528.80928814062,999168.45355679095,1102129.1056436948,1243079.8832200626,1321907.307496272,1590731.0050696763,1822449.4666847768,1598565.1264969364,1297648.57419329,1148005.0040019806,1035981.8981545862,1013251.5521478608,1028990.1021113197,1031929.5810874841,1138512.8069151535,1284374.780626545,1366103.6950681002,1644275.403873194,1884156.1439539911,1653009.3469810938,1342133.9471308435,1187605.5130157096,1071943.5959904001,1048536.7451504049,1064823.3700433951,1067865.2126258931,1178160.0633567679,1329101.494270301,1413676.5139202275,1701535.1977042682,1949769.4786144895,1710573.2892416304,1388872.0500820721,1228962.3603344401,1109272.6645639301,1085050.6999965287,1101904.4858294562,1105052.2567003239,1219187.9849378513,1375385.7586722509,1462905.9955145083,1760788.9908263702,2017667.713971294,1770141.822374339,1437237.7478588019,1271759.4071145225,1147901.6703410395,1122836.2067502718,1140276.904179513,1143534.2921562917,1261644.6515609859,1423281.8135510497,1513849.8310180311,{"$f":"BY80+BY81-BY82","v":1822106.2217216638},2087930.4187769927,1831784.7536996896,1487287.7193749975,1316046.8064653703,1187875.8819769053,1161937.5455850805,1179985.5930584301,1183356.4154170277,1305579.817450041,1472845.787454376,1566567.7206191979,1885558.746978892,2160639.9326644987,1895574.3214890535,1539080.6173155126,1361876.4580144635,1229242.1445498816,1202400.538674965,1221077.0863830948,1224565.2933311837,1351044.9694562731,1524135.763534995,1621121.4434893306,1951220.9255008542,2235881.4626394245,1961585.2796194681,1592677.1368701449,1409302.0687276172,1272048.9344584313,1244272.6038927045,1263599.538554701,1267209.217860898,1398093.3873948678,1577211.8476173871,1677574.9301805987,2019169.7056443025,2313743.1829326814,2029894.9851764,1648140.0868612675,1458379.2158472333,1316346.4162297668,1287602.8103780199,1307602.7808900489,1311338.1626742994,1446780.2064826232,1632136.2386347123,1735994.3375451146,2089484.7153943735,2394316.338330315,2100583.4891071552,1705534.4633483856,1509165.4120222982,1362186.5013067825,1332441.9360408424,1353138.3800179909,1357003.8417087721,1497162.4819499415,1688973.3015186482,1796448.1262629887,2162248.3556792289,2477695.3511016704,2173733.6300311824,1764927.5257958816,{"$f":"EK80+EK81-EK82","v":1561720.1727064461},1409622.9088821616,1378842.5270670531,1400259.6983094611,1404259.7697736137,1549299.2559028557,1747789.6426275279,1859007.1410702015,2237545.8969342597,2563977.9316511974,2249431.1313172011,1826388.8758932012,1616105.0859030792,1458711.2288509605,1426858.959496439,1449021.9564119047,1453161.3252631053,1603251.6265134411,1808654.187801166,1923744.6937803109,2315465.5790290153,2653265.1930235615,2327764.7015409148,1889990.5391198557,1672383.8843392681,1509508.9869554304,1476547.5029450213,1499482.2979613824,1503765.8150534756,1659082.8196196877,1871638.2631338364,1990736.6491972767,2396098.7146739597,2745661.7693962469,2408826.138441036,1955807.0491508187,1730622.5201530191,1562075.7121984295,1527966.3865464337,1551699.8565482022,1556132.5416598301,1716858.2628187574,1936815.6785600791,2060061.5140200998,2479539.7964282399,2841275.93869852,2492710.4364954485,2023915.5352012347,1790889.2421814294,1616473.0066044156,1581175.867189622,1605735.8250145349,1610322.8727317285,1776645.6621404344,2004262.8143512649,2131800.5288434452,2565886.6074338588,2940219.7495004348,2579515.8982435744,2094395.8124127949,1853254.6759403029,1672764.617409782,1636238.300132839,1661653.5271652355,{"$f":"GW80+GW81-GW82","v":1666400.3129688594},1838515.0813906419,2074058.7106243046,2206037.7633620775,2655240.3360060281,3042609.1523205927,2669344.2494853954,2167330.4753877046,1917791.9063889575,1731016.5117671273,1693218.2120766784,1719518.4919758982,1724430.5785410833,1902539.0242579833,2146285.1599673694,2282860.2148906547,2747705.6942139808,3148564.135506521,2762300.7584921354,2242804.9949798468,1984576.5635772028,1791296.9540510012,1752182.3767817835,1779398.530385117,1784481.6741000596,1968792.5192795435,2221026.8032911937,2362357.9103143606,2843391.0405912092,3258208.8658469161,2858494.3593683057,2320907.8184565855,2053686.9112748797,1853676.5858557371,1813199.8933198494,1841363.8147609378,1846623.9724727115,2037353.207765524,2298371.2290182807,2444624.0115898391,2942408.5071189366,3371671.8340805299,2958037.7797096726,2401730.473148562,2125203.938687792,1918228.5087790918,1876342.2670496143,1905486.9611346237,1910930.2971299053,2108301.4347857274,2378409.0757262334,2529754.9249200514,3044874.1306316163,3489086.0054722107,3061047.6727067521,2485367.6737089762,2199211.4553675447,1985028.3700887323,1941683.4934127377,1971843.1142981155,1977476.0075270021,2181720.3433245444,2461234.1383655244,2617850.4137310246,{"$f":"JI80+JI81-JI82","v":3150907.988798473},3610588.9756325772,3167644.7538486402,2571917.4331080234,2275796.189426485,2054154.4513719392,2009300.144647758,2040510.0358648889,2046339.0874162791,2257695.9717147504,2546943.4781761453,2709013.715582855,3260634.34084041,3736323.1317638936,3277953.9423873797,2661481.1774925794,2355047.8891728581,2125687.7602724303,2079271.4595237607,2111568.1953974338,2117600.2362347296,2336317.3544643298,2635637.5364319808,2803351.6631520032,3374181.7731472212,3866435.8195211431,3392104.5077286456,2754163.8650457337,2437059.4282852863,2199712.1254218034,2151679.4361989107,2185100.8647081284,2191342.963674318,2417676.6265944568,2727420.2521461789,2900974.8094266322,3491683.3499657246,4001079.51568382,3510230.2209202917,2850074.1089854268,2521926.9146497874,2276314.2946768282,2226608.9283126383,2261194.2154440004,2267653.6875455147,2501869.1316109002,2822399.183875449,3001997.5572617166,3613276.7693354264,4140412.0068407971,3632469.5114163058,2949324.3048463976,2609749.8029869436,2355584.0367777552,2304147.744424155,2339937.4200697928,2346621.835048832,2588993.5332354223,2920685.6357660629,3106538.2934457473,3739104.524454433,4284596.5742976591,3758965.6292998563,3052030.7621945306,{"$f":"LU80+LU81-LU82","v":2700631.0114011317},2437614.2465467202,2384386.7509137522,2421422.7563675977,2428339.9475729791,2679151.9310280606,3022394.7879892318,3214719.5274361353,3869314.070664743,4433802.1854232131,3889866.8131555561,3158313.840927999,2794677.0419884529,2522501.0537495613,2467419.9784675222,2505745.7155755777,2512903.7891425011,2772449.9800358079,3127645.8317187205,3326668.0349258957,4004057.9982525753,4588203.6916593816,4025326.4637876637,3268298.0923249242,2891998.1056446722,2610343.9357486097,2553344.7322702752,2593005.1142924754,2600412.4586419603,2868997.0146079203,3236562.1088089105,3442515.0064098621,4143494.2112662513,4747982.0334265474,4165503.3239877988,3382112.4050028352,2992708.2512194375,2701245.8340784656,2642261.7060357817,2683303.2102790535,2690968.5059481822,2968906.1765229218,3349271.2563369498,3562396.2009245344,4287786.1125611868,4913324.4521644618,4310561.66456284,3499890.1559609831,3096925.4991681264,2795313.2750813803,2734275.1000079648,2776745.8222921751,2784678.0521066636,3072294.5475774705,3465905.3561784085,3686452.1051417058,4437102.795288831,5084424.7097572088,4460671.4768410046,3621769.3668825091,3204771.9798579542,2892656.4947436107,2829492.7430713503,2873442.4540919494,{"$f":"OG80+OG81-OG82","v":2881650.9136929614},3179283.2867924687,3586601.0897917189,3814828.0980023453,4591619.2410539724,5261483.3155993577,4616008.6718817037,3747892.8658796339,3316374.0766904061,2993389.5678790361,2928026.2191138365,2973506.4227672685,2982000.7315048166,3289997.7723971922,3711499.898392776,3947674.6210836172,4751516.524972612,5444707.7615694162,4776755.2866226397,3878408.4548714245,3431862.5742077343,3097630.5418114439,3029990.9977899096,3077054.9915301222,3085845.1037358139,3404567.7487578485,3840748.148707428,4085147.3548987424,4916982.0278707277,5634312.7651859298,4943099.6972057018,4013469.0827902774,3551372.8113570791,3205501.574712113,3135506.5698375013,3184209.5071342997,3193305.723786646,3523127.47842272,3974497.3044960722,4227407.4013362583,5088209.6558725731,5830520.5212311735,5115236.8397316635,4153233.0248200838,3675044.8400917971,3317129.0787548367,1599498.7048449826,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,{"$f":"QS80+QS81-QS82","v":-5.5879354476928711E-9},-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9,-5.5879354476928711E-9]
[]
[null,null,null,"Change in Current Assets",null,null,"USD",null,null,null,null,{"$f":"L83-L80","v":0},{"$f":"M83-M80","v":0},0,0,0,0,0,0,0,0,0,497605.36641994788,498923.44286819274,2639.6442686503287,102960.65208690381,140950.77757636784,78827.424276209436,268823.69757340429,231718.4616151005,-223884.3401878404,-300916.55230364646,-149643.57019130932,-112023.10584739444,-22730.346006725449,15738.549963458907,2939.4789761644788,106583.22582766938,145861.97371139145,81728.914441555273,278171.70880509377,239880.74008079711,-231146.79697289737,-310875.39985025022,-154528.43411513395,-115661.91702530952,-23406.850839995197,16286.624892990221,3041.8425824979786,110294.85073087481,150941.43091353308,84575.019649926573,287858.68378404062,248234.28091022139,-239196.1893728592,-321701.2391595582,-159909.68974763202,-119689.69577051001,-24221.964567401446,16853.785832927562,3147.770870867651,114135.72823752742,156197.77373439958,87520.236842257436,297882.99531186186,256878.7231449238,-247525.89159695501,-332904.07451553713,-165478.34074427933,-123857.73677348299,-25065.4635907677,17440.697429241147,3257.3879767786711,118110.35940469429,161637.16199006373,90568.01746698143,{"$f":"BY83-BY80","v":308256.39070363273},265824.19705532887,-256145.66507730307,-344497.0343246921,-171240.91290962719,-128170.92448846507,-25938.336391824763,18048.047473349608,3370.8223585975356,122223.40203301329,167265.97000433505,93721.933164821938,318991.02635969408,275081.18568560667,-265065.61117544514,-356493.70417354093,-177204.15930104908,-132634.31346458197,-26841.605874916539,18676.547708129743,3488.2069480889477,126479.67612508941,173090.7940787219,96985.679954335559,330099.48201152356,284660.53713857033,-274296.18301995634,-368908.14274932328,-183375.06814252771,-137253.13426918583,-27776.33056572685,19326.934661996551,3609.6793061969802,130884.16953396983,179118.46022251924,100363.08256321168,341594.77546370379,294573.47728837887,-283848.19775628136,-381754.8983151326,-189760.87101403414,-142032.79961746652,-28743.605851746863,19999.970512029016,3735.3817842504941,135442.0438083238,185356.03215208906,103858.09891040227,353490.37784925895,304831.62293594144,-293732.84922315972,-395049.0257587696,-196369.05132608744,-146978.91071551573,-29744.565265940037,20696.443977148505,3865.4616907811724,140158.64024116937,191810.81956870668,107474.8247443405,365800.22941624024,315446.99542244151,-303961.72107048798,-408806.10423530079,{"$f":"EK83-EK80","v":-203207.35308943549},-152097.26382428454,-30780.381815108471,21417.171242407989,4000.071464152541,145039.486129242,198490.38672467228,111217.49844267359,378538.75586405816,326432.03471693769,-314546.8003339963,-423042.25542399986,-210283.78999012196,-157393.85705211875,-31852.26935452153,22162.996915465686,4139.3688512006775,150090.30125033576,205402.56128772488,115090.50597914495,391720.88524870435,337799.61399454623,-325500.49148264667,-437774.1624210591,-217606.65478058765,-162874.89738383773,-32961.484010409098,22934.795016361168,4283.5170920931268,155317.00456621218,212555.4435141487,119098.38606344024,405362.06547668297,349563.05472228723,-336835.63095521089,-453019.08929021726,-225184.52899779961,-168546.8079545896,-34109.325651995838,23733.470001768554,4432.685111627914,160725.72115892731,219957.41574132163,123245.83546002069,419478.28240814013,361736.14227028005,-348565.50220307149,-468794.90129421372,-233026.29301980534,-174416.23557701381,-35297.139414793579,24559.957824912854,4587.0477171936072,166322.7894087059,227617.15221083048,127537.71449218038,434086.07859041356,374333.14206657605,-360703.85125686042,-485120.08583077951,-241141.13647249201,-180490.05853052088,-36526.317276943009,25415.227032396477,{"$f":"GW83-GW80","v":4746.7858036239631},172114.76842178241,235543.62923366274,131979.05273777293,449202.57264395058,387368.81631456455,-373264.90283519728,-502013.77409769082,-249538.56899874704,-186775.3946218302,-37798.299690448912,26300.279899219749,4912.0865651851054,178108.44571690005,243746.13570938609,136575.05492328526,464845.47932332614,400858.44129254017,-386263.37701438554,-519495.76351228869,-258228.43140264391,-193279.60952620162,-39114.577269217698,27216.153603333514,5083.1437149425037,184310.84517948399,252234.28401165013,141331.10702316696,481033.13027684856,414817.82525570691,-399714.50647861045,-537586.54091172013,-267220.90718170581,-200010.32541914261,-40476.692535887705,28163.921441088431,5260.1577117736451,190729.23529281258,261018.02125275671,146252.78257155837,497784.4955290975,429263.32696159324,-413634.05437085731,-556307.30656111054,-276526.53446076997,-206975.42990870029,-41886.24172947742,29144.694085009396,5443.3359952815808,197371.13765582209,270107.64094050601,151345.84919381794,515119.20571156498,444211.87484059436,-428038.33276545862,-575679.99899777584,-286156.21834143158,-214183.08527881233,-43344.876675994601,30159.62088537775,5632.893228886649,204244.33579754224,279513.79504097998,156616.27536550025,{"$f":"JI83-JI80","v":533057.57506744843},459680.98683410417,-442944.22178393696,-595727.32074061688,-296121.24368153838,-221641.73805454583,-44854.306724181166,31209.891217130935,5829.0515513902064,211356.88429847127,289247.50646139495,162070.2374067097,551620.62525755493,475688.79092348367,-458369.18937651394,-616472.76489480026,-306433.28831972135,-229360.12890042784,-46416.300748669542,32296.735873673111,6032.0408372958191,218717.11822960014,299320.18196765101,167714.12672002241,570830.10999521799,492254.04637392191,-474331.31179249752,-637940.64268291183,-317104.43676044745,-237347.30286348285,-48032.689222892746,33421.428509217687,6242.0989661896601,226333.6629201388,309743.62555172201,173554.55728045339,590708.54053909238,509396.16571809538,-490849.29476352828,-660156.11193486489,-328147.19433563948,-245612.61997295916,-49705.366364189889,34585.287131362129,6459.4721015142277,234215.4440653855,320530.05226454884,179598.37338626757,611279.21207370982,527135.23750537075,-507942.49542449135,-683145.20656990819,-339574.50185945397,-254165.76620918838,-51436.292353600264,35789.675645637792,6684.4149790392257,242371.69818659034,331692.10253064055,185852.65767968446,632566.23100868566,545492.04984322609,-525630.94499780284,-706934.86710532568,{"$f":"LU83-LU80","v":-351399.75079339882},-263016.76485441159,-53227.495632967912,37036.005453845486,6917.1912053814158,250811.98345508147,343242.85696117114,192324.73944690358,654594.54322860762,564488.1147584701,-543935.37226765696,-731552.9722275571,-363636.7989395461,-272175.98823889159,-55081.075282039121,38325.737108055502,7158.0735669233836,259546.19089330686,355195.85168291256,199022.20320717525,677389.96332667954,584145.69340680633,-562877.22787171789,-757028.37146273954,-376299.98668025201,-281654.16989606246,-56999.203478334472,39660.382022200152,7407.3443494848907,268584.55596596003,367565.09420099016,205952.8976009516,700979.2048563892,604487.82216029614,-582478.70943874866,-783390.91898496356,-389404.15378339775,-291462.41714097187,-58984.128042683937,41041.504243271891,7665.2956691286527,277937.67057473958,380365.07981402799,213124.94458758458,725389.91163665242,625538.33960327506,-602762.78760162182,-810671.50860185688,-402964.65679285675,-301612.22408674611,-61038.175073415507,42470.72228421038,7932.2298144884408,287616.49547080696,393610.80860093795,220546.74896329734,750650.69014712516,647321.91446837783,-623753.23291620426,-838902.10995849548,-416997.38702455489,-312115.48511434346,-63163.751672260463,43949.711020599119,{"$f":"OG83-OG80","v":8208.4596010120586},297632.3730995073,407317.80299925013,228227.00821062643,776791.14305162709,669864.07454538532,-645474.64371765405,-868115.80600206973,-431518.78918922786,-322984.50881137,-65363.348765199538,45480.203653431963,8494.3087375480682,307997.04089237563,421502.12599558383,236174.72269084118,803841.90388899483,693191.23659680411,-667952.4749467764,-898346.83175121527,-446545.88066369016,-334232.03239629045,-67639.544021534268,47063.993740212638,8790.1122056916356,318722.64502203465,436180.3999495795,244399.20619131438,831834.6729719853,717330.73731520213,-691213.06798022799,-929630.61441542441,-462096.27143319836,-345871.23664496606,-69995.004874611739,48702.937296798453,9096.2166523463093,329821.75463607395,451369.82607335225,252910.09684018604,860802.25453631487,742310.86535860039,-715283.68149951007,-962003.81491157971,-478188.18472828669,-357915.76133696036,-1717630.3739098541,-1599498.7048449882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS83-QS80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Costs"]
[null,null,null,"Expenses Booked",null,null,"USD/Month",null,null,null,null,{"$f":"L70","v":0},{"$f":"M70","v":0},0,0,0,0,0,0,0,0,0,177680.00000000006,178035.79003952944,178392.74484306533,178750.868223742,179110.16400717694,179470.63603151168,179832.28814745287,180195.12421831331,180559.14812005335,180924.36374132219,181290.77498349943,181658.38576073686,182027.20000000007,182397.22164111066,182768.454636788,183140.90295269171,183514.57056746405,183889.46147277218,184265.57967335099,184642.92918704587,185021.51404485549,185401.33829097508,185782.40598283944,186164.72119116638,186548.28800000012,186933.11050675513,187319.19282225953,187706.53907079942,188095.15339016262,188485.0399316831,188876.20286028506,189268.64635452774,189662.37460664974,190057.39182261412,190453.70222215308,190851.31003881307,191250.21952000019,191650.43492702534,192051.96053514996,192454.80063363144,192858.9595257692,193264.44152895047,193671.25097469654,194079.39220870892,194488.8695909158,194899.68749551877,195311.85031103925,195725.36244036566,196140.22830080026,196556.45232410642,196974.03895655603,197392.99265897679,197813.31790680005,198235.01919010858,{"$f":"BY70","v":198658.10101368447},199082.56789705736,199508.42437455256,199935.67499533962,200364.32432348095,200794.37693798041,180348.07362764835,180712.59824595437,181078.31622300501,181445.23146554612,181813.34789311345,182182.66943807417,182553.20004566904,182924.94367405455,183297.90429434506,183672.08589065543,184047.4924601434,184424.1280130524,184801.99657275435,185181.10217579262,185561.44887192524,185943.04072416804,186325.88180883805,186709.97621559718,187095.32804749589,187481.94142101682,187869.82046611892,188258.96932628172,188649.39215854922,189041.09313357458,189434.07643566461,189828.34626282443,190223.90682680235,190620.76235313481,191018.91708119164,191418.37526422116,191819.14116939582,192221.21907785756,192624.61328476376,193029.32809933307,193435.36784489127,193842.73685891763,194251.43949309125,194661.48011333749,195072.86309987452,195485.5928472603,195899.67376443939,196315.11027479009,196731.90681617172,197150.06784097193,197569.59781615442,197990.50122330646,198412.78255868697,198836.44633327442,199261.49707281499,199687.93931787106,200115.77762386954,200545.01656115075,200975.66071501703,201407.71468578174,201841.18308881862,202276.07055461087,202712.38172880062,203150.12127223879,{"$f":"EK70","v":203589.29386103453},204029.90418660545,204471.95695572766,204915.45689058595,205360.4087288244,205806.81722359685,206254.68714361775,206704.0232732131,207154.83041237146,207607.1133767954,208060.87699795276,208516.12612312843,208972.86561547601,209431.10035406979,209890.83523395687,210352.07516620951,210814.82507797753,211279.08991254089,211744.87462936263,212212.18420414175,212681.02362886647,213151.39791186736,213623.312077871,214096.7711680537,214571.78024009516,215048.34436823268,215526.46864331525,216006.15817285801,216487.41808109669,216970.25350904258,217454.66961453721,217940.6715723075,218428.26457402119,218917.45382834211,219408.24456098591,219900.64201477592,220394.65144969904,220890.27814296205,221387.52738904793,221886.40449977238,222386.91480434063,222889.06364940436,223392.85639911875,223898.29843519986,224405.39515698209,224914.15198147585,225424.57434342543,225936.66769536701,226450.43750768708,226965.88926868062,227483.02848460991,228001.86067976334,228522.39139651434,229044.62619538061,229568.57065508357,230094.23037260794,230621.61096326145,231150.71806073494,231681.55731716251,232214.13440318179,232748.45500799463,233284.5248394279,233822.34962399441,234361.93510695396,{"$f":"GW70","v":234903.287052375},235446.41124319594,235991.31348128701,236537.99958751237,237086.47540179203,237636.74678316448,238188.81960984913,238742.69977930916,239298.39320831452,239855.90583300515,240415.24360895428,240976.41251123225,241539.41853447011,242104.26769292387,242670.96602053859,243239.51957101296,243809.93441786381,244382.21665449115,244956.37239424317,245532.40777048163,246110.32893664722,246690.14206632544,247271.85335331256,247855.46901168162,248440.99527584901,249028.43840064094,249617.80466136025,250209.10035385357,250802.33179457847,251397.50532067087,251994.62729001298,252593.70408130097,253194.74209411317,253797.74774897855,254402.72748744514,255009.68777214896,255618.63508688303,256229.5759366666,256842.5168478147,257457.46436800776,258074.42506636164,258693.40553349777,259314.41238161357,259937.45224455305,260562.53177787774,261189.65765893774,261818.83658694298,262450.07528303494,263083.38049035845,263718.75897413341,264356.21752172743,264995.76294272818,265637.40206901624,266281.14175483782,266926.98887687828,267574.95033433533,268225.03304899309,268877.24396529543,269531.59005042084,270188.07829435653,270846.71570997289,271507.50933309883,272170.46622259659,272835.59346043738,{"$f":"JI70","v":273502.89815177693},274172.3874250314,274844.06843195343,275517.94834770879,276194.03437095275,276872.33372390724,277552.8536524378,278235.60142613086,278920.58433837187,279607.80970642285,280297.28487150057,280989.017198855,281683.01407784817,282379.28292203275,283077.83116923168,283778.66628161725,284481.79574579105,285187.22707286366,285894.96779853536,286605.02548317617,287317.40771190682,288032.12209467986,288749.17626636068,289468.5778868093,290190.33464096219,290914.45423891419,291640.94441600109,292369.81293288205,293101.06757562282,293834.71615577833,294570.76651047694,295309.22650250333,296050.10402038321,296793.40697846713,297539.14331701526,298287.32100228179,299037.94802660076,299791.03240847087,300546.58219264122,301304.60545019747,302065.1102786478,302828.10480200959,303593.59717089613,304361.59556260362,305132.10818119871,305905.14325760602,306680.70904969599,307458.8138423732,308239.46594766492,309022.67370480986,309808.44548034703,310596.78966820554,311387.71468979388,312181.22899409017,312977.34105773212,313776.05938510795,314577.39250844688,315381.34898791049,316187.93741168408,316997.16639606841,317809.04458557174,318623.58065300249,319440.78329956112,320260.66125493398,{"$f":"LU70","v":321083.22327738581},321908.47815385397,322736.43470004166,323567.10176051245,324400.48820878495,325236.60294742708,326075.45490815153,326917.05305191129,327761.40636899485,328608.52387912275,329458.4146315438,330311.0877051315,331166.55220848141,332024.81728000822,332885.89208804345,333749.78583093314,334616.5077371365,335486.06706532429,336358.47310447774,337233.73517398786,338111.86262375471,338992.86483428773,339876.7512168056,340763.53121333686,341653.21429682081,342545.80997120874,343441.32777156535,344339.77726417058,345241.16804662213,346145.50974793744,347052.81202865706,347963.08458094759,348876.33712870517,349792.57942765951,350711.82126547809,351634.07246187062,352559.34286869393,353487.64237005735,354418.98088242818,355353.36835473764,356290.81476848724,357231.33013785514,358174.92450980353,359121.60796418565,360071.39061385352,361024.28260476608,361980.29411609739,362939.43536034564,363901.71658344188,364867.14806485985,365835.74011772551,366807.50308892736,367782.44735922694,368760.5833433696,369741.92149019596,370726.47228275333,371714.24623840791,372705.25390895695,373699.50588074152,374697.01277475967,375697.78524677973,376701.83398745442,377709.16972243472,378719.80321248469,{"$f":"OG70","v":379733.74525359622},380751.00667710457,381771.59834980394,382795.53117406362,383822.81608794437,384853.46406531538,385887.48611597129,386924.89328575018,387965.6966566511,389009.90734695276,390057.53651133226,391108.59534098417,392163.09506374021,393221.04694418889,394282.46228379622,395347.35242102633,396415.72873146232,397487.60262792814,398562.98556061037,399641.88901718037,400724.32452291733,401810.30364083109,402899.83797178575,403992.93915462377,405089.61886628997,406189.88882195664,407293.76077514829,408401.24651786755,409512.35788072099,410627.10673304548,411745.50498303497,412867.5645778678,413993.29750383424,415122.71578646451,416255.83149065741,417392.65672080888,418533.20362094179,419677.4843748351,420825.51120615442,421977.29637858254,423132.85219595011,424292.19100236759,425455.3251823567,426622.26716098282,427793.02940398792,428967.62441792345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'InputC - Operations'!D49","v":"Operation and Maintenance Payment Arrears"},{"$f":"'InputC - Operations'!E49","v":2},null,{"$f":"'InputC - Operations'!G49","v":"Months"},null,null,null,null,{"$f":"$E$89","v":2},{"$f":"$E$89","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$E$89","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$E$89","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$E$89","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$E$89","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$E$89","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$E$89","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$E$89","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,null,"Expenses Paid",null,null,"USD/Month",null,null,null,null,{"$f":"OFFSET(L88,0,-L89)","v":0},{"$f":"OFFSET(M88,0,-M89)","v":0},0,0,0,0,0,0,0,0,0,0,0,177680.00000000006,178035.79003952944,178392.74484306533,178750.868223742,179110.16400717694,179470.63603151168,179832.28814745287,180195.12421831331,180559.14812005335,180924.36374132219,181290.77498349943,181658.38576073686,182027.20000000007,182397.22164111066,182768.454636788,183140.90295269171,183514.57056746405,183889.46147277218,184265.57967335099,184642.92918704587,185021.51404485549,185401.33829097508,185782.40598283944,186164.72119116638,186548.28800000012,186933.11050675513,187319.19282225953,187706.53907079942,188095.15339016262,188485.0399316831,188876.20286028506,189268.64635452774,189662.37460664974,190057.39182261412,190453.70222215308,190851.31003881307,191250.21952000019,191650.43492702534,192051.96053514996,192454.80063363144,192858.9595257692,193264.44152895047,193671.25097469654,194079.39220870892,194488.8695909158,194899.68749551877,195311.85031103925,195725.36244036566,196140.22830080026,196556.45232410642,196974.03895655603,197392.99265897679,{"$f":"OFFSET(BY88,0,-BY89)","v":197813.31790680005},198235.01919010858,198658.10101368447,199082.56789705736,199508.42437455256,199935.67499533962,200364.32432348095,200794.37693798041,180348.07362764835,180712.59824595437,181078.31622300501,181445.23146554612,181813.34789311345,182182.66943807417,182553.20004566904,182924.94367405455,183297.90429434506,183672.08589065543,184047.4924601434,184424.1280130524,184801.99657275435,185181.10217579262,185561.44887192524,185943.04072416804,186325.88180883805,186709.97621559718,187095.32804749589,187481.94142101682,187869.82046611892,188258.96932628172,188649.39215854922,189041.09313357458,189434.07643566461,189828.34626282443,190223.90682680235,190620.76235313481,191018.91708119164,191418.37526422116,191819.14116939582,192221.21907785756,192624.61328476376,193029.32809933307,193435.36784489127,193842.73685891763,194251.43949309125,194661.48011333749,195072.86309987452,195485.5928472603,195899.67376443939,196315.11027479009,196731.90681617172,197150.06784097193,197569.59781615442,197990.50122330646,198412.78255868697,198836.44633327442,199261.49707281499,199687.93931787106,200115.77762386954,200545.01656115075,200975.66071501703,201407.71468578174,201841.18308881862,202276.07055461087,{"$f":"OFFSET(EK88,0,-EK89)","v":202712.38172880062},203150.12127223879,203589.29386103453,204029.90418660545,204471.95695572766,204915.45689058595,205360.4087288244,205806.81722359685,206254.68714361775,206704.0232732131,207154.83041237146,207607.1133767954,208060.87699795276,208516.12612312843,208972.86561547601,209431.10035406979,209890.83523395687,210352.07516620951,210814.82507797753,211279.08991254089,211744.87462936263,212212.18420414175,212681.02362886647,213151.39791186736,213623.312077871,214096.7711680537,214571.78024009516,215048.34436823268,215526.46864331525,216006.15817285801,216487.41808109669,216970.25350904258,217454.66961453721,217940.6715723075,218428.26457402119,218917.45382834211,219408.24456098591,219900.64201477592,220394.65144969904,220890.27814296205,221387.52738904793,221886.40449977238,222386.91480434063,222889.06364940436,223392.85639911875,223898.29843519986,224405.39515698209,224914.15198147585,225424.57434342543,225936.66769536701,226450.43750768708,226965.88926868062,227483.02848460991,228001.86067976334,228522.39139651434,229044.62619538061,229568.57065508357,230094.23037260794,230621.61096326145,231150.71806073494,231681.55731716251,232214.13440318179,232748.45500799463,233284.5248394279,{"$f":"OFFSET(GW88,0,-GW89)","v":233822.34962399441},234361.93510695396,234903.287052375,235446.41124319594,235991.31348128701,236537.99958751237,237086.47540179203,237636.74678316448,238188.81960984913,238742.69977930916,239298.39320831452,239855.90583300515,240415.24360895428,240976.41251123225,241539.41853447011,242104.26769292387,242670.96602053859,243239.51957101296,243809.93441786381,244382.21665449115,244956.37239424317,245532.40777048163,246110.32893664722,246690.14206632544,247271.85335331256,247855.46901168162,248440.99527584901,249028.43840064094,249617.80466136025,250209.10035385357,250802.33179457847,251397.50532067087,251994.62729001298,252593.70408130097,253194.74209411317,253797.74774897855,254402.72748744514,255009.68777214896,255618.63508688303,256229.5759366666,256842.5168478147,257457.46436800776,258074.42506636164,258693.40553349777,259314.41238161357,259937.45224455305,260562.53177787774,261189.65765893774,261818.83658694298,262450.07528303494,263083.38049035845,263718.75897413341,264356.21752172743,264995.76294272818,265637.40206901624,266281.14175483782,266926.98887687828,267574.95033433533,268225.03304899309,268877.24396529543,269531.59005042084,270188.07829435653,270846.71570997289,271507.50933309883,{"$f":"OFFSET(JI88,0,-JI89)","v":272170.46622259659},272835.59346043738,273502.89815177693,274172.3874250314,274844.06843195343,275517.94834770879,276194.03437095275,276872.33372390724,277552.8536524378,278235.60142613086,278920.58433837187,279607.80970642285,280297.28487150057,280989.017198855,281683.01407784817,282379.28292203275,283077.83116923168,283778.66628161725,284481.79574579105,285187.22707286366,285894.96779853536,286605.02548317617,287317.40771190682,288032.12209467986,288749.17626636068,289468.5778868093,290190.33464096219,290914.45423891419,291640.94441600109,292369.81293288205,293101.06757562282,293834.71615577833,294570.76651047694,295309.22650250333,296050.10402038321,296793.40697846713,297539.14331701526,298287.32100228179,299037.94802660076,299791.03240847087,300546.58219264122,301304.60545019747,302065.1102786478,302828.10480200959,303593.59717089613,304361.59556260362,305132.10818119871,305905.14325760602,306680.70904969599,307458.8138423732,308239.46594766492,309022.67370480986,309808.44548034703,310596.78966820554,311387.71468979388,312181.22899409017,312977.34105773212,313776.05938510795,314577.39250844688,315381.34898791049,316187.93741168408,316997.16639606841,317809.04458557174,318623.58065300249,{"$f":"OFFSET(LU88,0,-LU89)","v":319440.78329956112},320260.66125493398,321083.22327738581,321908.47815385397,322736.43470004166,323567.10176051245,324400.48820878495,325236.60294742708,326075.45490815153,326917.05305191129,327761.40636899485,328608.52387912275,329458.4146315438,330311.0877051315,331166.55220848141,332024.81728000822,332885.89208804345,333749.78583093314,334616.5077371365,335486.06706532429,336358.47310447774,337233.73517398786,338111.86262375471,338992.86483428773,339876.7512168056,340763.53121333686,341653.21429682081,342545.80997120874,343441.32777156535,344339.77726417058,345241.16804662213,346145.50974793744,347052.81202865706,347963.08458094759,348876.33712870517,349792.57942765951,350711.82126547809,351634.07246187062,352559.34286869393,353487.64237005735,354418.98088242818,355353.36835473764,356290.81476848724,357231.33013785514,358174.92450980353,359121.60796418565,360071.39061385352,361024.28260476608,361980.29411609739,362939.43536034564,363901.71658344188,364867.14806485985,365835.74011772551,366807.50308892736,367782.44735922694,368760.5833433696,369741.92149019596,370726.47228275333,371714.24623840791,372705.25390895695,373699.50588074152,374697.01277475967,375697.78524677973,376701.83398745442,{"$f":"OFFSET(OG88,0,-OG89)","v":377709.16972243472},378719.80321248469,379733.74525359622,380751.00667710457,381771.59834980394,382795.53117406362,383822.81608794437,384853.46406531538,385887.48611597129,386924.89328575018,387965.6966566511,389009.90734695276,390057.53651133226,391108.59534098417,392163.09506374021,393221.04694418889,394282.46228379622,395347.35242102633,396415.72873146232,397487.60262792814,398562.98556061037,399641.88901718037,400724.32452291733,401810.30364083109,402899.83797178575,403992.93915462377,405089.61886628997,406189.88882195664,407293.76077514829,408401.24651786755,409512.35788072099,410627.10673304548,411745.50498303497,412867.5645778678,413993.29750383424,415122.71578646451,416255.83149065741,417392.65672080888,418533.20362094179,419677.4843748351,420825.51120615442,421977.29637858254,423132.85219595011,424292.19100236759,425455.3251823567,426622.26716098282,427793.02940398792,428967.62441792345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(QS88,0,-QS89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Accounts Payable Balance - BF",null,null,"USD",null,null,null,null,{"$f":"K95","v":0},{"$f":"L95","v":0},0,0,0,0,0,0,0,0,0,0,177680.00000000006,355715.7900395295,356428.53488259477,357143.61306680727,357861.03223091894,358580.80003868858,359302.92417896452,360027.41236576613,360754.2723383666,361483.51186137547,362215.13872482162,362949.16074423632,363685.58576073695,364424.42164111068,365165.6762778986,365909.35758947959,366655.47352015565,367404.03204023611,368155.04114612303,368908.50886039669,369664.44323190115,370422.85233583034,371183.74427381426,371947.12717400549,372713.00919116614,373481.39850675483,374252.30332901428,375025.73189305858,375801.69246096176,376580.19332184544,377361.24279196793,378144.84921481251,378931.02096117719,379719.76642926357,380511.09404476697,381305.01226096589,382101.52955881297,382900.65444702527,383702.39546217502,384506.76116878109,385313.76015940035,386123.40105471946,386935.69250364683,387750.64318340528,388568.26179962448,389388.55708643433,390211.53780655778,391037.21275140467,391865.59074116568,392696.68062490638,393530.49128066219,394367.03161553253,395206.31056577654,{"$f":"BX95","v":396048.33709690825},396893.1202037927,397740.66891074151,398590.99227160955,399444.0993698918,400299.99931882019,401158.70126146101,381142.45056562847,361060.67187360243,361790.91446895903,362523.54768855078,363258.57935865928,363996.01733118732,364735.86948374292,365478.14371972327,366222.84796839923,366969.99018500012,367719.57835079846,368471.62047319545,369226.12458580639,369983.09874854668,370742.55104771757,371504.48959609302,372268.92253300583,373035.85802443489,373805.30426309275,374577.26946851244,375351.76188713545,376128.78979240032,376908.36148483068,377690.48529212363,378475.16956923908,379262.42269848892,380052.25308962661,380844.66917993693,381639.67943432619,382437.29234541254,383237.51643361663,384040.36024725303,384845.83236262103,385653.94138409651,386464.69594422402,387278.10470380855,388094.17635200848,388912.91960642836,389734.34321321157,390558.45594713441,391385.26661169931,392214.78403922904,393047.01709096134,393881.97465714323,394719.66565712588,395560.09903946036,396403.28378199291,397249.22889196087,398097.94340608892,398949.43639068556,399803.71694174013,400660.79418501985,401520.67727616738,402383.3754007984,403248.89777459996,404117.25364342902,404988.452283411,{"$f":"EJ95","v":405862.50300103886},406739.41513327276,407619.19804763945,408501.86114233255,409387.41384631302,410275.86561940983,411167.22595242073,412061.5043672141,412958.71041683038,413858.85368558404,414761.9437891664,415667.99037474778,416577.00312108081,417488.99173860409,418403.96596954542,419321.9355880263,420242.910400166,421166.90024418669,422093.91499051813,423023.96454190323,423957.0588335041,424893.20783300803,425832.42154073366,426774.70998973824,427720.08324592456,428668.55140814866,429620.12460832763,430574.81301154773,431532.62681617308,432493.57625395455,433457.6715901391,434424.92312357959,435395.34118684451,436368.93614632852,437345.71840236313,438325.69838932785,439308.8865757616,440295.29346447473,441284.92959266086,442277.80553200969,443273.93188882002,444273.31930411281,445275.97845374478,446281.92004852294,447291.15483431844,448303.69359218178,449319.54713845777,450338.7263249011,451361.24203879223,452387.10520305391,453416.3267763675,454448.91775329033,455484.88916437305,456524.25207627751,457567.01759189472,458613.19685046398,459662.80102769134,460715.84133586922,461772.32902399625,462832.27537789731,463895.69172034413,464962.58941117628,466032.97984742239,467106.87446342211,{"$f":"GV95","v":468184.28473094816},469265.22215932875,470349.69829557079,471437.72472448274,472529.31306879915,473624.4749893042,474723.22218495631,475825.5663930134,476931.51938915811,478041.09298762353,479154.29904131958,480271.14944195934,481391.6561201865,482515.83104570233,483643.68622739398,484775.23371346237,485910.48559155141,487049.45398887666,488192.15107235487,489338.58904873417,490488.78016472468,491642.7367071287,492800.47100297245,493961.99541963782,495127.32236499398,496296.4642875304,497469.43367648975,498646.24306200095,499826.90501521353,501011.43214843178,502199.83711524913,503392.13261068368,504588.33137131378,505788.4461754139,506992.48984309146,508200.47523642343,509412.41525959386,510628.32285903185,511848.21102354943,513072.09278448106,514299.98121582228,515531.88943436928,516767.83059985936,518007.81791511131,519251.86462616653,520499.98402243067,521752.18943681545,523008.49424588075,524268.91186997795,525533.45577339339,526802.13946449186,528074.97649586084,529351.98046445556,530633.16501174436,531918.54382385407,533208.13063171611,534501.93921121361,535799.98338332842,537102.27701428847,538408.83401571622,539719.66834477731,541034.79400432936,542354.22504307167,543677.97555569536,{"$f":"JH95","v":545006.05968303396},546338.49161221436,547675.28557680838,549016.45585698495,550362.01677966234,551711.98271866166,553066.36809486011,554425.18737634516,555788.45507856878,557156.18576450285,558528.39404479484,559905.09457792353,561286.30207035562,562672.03127670323,564062.29699988104,565457.11409126455,566856.49745084904,568260.46202740842,569669.02281865478,571082.19487139909,572499.99328171159,573922.43319508305,575349.52980658668,576781.29836104054,578217.75415316992,579658.91252777143,581104.78887987626,582555.39865491516,584010.75734888297,585470.88050850469,586935.78373140097,588405.48266625509,589879.99301298009,591359.33052288636,592843.51099885022,594332.55029548227,595826.464319297,597325.2690288825,598828.98043507151,600337.61460111197,601851.18764283857,603369.71572884521,604893.21508065739,606421.70197290578,607955.19273349969,609493.70374380227,611037.25143880467,612585.85230730195,614139.52289206907,615698.27979003801,617262.13965247467,618831.11918515677,620405.23514855246,621984.50435799931,623568.94368388399,625158.57005182223,626753.40044284007,628353.45189355488,629958.74149635748,631569.28639959474,633185.10380775272,634806.21098164038,636432.62523857446,638064.36395256384,{"$f":"LT95","v":639701.44455449539},641343.88453232008,642991.70143123996,644644.9128538958,646303.53646055423,647967.58996929752,649637.09115621215,651312.05785557872,652992.50796006294,654678.45942090626,656369.93024811777,658066.93851066672,659769.50233667553,661477.63991361309,663191.36948848981,664910.70936805196,666635.67791897687,668366.29356806981,670102.57480246096,671844.54016980226,673592.2082784659,675345.59779774293,677104.72745804279,678869.61605109368,680640.28243014286,682416.74551015813,684199.02426802996,685987.13774277456,687781.10503573646,689580.94531079312,691386.67779455998,693198.32177659497,695015.89660960517,696839.42170965334,698668.91655636532,700504.40069313836,702345.89372734958,704193.4153305653,706046.98523875198,707906.62325248634,709772.34923716681,711644.18312322581,713522.14490634331,715406.25464765949,717296.53247399,719192.99857803993,721095.67321862036,723004.57672086428,724919.72947644396,726841.15194378851,728768.86464830267,730702.88818258629,732643.24320665374,734589.95044815517,736543.03070259746,738502.50483356649,740468.39377295016,742440.71852116217,744419.50014736573,746404.75978969946,748396.51865550224,750394.79802154039,752399.61923423526,754411.00370989041,{"$f":"OF95","v":756428.97293492081},758453.54846608231,760484.75193070213,762522.60502690985,764567.12952386891,766618.3472620094,768676.28015326103,770740.95018128795,772812.37940172269,774890.58994240244,776975.60400360497,779067.44385828613,781166.1318523176,783271.69040472549,785384.1420079302,787503.50922798621,789629.81470482377,791763.08115248987,793903.33135939168,796050.58818853972,798204.8745777919,800366.21354009886,802534.62816374958,804710.141612618,806892.77712641074,809082.5580209149,811279.50768824783,813483.64959710604,815695.00729301688,817913.6043985897,820139.46461376757,822372.6117160815,824613.06956090382,826860.86208170326,829116.01329030003,831378.54727712309,833648.4882114674,835925.86034175183,838210.68799577793,840502.99558099057,842802.80758473789,845110.14857453364,847425.04319831869,849747.51618472522,852077.59234334063,854415.2965649718,856760.65382191236,428967.62441792444,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,{"$f":"QR95","v":9.8953023552894592E-10},9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10]
[null,null,null,"Add: Expenses Booked",null,null,"USD",null,null,null,null,{"$f":"L88","v":0},{"$f":"M88","v":0},0,0,0,0,0,0,0,0,0,177680.00000000006,178035.79003952944,178392.74484306533,178750.868223742,179110.16400717694,179470.63603151168,179832.28814745287,180195.12421831331,180559.14812005335,180924.36374132219,181290.77498349943,181658.38576073686,182027.20000000007,182397.22164111066,182768.454636788,183140.90295269171,183514.57056746405,183889.46147277218,184265.57967335099,184642.92918704587,185021.51404485549,185401.33829097508,185782.40598283944,186164.72119116638,186548.28800000012,186933.11050675513,187319.19282225953,187706.53907079942,188095.15339016262,188485.0399316831,188876.20286028506,189268.64635452774,189662.37460664974,190057.39182261412,190453.70222215308,190851.31003881307,191250.21952000019,191650.43492702534,192051.96053514996,192454.80063363144,192858.9595257692,193264.44152895047,193671.25097469654,194079.39220870892,194488.8695909158,194899.68749551877,195311.85031103925,195725.36244036566,196140.22830080026,196556.45232410642,196974.03895655603,197392.99265897679,197813.31790680005,198235.01919010858,{"$f":"BY88","v":198658.10101368447},199082.56789705736,199508.42437455256,199935.67499533962,200364.32432348095,200794.37693798041,180348.07362764835,180712.59824595437,181078.31622300501,181445.23146554612,181813.34789311345,182182.66943807417,182553.20004566904,182924.94367405455,183297.90429434506,183672.08589065543,184047.4924601434,184424.1280130524,184801.99657275435,185181.10217579262,185561.44887192524,185943.04072416804,186325.88180883805,186709.97621559718,187095.32804749589,187481.94142101682,187869.82046611892,188258.96932628172,188649.39215854922,189041.09313357458,189434.07643566461,189828.34626282443,190223.90682680235,190620.76235313481,191018.91708119164,191418.37526422116,191819.14116939582,192221.21907785756,192624.61328476376,193029.32809933307,193435.36784489127,193842.73685891763,194251.43949309125,194661.48011333749,195072.86309987452,195485.5928472603,195899.67376443939,196315.11027479009,196731.90681617172,197150.06784097193,197569.59781615442,197990.50122330646,198412.78255868697,198836.44633327442,199261.49707281499,199687.93931787106,200115.77762386954,200545.01656115075,200975.66071501703,201407.71468578174,201841.18308881862,202276.07055461087,202712.38172880062,203150.12127223879,{"$f":"EK88","v":203589.29386103453},204029.90418660545,204471.95695572766,204915.45689058595,205360.4087288244,205806.81722359685,206254.68714361775,206704.0232732131,207154.83041237146,207607.1133767954,208060.87699795276,208516.12612312843,208972.86561547601,209431.10035406979,209890.83523395687,210352.07516620951,210814.82507797753,211279.08991254089,211744.87462936263,212212.18420414175,212681.02362886647,213151.39791186736,213623.312077871,214096.7711680537,214571.78024009516,215048.34436823268,215526.46864331525,216006.15817285801,216487.41808109669,216970.25350904258,217454.66961453721,217940.6715723075,218428.26457402119,218917.45382834211,219408.24456098591,219900.64201477592,220394.65144969904,220890.27814296205,221387.52738904793,221886.40449977238,222386.91480434063,222889.06364940436,223392.85639911875,223898.29843519986,224405.39515698209,224914.15198147585,225424.57434342543,225936.66769536701,226450.43750768708,226965.88926868062,227483.02848460991,228001.86067976334,228522.39139651434,229044.62619538061,229568.57065508357,230094.23037260794,230621.61096326145,231150.71806073494,231681.55731716251,232214.13440318179,232748.45500799463,233284.5248394279,233822.34962399441,234361.93510695396,{"$f":"GW88","v":234903.287052375},235446.41124319594,235991.31348128701,236537.99958751237,237086.47540179203,237636.74678316448,238188.81960984913,238742.69977930916,239298.39320831452,239855.90583300515,240415.24360895428,240976.41251123225,241539.41853447011,242104.26769292387,242670.96602053859,243239.51957101296,243809.93441786381,244382.21665449115,244956.37239424317,245532.40777048163,246110.32893664722,246690.14206632544,247271.85335331256,247855.46901168162,248440.99527584901,249028.43840064094,249617.80466136025,250209.10035385357,250802.33179457847,251397.50532067087,251994.62729001298,252593.70408130097,253194.74209411317,253797.74774897855,254402.72748744514,255009.68777214896,255618.63508688303,256229.5759366666,256842.5168478147,257457.46436800776,258074.42506636164,258693.40553349777,259314.41238161357,259937.45224455305,260562.53177787774,261189.65765893774,261818.83658694298,262450.07528303494,263083.38049035845,263718.75897413341,264356.21752172743,264995.76294272818,265637.40206901624,266281.14175483782,266926.98887687828,267574.95033433533,268225.03304899309,268877.24396529543,269531.59005042084,270188.07829435653,270846.71570997289,271507.50933309883,272170.46622259659,272835.59346043738,{"$f":"JI88","v":273502.89815177693},274172.3874250314,274844.06843195343,275517.94834770879,276194.03437095275,276872.33372390724,277552.8536524378,278235.60142613086,278920.58433837187,279607.80970642285,280297.28487150057,280989.017198855,281683.01407784817,282379.28292203275,283077.83116923168,283778.66628161725,284481.79574579105,285187.22707286366,285894.96779853536,286605.02548317617,287317.40771190682,288032.12209467986,288749.17626636068,289468.5778868093,290190.33464096219,290914.45423891419,291640.94441600109,292369.81293288205,293101.06757562282,293834.71615577833,294570.76651047694,295309.22650250333,296050.10402038321,296793.40697846713,297539.14331701526,298287.32100228179,299037.94802660076,299791.03240847087,300546.58219264122,301304.60545019747,302065.1102786478,302828.10480200959,303593.59717089613,304361.59556260362,305132.10818119871,305905.14325760602,306680.70904969599,307458.8138423732,308239.46594766492,309022.67370480986,309808.44548034703,310596.78966820554,311387.71468979388,312181.22899409017,312977.34105773212,313776.05938510795,314577.39250844688,315381.34898791049,316187.93741168408,316997.16639606841,317809.04458557174,318623.58065300249,319440.78329956112,320260.66125493398,{"$f":"LU88","v":321083.22327738581},321908.47815385397,322736.43470004166,323567.10176051245,324400.48820878495,325236.60294742708,326075.45490815153,326917.05305191129,327761.40636899485,328608.52387912275,329458.4146315438,330311.0877051315,331166.55220848141,332024.81728000822,332885.89208804345,333749.78583093314,334616.5077371365,335486.06706532429,336358.47310447774,337233.73517398786,338111.86262375471,338992.86483428773,339876.7512168056,340763.53121333686,341653.21429682081,342545.80997120874,343441.32777156535,344339.77726417058,345241.16804662213,346145.50974793744,347052.81202865706,347963.08458094759,348876.33712870517,349792.57942765951,350711.82126547809,351634.07246187062,352559.34286869393,353487.64237005735,354418.98088242818,355353.36835473764,356290.81476848724,357231.33013785514,358174.92450980353,359121.60796418565,360071.39061385352,361024.28260476608,361980.29411609739,362939.43536034564,363901.71658344188,364867.14806485985,365835.74011772551,366807.50308892736,367782.44735922694,368760.5833433696,369741.92149019596,370726.47228275333,371714.24623840791,372705.25390895695,373699.50588074152,374697.01277475967,375697.78524677973,376701.83398745442,377709.16972243472,378719.80321248469,{"$f":"OG88","v":379733.74525359622},380751.00667710457,381771.59834980394,382795.53117406362,383822.81608794437,384853.46406531538,385887.48611597129,386924.89328575018,387965.6966566511,389009.90734695276,390057.53651133226,391108.59534098417,392163.09506374021,393221.04694418889,394282.46228379622,395347.35242102633,396415.72873146232,397487.60262792814,398562.98556061037,399641.88901718037,400724.32452291733,401810.30364083109,402899.83797178575,403992.93915462377,405089.61886628997,406189.88882195664,407293.76077514829,408401.24651786755,409512.35788072099,410627.10673304548,411745.50498303497,412867.5645778678,413993.29750383424,415122.71578646451,416255.83149065741,417392.65672080888,418533.20362094179,419677.4843748351,420825.51120615442,421977.29637858254,423132.85219595011,424292.19100236759,425455.3251823567,426622.26716098282,427793.02940398792,428967.62441792345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Expenses Collected",null,null,"USD",null,null,null,null,{"$f":"L90","v":0},{"$f":"M90","v":0},0,0,0,0,0,0,0,0,0,0,0,177680.00000000006,178035.79003952944,178392.74484306533,178750.868223742,179110.16400717694,179470.63603151168,179832.28814745287,180195.12421831331,180559.14812005335,180924.36374132219,181290.77498349943,181658.38576073686,182027.20000000007,182397.22164111066,182768.454636788,183140.90295269171,183514.57056746405,183889.46147277218,184265.57967335099,184642.92918704587,185021.51404485549,185401.33829097508,185782.40598283944,186164.72119116638,186548.28800000012,186933.11050675513,187319.19282225953,187706.53907079942,188095.15339016262,188485.0399316831,188876.20286028506,189268.64635452774,189662.37460664974,190057.39182261412,190453.70222215308,190851.31003881307,191250.21952000019,191650.43492702534,192051.96053514996,192454.80063363144,192858.9595257692,193264.44152895047,193671.25097469654,194079.39220870892,194488.8695909158,194899.68749551877,195311.85031103925,195725.36244036566,196140.22830080026,196556.45232410642,196974.03895655603,197392.99265897679,{"$f":"BY90","v":197813.31790680005},198235.01919010858,198658.10101368447,199082.56789705736,199508.42437455256,199935.67499533962,200364.32432348095,200794.37693798041,180348.07362764835,180712.59824595437,181078.31622300501,181445.23146554612,181813.34789311345,182182.66943807417,182553.20004566904,182924.94367405455,183297.90429434506,183672.08589065543,184047.4924601434,184424.1280130524,184801.99657275435,185181.10217579262,185561.44887192524,185943.04072416804,186325.88180883805,186709.97621559718,187095.32804749589,187481.94142101682,187869.82046611892,188258.96932628172,188649.39215854922,189041.09313357458,189434.07643566461,189828.34626282443,190223.90682680235,190620.76235313481,191018.91708119164,191418.37526422116,191819.14116939582,192221.21907785756,192624.61328476376,193029.32809933307,193435.36784489127,193842.73685891763,194251.43949309125,194661.48011333749,195072.86309987452,195485.5928472603,195899.67376443939,196315.11027479009,196731.90681617172,197150.06784097193,197569.59781615442,197990.50122330646,198412.78255868697,198836.44633327442,199261.49707281499,199687.93931787106,200115.77762386954,200545.01656115075,200975.66071501703,201407.71468578174,201841.18308881862,202276.07055461087,{"$f":"EK90","v":202712.38172880062},203150.12127223879,203589.29386103453,204029.90418660545,204471.95695572766,204915.45689058595,205360.4087288244,205806.81722359685,206254.68714361775,206704.0232732131,207154.83041237146,207607.1133767954,208060.87699795276,208516.12612312843,208972.86561547601,209431.10035406979,209890.83523395687,210352.07516620951,210814.82507797753,211279.08991254089,211744.87462936263,212212.18420414175,212681.02362886647,213151.39791186736,213623.312077871,214096.7711680537,214571.78024009516,215048.34436823268,215526.46864331525,216006.15817285801,216487.41808109669,216970.25350904258,217454.66961453721,217940.6715723075,218428.26457402119,218917.45382834211,219408.24456098591,219900.64201477592,220394.65144969904,220890.27814296205,221387.52738904793,221886.40449977238,222386.91480434063,222889.06364940436,223392.85639911875,223898.29843519986,224405.39515698209,224914.15198147585,225424.57434342543,225936.66769536701,226450.43750768708,226965.88926868062,227483.02848460991,228001.86067976334,228522.39139651434,229044.62619538061,229568.57065508357,230094.23037260794,230621.61096326145,231150.71806073494,231681.55731716251,232214.13440318179,232748.45500799463,233284.5248394279,{"$f":"GW90","v":233822.34962399441},234361.93510695396,234903.287052375,235446.41124319594,235991.31348128701,236537.99958751237,237086.47540179203,237636.74678316448,238188.81960984913,238742.69977930916,239298.39320831452,239855.90583300515,240415.24360895428,240976.41251123225,241539.41853447011,242104.26769292387,242670.96602053859,243239.51957101296,243809.93441786381,244382.21665449115,244956.37239424317,245532.40777048163,246110.32893664722,246690.14206632544,247271.85335331256,247855.46901168162,248440.99527584901,249028.43840064094,249617.80466136025,250209.10035385357,250802.33179457847,251397.50532067087,251994.62729001298,252593.70408130097,253194.74209411317,253797.74774897855,254402.72748744514,255009.68777214896,255618.63508688303,256229.5759366666,256842.5168478147,257457.46436800776,258074.42506636164,258693.40553349777,259314.41238161357,259937.45224455305,260562.53177787774,261189.65765893774,261818.83658694298,262450.07528303494,263083.38049035845,263718.75897413341,264356.21752172743,264995.76294272818,265637.40206901624,266281.14175483782,266926.98887687828,267574.95033433533,268225.03304899309,268877.24396529543,269531.59005042084,270188.07829435653,270846.71570997289,271507.50933309883,{"$f":"JI90","v":272170.46622259659},272835.59346043738,273502.89815177693,274172.3874250314,274844.06843195343,275517.94834770879,276194.03437095275,276872.33372390724,277552.8536524378,278235.60142613086,278920.58433837187,279607.80970642285,280297.28487150057,280989.017198855,281683.01407784817,282379.28292203275,283077.83116923168,283778.66628161725,284481.79574579105,285187.22707286366,285894.96779853536,286605.02548317617,287317.40771190682,288032.12209467986,288749.17626636068,289468.5778868093,290190.33464096219,290914.45423891419,291640.94441600109,292369.81293288205,293101.06757562282,293834.71615577833,294570.76651047694,295309.22650250333,296050.10402038321,296793.40697846713,297539.14331701526,298287.32100228179,299037.94802660076,299791.03240847087,300546.58219264122,301304.60545019747,302065.1102786478,302828.10480200959,303593.59717089613,304361.59556260362,305132.10818119871,305905.14325760602,306680.70904969599,307458.8138423732,308239.46594766492,309022.67370480986,309808.44548034703,310596.78966820554,311387.71468979388,312181.22899409017,312977.34105773212,313776.05938510795,314577.39250844688,315381.34898791049,316187.93741168408,316997.16639606841,317809.04458557174,318623.58065300249,{"$f":"LU90","v":319440.78329956112},320260.66125493398,321083.22327738581,321908.47815385397,322736.43470004166,323567.10176051245,324400.48820878495,325236.60294742708,326075.45490815153,326917.05305191129,327761.40636899485,328608.52387912275,329458.4146315438,330311.0877051315,331166.55220848141,332024.81728000822,332885.89208804345,333749.78583093314,334616.5077371365,335486.06706532429,336358.47310447774,337233.73517398786,338111.86262375471,338992.86483428773,339876.7512168056,340763.53121333686,341653.21429682081,342545.80997120874,343441.32777156535,344339.77726417058,345241.16804662213,346145.50974793744,347052.81202865706,347963.08458094759,348876.33712870517,349792.57942765951,350711.82126547809,351634.07246187062,352559.34286869393,353487.64237005735,354418.98088242818,355353.36835473764,356290.81476848724,357231.33013785514,358174.92450980353,359121.60796418565,360071.39061385352,361024.28260476608,361980.29411609739,362939.43536034564,363901.71658344188,364867.14806485985,365835.74011772551,366807.50308892736,367782.44735922694,368760.5833433696,369741.92149019596,370726.47228275333,371714.24623840791,372705.25390895695,373699.50588074152,374697.01277475967,375697.78524677973,376701.83398745442,{"$f":"OG90","v":377709.16972243472},378719.80321248469,379733.74525359622,380751.00667710457,381771.59834980394,382795.53117406362,383822.81608794437,384853.46406531538,385887.48611597129,386924.89328575018,387965.6966566511,389009.90734695276,390057.53651133226,391108.59534098417,392163.09506374021,393221.04694418889,394282.46228379622,395347.35242102633,396415.72873146232,397487.60262792814,398562.98556061037,399641.88901718037,400724.32452291733,401810.30364083109,402899.83797178575,403992.93915462377,405089.61886628997,406189.88882195664,407293.76077514829,408401.24651786755,409512.35788072099,410627.10673304548,411745.50498303497,412867.5645778678,413993.29750383424,415122.71578646451,416255.83149065741,417392.65672080888,418533.20362094179,419677.4843748351,420825.51120615442,421977.29637858254,423132.85219595011,424292.19100236759,425455.3251823567,426622.26716098282,427793.02940398792,428967.62441792345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payable Balance - CF",null,null,"USD",null,null,null,null,{"$f":"L92+L93-L94","v":0},{"$f":"M92+M93-M94","v":0},0,0,0,0,0,0,0,0,0,177680.00000000006,355715.7900395295,356428.53488259477,357143.61306680727,357861.03223091894,358580.80003868858,359302.92417896452,360027.41236576613,360754.2723383666,361483.51186137547,362215.13872482162,362949.16074423632,363685.58576073695,364424.42164111068,365165.6762778986,365909.35758947959,366655.47352015565,367404.03204023611,368155.04114612303,368908.50886039669,369664.44323190115,370422.85233583034,371183.74427381426,371947.12717400549,372713.00919116614,373481.39850675483,374252.30332901428,375025.73189305858,375801.69246096176,376580.19332184544,377361.24279196793,378144.84921481251,378931.02096117719,379719.76642926357,380511.09404476697,381305.01226096589,382101.52955881297,382900.65444702527,383702.39546217502,384506.76116878109,385313.76015940035,386123.40105471946,386935.69250364683,387750.64318340528,388568.26179962448,389388.55708643433,390211.53780655778,391037.21275140467,391865.59074116568,392696.68062490638,393530.49128066219,394367.03161553253,395206.31056577654,396048.33709690825,{"$f":"BY92+BY93-BY94","v":396893.1202037927},397740.66891074151,398590.99227160955,399444.0993698918,400299.99931882019,401158.70126146101,381142.45056562847,361060.67187360243,361790.91446895903,362523.54768855078,363258.57935865928,363996.01733118732,364735.86948374292,365478.14371972327,366222.84796839923,366969.99018500012,367719.57835079846,368471.62047319545,369226.12458580639,369983.09874854668,370742.55104771757,371504.48959609302,372268.92253300583,373035.85802443489,373805.30426309275,374577.26946851244,375351.76188713545,376128.78979240032,376908.36148483068,377690.48529212363,378475.16956923908,379262.42269848892,380052.25308962661,380844.66917993693,381639.67943432619,382437.29234541254,383237.51643361663,384040.36024725303,384845.83236262103,385653.94138409651,386464.69594422402,387278.10470380855,388094.17635200848,388912.91960642836,389734.34321321157,390558.45594713441,391385.26661169931,392214.78403922904,393047.01709096134,393881.97465714323,394719.66565712588,395560.09903946036,396403.28378199291,397249.22889196087,398097.94340608892,398949.43639068556,399803.71694174013,400660.79418501985,401520.67727616738,402383.3754007984,403248.89777459996,404117.25364342902,404988.452283411,405862.50300103886,{"$f":"EK92+EK93-EK94","v":406739.41513327276},407619.19804763945,408501.86114233255,409387.41384631302,410275.86561940983,411167.22595242073,412061.5043672141,412958.71041683038,413858.85368558404,414761.9437891664,415667.99037474778,416577.00312108081,417488.99173860409,418403.96596954542,419321.9355880263,420242.910400166,421166.90024418669,422093.91499051813,423023.96454190323,423957.0588335041,424893.20783300803,425832.42154073366,426774.70998973824,427720.08324592456,428668.55140814866,429620.12460832763,430574.81301154773,431532.62681617308,432493.57625395455,433457.6715901391,434424.92312357959,435395.34118684451,436368.93614632852,437345.71840236313,438325.69838932785,439308.8865757616,440295.29346447473,441284.92959266086,442277.80553200969,443273.93188882002,444273.31930411281,445275.97845374478,446281.92004852294,447291.15483431844,448303.69359218178,449319.54713845777,450338.7263249011,451361.24203879223,452387.10520305391,453416.3267763675,454448.91775329033,455484.88916437305,456524.25207627751,457567.01759189472,458613.19685046398,459662.80102769134,460715.84133586922,461772.32902399625,462832.27537789731,463895.69172034413,464962.58941117628,466032.97984742239,467106.87446342211,468184.28473094816,{"$f":"GW92+GW93-GW94","v":469265.22215932875},470349.69829557079,471437.72472448274,472529.31306879915,473624.4749893042,474723.22218495631,475825.5663930134,476931.51938915811,478041.09298762353,479154.29904131958,480271.14944195934,481391.6561201865,482515.83104570233,483643.68622739398,484775.23371346237,485910.48559155141,487049.45398887666,488192.15107235487,489338.58904873417,490488.78016472468,491642.7367071287,492800.47100297245,493961.99541963782,495127.32236499398,496296.4642875304,497469.43367648975,498646.24306200095,499826.90501521353,501011.43214843178,502199.83711524913,503392.13261068368,504588.33137131378,505788.4461754139,506992.48984309146,508200.47523642343,509412.41525959386,510628.32285903185,511848.21102354943,513072.09278448106,514299.98121582228,515531.88943436928,516767.83059985936,518007.81791511131,519251.86462616653,520499.98402243067,521752.18943681545,523008.49424588075,524268.91186997795,525533.45577339339,526802.13946449186,528074.97649586084,529351.98046445556,530633.16501174436,531918.54382385407,533208.13063171611,534501.93921121361,535799.98338332842,537102.27701428847,538408.83401571622,539719.66834477731,541034.79400432936,542354.22504307167,543677.97555569536,545006.05968303396,{"$f":"JI92+JI93-JI94","v":546338.49161221436},547675.28557680838,549016.45585698495,550362.01677966234,551711.98271866166,553066.36809486011,554425.18737634516,555788.45507856878,557156.18576450285,558528.39404479484,559905.09457792353,561286.30207035562,562672.03127670323,564062.29699988104,565457.11409126455,566856.49745084904,568260.46202740842,569669.02281865478,571082.19487139909,572499.99328171159,573922.43319508305,575349.52980658668,576781.29836104054,578217.75415316992,579658.91252777143,581104.78887987626,582555.39865491516,584010.75734888297,585470.88050850469,586935.78373140097,588405.48266625509,589879.99301298009,591359.33052288636,592843.51099885022,594332.55029548227,595826.464319297,597325.2690288825,598828.98043507151,600337.61460111197,601851.18764283857,603369.71572884521,604893.21508065739,606421.70197290578,607955.19273349969,609493.70374380227,611037.25143880467,612585.85230730195,614139.52289206907,615698.27979003801,617262.13965247467,618831.11918515677,620405.23514855246,621984.50435799931,623568.94368388399,625158.57005182223,626753.40044284007,628353.45189355488,629958.74149635748,631569.28639959474,633185.10380775272,634806.21098164038,636432.62523857446,638064.36395256384,639701.44455449539,{"$f":"LU92+LU93-LU94","v":641343.88453232008},642991.70143123996,644644.9128538958,646303.53646055423,647967.58996929752,649637.09115621215,651312.05785557872,652992.50796006294,654678.45942090626,656369.93024811777,658066.93851066672,659769.50233667553,661477.63991361309,663191.36948848981,664910.70936805196,666635.67791897687,668366.29356806981,670102.57480246096,671844.54016980226,673592.2082784659,675345.59779774293,677104.72745804279,678869.61605109368,680640.28243014286,682416.74551015813,684199.02426802996,685987.13774277456,687781.10503573646,689580.94531079312,691386.67779455998,693198.32177659497,695015.89660960517,696839.42170965334,698668.91655636532,700504.40069313836,702345.89372734958,704193.4153305653,706046.98523875198,707906.62325248634,709772.34923716681,711644.18312322581,713522.14490634331,715406.25464765949,717296.53247399,719192.99857803993,721095.67321862036,723004.57672086428,724919.72947644396,726841.15194378851,728768.86464830267,730702.88818258629,732643.24320665374,734589.95044815517,736543.03070259746,738502.50483356649,740468.39377295016,742440.71852116217,744419.50014736573,746404.75978969946,748396.51865550224,750394.79802154039,752399.61923423526,754411.00370989041,756428.97293492081,{"$f":"OG92+OG93-OG94","v":758453.54846608231},760484.75193070213,762522.60502690985,764567.12952386891,766618.3472620094,768676.28015326103,770740.95018128795,772812.37940172269,774890.58994240244,776975.60400360497,779067.44385828613,781166.1318523176,783271.69040472549,785384.1420079302,787503.50922798621,789629.81470482377,791763.08115248987,793903.33135939168,796050.58818853972,798204.8745777919,800366.21354009886,802534.62816374958,804710.141612618,806892.77712641074,809082.5580209149,811279.50768824783,813483.64959710604,815695.00729301688,817913.6043985897,820139.46461376757,822372.6117160815,824613.06956090382,826860.86208170326,829116.01329030003,831378.54727712309,833648.4882114674,835925.86034175183,838210.68799577793,840502.99558099057,842802.80758473789,845110.14857453364,847425.04319831869,849747.51618472522,852077.59234334063,854415.2965649718,856760.65382191236,428967.62441792444,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,{"$f":"QS92+QS93-QS94","v":9.8953023552894592E-10},9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10,9.8953023552894592E-10]
[]
[null,null,null,"Payable Change",null,null,"USD",null,null,null,null,{"$f":"L95-L92","v":0},{"$f":"M95-M92","v":0},0,0,0,0,0,0,0,0,0,177680.00000000006,178035.79003952944,712.74484306527302,715.07818421249976,717.41916411166312,719.76780776964733,722.12414027593331,724.48818680160912,726.85997260047588,729.23952300887322,731.62686344614485,734.02201941469684,736.42501650063787,738.83588037372101,741.25463678792585,743.68131158099277,746.11593067605281,748.5585200804635,751.00910588691477,753.46771427366184,755.93437150446698,758.40910392918158,760.8919379839208,763.38290019123815,765.88201716064941,768.38931558869081,770.90482225944288,773.42856404429767,775.96056790318107,778.50086088367971,781.04947012249613,783.60642284457572,786.17174636467826,788.74546808638843,791.32761550339637,793.91821619891562,796.51729784708004,799.12488821230363,801.74101514974609,804.36570660606958,806.99899061926408,809.64089531911304,812.29144892736804,814.95067975844722,817.61861621920252,820.29528680985095,822.98072012345074,825.67494484689087,828.37798976100748,831.08988374070032,833.81065575580578,836.5403348703403,839.27895024401369,842.02653113170527,{"$f":"BY95-BY92","v":844.78310688445345},847.54870694881538,850.32336086803116,853.10709828225663,855.89994892838877,858.70194264082238,-20016.250695832539,-20081.778692026041,730.24259535659803,732.63321959174937,735.03167010849575,737.43797252804507,739.85215255559888,742.27423598035239,744.70424867596012,747.14221660088515,749.58816579834092,752.04212239698973,754.50411261094268,756.97416274028365,759.45229917089455,761.93854837544495,764.43293691280996,766.93549142905977,769.44623865786707,771.96520541969221,774.49241862300551,777.02790526486933,779.57169243035605,782.12380729295546,784.68427711544791,787.2531292498461,789.83039113768609,792.4160903103184,795.01025438925717,797.61291108635487,800.22408820409328,802.84381363639841,805.47211536800023,808.1090214754804,810.7545601275051,813.40875958453398,816.07164819992613,818.74325441988185,821.42360678320983,824.11273392284056,826.81066456489498,829.51742752973223,832.23305173229892,834.95756618189625,837.69099998264574,840.43338233447867,843.18474253255408,845.94510996795725,848.7145141280489,851.49298459663987,854.28055105457315,857.07724327972392,859.88309114752337,862.69812463101698,865.52237380156294,868.355868829065,871.19863998197252,874.05071762786247,{"$f":"EK95-EK92","v":876.91213223390514},879.78291436668951,882.66309469309635,885.55270398047287,888.4517730968073,891.36033301090356,894.27841479337076,897.20604961627396,900.14326875365805,903.09010358236264,906.04658558138181,909.01274633302819,911.9886175232823,914.97423094132682,917.9696184808854,920.97481213969877,923.98984402068891,927.01474633143516,930.04955138510559,933.09429160086438,936.1489995039301,939.21370772563387,942.28844900458353,945.37325618631439,948.46816222410416,951.57320017897291,954.68840322009055,957.8138046253589,960.9494377814699,964.09533618454589,967.25153344048886,970.41806326492224,973.59495948400581,976.78225603461033,979.97998696472496,983.18818643374834,986.40688871312886,989.63612818613183,992.87593934882898,996.12635681033134,999.38741529278923,1002.6591496319743,1005.9415947781526,1009.2347857955028,1012.5387578633381,1015.8535462759901,1019.1791864433326,1022.5157138911309,1025.863164261682,1029.2215733135818,1032.590976922831,1035.971411082719,1039.3629119044635,1042.7655156172113,1046.1792585692601,1049.6041772273602,1053.0403081778786,1056.487688127032,1059.9463539010612,1063.4163424468134,1066.8976908321492,1070.390436246118,1073.894615999714,1077.410267526051,{"$f":"GW95-GW92","v":1080.9374283805955},1084.4761362420395,1088.0264289119514,1091.5883443164057,1095.161920505052,1098.747195652104,1102.3442080570967,1105.9529961447115,1109.5735984654166,1113.2060536960489,1116.8504006397561,1120.5066782271606,1124.1749255158356,1127.8551816916442,1131.5474860683898,1135.2518780890387,1138.968397325254,1142.6970834782114,1146.4379763792967,1150.1911159905139,1153.9565424040193,1157.7342958437512,1161.524416665372,1165.3269453561516,1169.1419225364225,1172.9693889593473,1176.8093855112093,1180.6619532125769,1184.5271332182456,1188.4049668173539,1192.2954954345478,1196.1987606300972,1200.1148041001288,1204.0436676775571,1207.9853933319682,1211.9400231704349,1215.9075994379818,1219.8881645175861,1223.881760931632,1227.8884313412127,1231.9082185470033,1235.9411654900759,1239.9873152519576,1244.0467110552127,1248.119396264141,1252.2054143847781,1256.3048090653028,1260.417624097201,1264.5439034154406,1268.6836910984712,1272.8370313689811,1277.0039685947122,1281.184547288809,1285.3788121097023,1289.5868078620406,1293.808579497505,1298.044172114809,1302.2936309600482,1306.5570014277473,1310.8343290610937,1315.1256595520535,1319.4310387423029,1323.7505126236938,1328.0841273386031,{"$f":"JI95-JI92","v":1332.4319291803986},1336.7939645940205,1341.1702801765641,1345.5609226773959,1349.9659389993176,1354.3853761984501,1358.8192814850481,1363.2677022236167,1367.7306859340752,1372.2082802919904,1376.7005331286928,1381.2074924320914,1385.7292063476052,1390.2657231778139,1394.8170913835056,1399.3833595844917,1403.9645765593741,1408.5607912463602,1413.1720527443103,1417.7984103125054,1422.4399133714614,1427.0966115036281,1431.7685544538544,1436.455792129389,1441.1583746015094,1445.876352104824,1450.6097750389017,1455.3586939678062,1460.1231596217258,1464.9032228962751,1469.6989348541247,1474.510346725001,1479.3375099062687,1484.1804759638617,1489.0392966320505,1493.9140238147229,1498.8047095854999,1503.711406189017,1508.6341660404578,1513.5730417266022,1518.5280860066414,1523.4993518121773,1528.4868922483874,1533.4907605939079,1538.51101030258,1543.5476950024022,1548.6008684972767,1553.6705847671255,1558.7568979689386,1563.8598624366568,1568.979532682104,1574.115963395685,1579.2692094468512,1584.4393258846831,1589.6263679382391,1594.8303910178365,1600.0514507148182,1605.2896028026007,1610.5449032372562,1615.8174081579782,1621.1071738876635,1626.4142569340765,1631.7387139893835,1637.0806019315496,{"$f":"LU95-LU92","v":1642.439977824688},1647.8168989198748,1653.2114226558479,1658.6236066584243,1664.0535087432945,1669.5011869146256,1674.9666993665742,1680.4501044842182,1685.9514608433237,1691.4708272115095,1697.0082625489449,1702.5638260088162,1708.1375769375591,1713.729574876721,1719.339879562147,1724.9685509249102,1730.6156490929425,1736.2812343911501,1741.9653673412977,1747.6681086636381,1753.3895192770287,1759.1296602998627,1764.8885930508841,1770.6663790491875,1776.4630800152663,1782.2787578718271,1788.1134747446049,1793.9672929618973,1799.8402750566602,1805.7324837668566,1811.6439820349915,1817.5748330102069,1823.5251000481658,1829.494846711983,1835.4841367730405,1841.4930342112202,1847.5216032157186,1853.5699081866769,1859.6380137343658,1865.7259846804664,1871.8338860590011,1877.9617831174983,1884.109741316177,1890.2778263305081,1896.4661040499341,1902.6746405804297,1908.9035022439202,1915.1527555796783,1921.4224673445569,1927.7127045141533,1934.023534283624,1940.3550240674522,1946.7072415014263,1953.0802544422913,1959.4741309690289,1965.8889393836726,1972.3247482120059,1978.7816262035631,1985.2596423337236,1991.7588658027817,1998.2793660381576,2004.8212126948638,2011.3844756551553,2017.9692250303924,{"$f":"OG95-OG92","v":2024.5755311615067},2031.2034646198153,2037.8530962077202,2044.5244969590567,2051.2177381404908,2057.9328912516357,2064.6700280269142,2071.4292204347439,2078.2105406797491,2085.014061202528,2091.8398546811659,2098.6879940314684,2105.5585524078924,2112.4516032047104,2119.3672200560104,2126.3054768375587,2133.2664476661012,2140.2502069018083,2147.256829148042,2154.2863892521709,2161.338962306967,2168.4146236507222,2175.5134488684125,2182.6355137927458,2189.7808945041616,2196.9496673329268,2204.1419088582043,2211.3576959108468,2218.5971055728151,2225.8602151778759,2233.1471023139311,2240.4578448223183,2247.7925207994413,2255.1512085967697,2262.5339868230512,2269.9409343443112,2277.3721302844351,2284.8276540260995,2292.3075852126349,2299.8120037473273,2307.3409897957463,2314.8946237850469,2322.4729864065303,2330.0761586154113,2337.7042216311675,2345.357256940566,-427793.02940398792,-428967.62441792345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS95-QS92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Working Capital",null,null,"USD",null,null,null,null,{"$f":"L83-L95","v":0},{"$f":"M83-M95","v":0},0,0,0,0,0,0,0,0,0,319925.36641994782,640813.01924861106,642739.91867419612,744985.49257688748,885218.8509891436,963326.50745758344,1231428.0808907119,1462422.0543190106,1237810.8541585698,936165.06233191444,785789.86527715903,673032.73741034989,649565.9663871238,664565.68047020899,666763.90480958554,772603.44932567398,917719.30710638931,998699.66302786418,1276120.3627270709,1515247.6350935944,1283344.9037491926,971711.0947950132,816421.76874189533,699996.46881639457,675823.73595923872,691341.97153664031,693612.90929687885,803134.33146370924,953299.8018093392,1037096.320598382,1324173.9549123002,1571624.629399677,1331642.268280453,1009152.2836528085,848451.26628967316,727967.65230296424,702949.17043771571,719003.83138243097,721349.86123814888,834681.22376907023,990071.99851285061,1076782.5944597889,1373853.2983227232,1629917.0707878887,1381573.5605747146,1047849.1907723675,881547.86930796481,756864.45758963493,730970.61600910616,747580.22355460655,750003.80087562953,867277.61994545348,1028075.5029852731,1117801.493921123,{"$f":"BY83-BY95","v":1425213.101517871},1690189.7498662511,1433193.76142808,1087843.6200051056,915746.80714655016,786717.18071544426,780795.09501945204,818924.92118482769,821565.50094806869,943056.26976149017,1109587.2080957168,1202571.7032880106,1520822.8774951492,1795161.7889447755,1529351.4735206543,1172110.6271305126,994156.87966366508,860770.52407668612,833174.41408915864,851093.9876345481,853822.74228346616,979540.47986018006,1151866.8410019893,1248085.5854648957,1577415.6212377613,1861304.1931709121,1586233.5177323327,1216548.3470777445,1032393.7072427864,894358.44916630769,865797.43432346545,884337.1158562121,887156.96477127145,1017248.718214931,1195572.1681830608,1295137.6378351862,1635932.1892106859,1929702.8226854284,1645049.152813779,1262486.1454771711,1071914.5199030093,929068.31152595824,899508.63402601145,918689.86128362059,921603.81946108793,1056221.7505354888,1240750.972023013,1343779.5535058854,1696437.6983034122,2000434.3636731717,1705863.8234500294,1309974.3643089253,1112762.1282403052,964937.27241482167,934343.99263475346,954188.94362730533,957200.12476703199,1096501.6877649217,1287452.6242424808,1394064.7508621903,1758999.4579046289,2073578.0974582415,1768745.1777477714,1359065.0227948427,{"$f":"EK83-EK95","v":1154980.7575731734},1002003.7108345221,970340.66592472058,990872.2844631481,993983.90415420383,1138132.0299504348,1335728.1382603138,1446048.4306533711,1823687.0432486758,2149215.987862031,1833763.1409424534,1409811.8727721204,1198616.0941644751,1040307.2628814151,1007537.0239084127,1028779.0460117387,1031994.4250189187,1181157.7115229229,1385630.2232592627,1499787.6349468068,1890572.3711960074,2227432.7714828281,1900989.9915511766,1462270.4558739313,1243715.3329311195,1079888.8623471027,1045972.6899334735,1067949.6711452093,1071272.238799521,1225625.1480295486,1437213.340010257,1555341.3080104322,1959729.7785276312,2308316.050993884,1970500.4400517081,1516498.1625750572,1290327.2266885443,1120790.7826057686,1085688.5810144241,1108425.9246593821,1111859.2223557173,1271582.2843650128,1490533.7585115561,1612770.3591857813,2031236.102836058,2391956.3915600623,2042371.7101705475,1572554.2931624425,1338502.1369783755,1163056.6798280482,1126726.9494363316,1150250.9358501618,1153798.620655451,1319078.6445485395,1545649.6175008009,1672137.7278157538,2105170.7660979894,2478447.4204764385,2116683.6228656769,1630500.1206924508,1388292.0865291266,1206731.6375623597,1169131.4256694168,1193469.2424342874,{"$f":"GW83-GW95","v":1197135.0908095306},1368165.3830950712,1602620.9858998219,1733508.4502932783,2181615.8610167238,2567885.9301356366,2193518.6830923818,1690398.9559985464,1439750.813401334,1251862.2127258077,1212947.0626347191,1238126.8358557117,1241914.7474953809,1418895.3380305893,1661509.9262539069,1796949.7292991034,2260656.2402251041,2660371.984434166,2272962.1694434015,1752316.2148151221,1492933.826870074,1298496.4830480288,1258220.3813621458,1284271.2080201232,1288185.2098125292,1471323.0856030537,1722380.5602291927,1862531.0052991472,2342379.6084427773,2756009.028731667,2355102.2267576219,1816319.4870852716,1547898.4650994658,1346684.0960126456,1304999.4180834261,1331951.399501344,1335995.6496136796,1525504.9967419747,1785299.1362337996,1930324.0303740168,2426876.6176845673,2854904.0034806705,2440029.9617945612,1882478.6085223956,1604703.9546653614,1396476.3193422763,1353333.7728037336,1381218.0492646457,1385396.8413565119,1581499.2953212354,1850334.0992303726,2000402.9444555957,2514240.9656198719,2957167.4616483566,2527839.5420750361,1950865.7344977628,1663411.4719842162,1447926.0930744438,1403274.6593970214,1432123.4459533382,1436441.2135226727,1639366.1182814727,1917556.162809829,2072844.3540479906,{"$f":"JI83-JI95","v":2604569.4971862584},3062913.6900557689,2618628.2979916553,2021555.416328361,1724084.2067078233,1501088.083277079,1454874.9572714129,1484721.5807863201,1489182.9016517764,1699167.5776699556,1987038.3835982219,2147727.4135124995,2697962.3095637066,3172260.8347640126,2712496.8282961152,2094624.6800417304,1786787.4271454497,1556018.7374537755,1508189.2646523616,1539068.2021157222,1543677.8030396467,1760967.8246577431,2058856.2380709401,2225133.908998833,2794522.86061945,3285331.0306412671,2809549.1090737302,2170153.1076968508,1851588.5477767815,1612776.3416904025,1563273.9535326557,1595220.8716951483,1599983.6331514316,1824833.1155956066,2133087.7018506965,2305148.3451073351,2894358.0809368421,3402250.5352487485,2909892.6063191798,2248222.921342588,1918557.1989209421,1671421.0795961707,1620187.2263397325,1653239.0227105008,1658159.9838017123,1890831.8801720955,2209813.3315681471,2387858.0343696475,2997578.4895453881,3523149.8671883224,3013638.3922311491,2328919.0696978453,1987765.2986289444,1732015.0930938711,1678989.1743723326,1713184.0196269527,1718268.383155277,1959034.7917390647,2289116.3493664684,2473353.1896379944,3104298.3134727925,3648163.9490590845,3120901.2653472926,2412329.3176400354,{"$f":"LU83-LU95","v":2059287.1268688117},1794622.5451154802,1739741.8380598566,1775119.2199070435,1780372.3576036817,2029514.8398718485,2371082.7301336532,2561727.0194760724,3214635.6112438366,3777432.2551750951,3231799.8746448895,2498544.3385913232,2133199.4020748399,1859309.6842610715,1802509.2690994702,1839110.0376566008,1844537.4955744313,2102347.4052333469,2455801.291548918,2653075.8266474297,3328712.4004548322,3911098.9642013386,3346456.8477365701,2587657.8098947816,2209581.360134514,1926144.9114805798,1867357.5945275007,1905224.0092567389,1910831.5133311672,2177610.3368133605,2543363.7870323155,2747499.1098002568,3446654.7895565978,4049313.1168701821,3464998.9232946606,2679766.5112754856,2288514.8358888719,1995198.8488397137,1934355.0827832953,1973530.8610418867,1979324.3228249564,2255384.0316165783,2633865.0016892902,2845099.6684505446,3568593.1139831468,4192228.7789458414,3587557.0878419755,2774970.4264845392,2370084.347224338,2066544.4104330777,2003572.2118253785,2044102.5790855214,2050088.1016585084,2335751.5168748731,2727402.851344842,2945983.7113687554,3694662.0767676691,4340005.2096098429,3714266.7170513049,2873372.8482270068,2454377.1818364137,2140256.8755093757,2075081.7393614599,2117013.4811570286,{"$f":"OG83-OG95","v":2123197.3652268793},2418798.5348617667,2824078.4847648088,3050260.9684784766,3825000.8937919629,4492807.0354460962,3845267.7217004159,2975080.4864779115,2541483.4867480034,2216413.9638754311,2148958.7752555506,2192340.2909149509,2198729.0411000913,2504613.630389262,2923996.3891647896,3158044.8063787934,3959753.4438201222,4650804.4302100241,3980704.6984341,3080203.5802936326,2631496.3606676357,2295095.9136476945,2225280.8561772918,2270162.2144037113,2276762.545714899,2593288.2410696009,3027264.499110322,3269452.3476057258,4099068.4234721381,4814173.3005721625,4120727.0854896205,3188856.0132293738,2724511.9492753758,2376385.561421813,2304128.0225603781,2350561.0189228323,2357379.8634448941,2684916.7904269421,3133994.3089150814,3384604.5937515204,4243099.5072980393,4983095.4780328553,4265489.3235469386,3301155.4324767431,2820629.5435268255,2460368.4249329241,1170531.080427058,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,{"$f":"QS83-QS95","v":-6.577465683221817E-9},-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9,-6.577465683221817E-9]
[null,null,null,"Change in Working Capital",null,null,"USD",null,null,null,null,{"$f":"L85-L97","v":0},{"$f":"M85-M97","v":0},0,0,0,0,0,0,0,0,0,319925.36641994782,320887.6528286633,1926.8994255850557,102245.57390269131,140233.35841225617,78107.656468439789,268101.57343312836,230993.97342829889,-224611.20016044087,-301645.79182665533,-150375.19705475547,-112757.12786680914,-23466.771023226087,14999.714083085186,2198.224339376553,105839.54451608838,145115.85778071539,80980.355921474809,277420.69969920686,239127.27236652345,-231902.73134440184,-311633.8089541794,-155289.32605311787,-116425.29992550076,-24172.732857155846,15518.23557740153,2270.9377602385357,109521.42216683051,150165.4703456299,83796.518789042893,287077.63431391813,247450.67448737682,-239982.36111922387,-322489.98462764459,-160701.01736313541,-120483.61398670892,-25018.481865248526,16054.660944715259,2346.0298557179049,113331.36253092135,155390.77474378032,86710.595946938323,297070.70386293449,256063.77246516536,-248343.51021317422,-333724.36980234698,-166301.32146440278,-124683.41171832988,-25893.841580528708,16609.607545500447,2423.5773210228654,117273.81906982395,160797.88303981972,89725.990935849724,{"$f":"BY85-BY97","v":307411.60759674828},264976.64834838005,-256995.9884381711,-345350.14142297435,-172096.81285855558,-129029.62643110589,-5922.0856959922239,38129.826165375649,2640.5797632409376,121490.76881342154,166530.93833422655,92984.495192293893,318251.17420713848,274338.91144962632,-265810.3154241211,-357240.84639014181,-177953.74746684742,-133386.35558697896,-27596.109987527481,17919.573545389459,2728.7546489180531,125717.73757671396,172326.36114180909,96218.744462906499,329330.0357728657,283888.57193315064,-275070.67543857935,-369685.17065458815,-184154.63983495807,-138035.25807647879,-28561.014842842298,18539.681532746705,2819.8489150592941,130091.75344365952,178323.44996812998,99565.469652125321,340794.55137549969,293770.63347474247,-284653.66987164936,-382563.00733660808,-190571.62557416165,-142846.20837705105,-29559.677499946789,19181.227257609135,2913.9581774672843,134617.93107440096,184529.22148752416,103028.58148287254,352658.14479752665,303996.66536975955,-294570.54022314236,-395889.45914110407,-197212.23606862,-147824.85582548368,-30593.279780068086,19844.950992551865,3011.1811397265992,139301.56299788965,190950.93647755915,106612.12661970948,364934.70704243868,314578.63955361245,-304832.91971046996,-409680.15495292866,{"$f":"EK85-EK97","v":-204084.2652216694},-152977.04673865123,-31663.044909801567,20531.618538427516,3111.6196910557337,144148.12579623109,197596.10830987891,110320.29239305732,377638.6125953045,325528.94461335533,-315452.84691957769,-423951.26817033289,-211195.77860764525,-158308.83128306008,-32770.238973002415,21242.022103325988,3215.3790071799885,149163.28650400433,204472.51173633977,114157.41168754408,390784.73624920042,336860.4002868206,-326442.77993165125,-438719.53567724541,-218555.12294281175,-163826.4705840167,-33916.172413629189,21976.981211735809,3322.567654311657,154352.90923002764,211588.19198070822,118127.96800017531,404388.47051719896,348586.27246625262,-337815.61094217561,-454002.27747665101,-226170.93588651274,-169536.44408277574,-35102.201591344667,22737.343644958222,3433.2976963351248,159723.06200929533,218951.47414654348,122236.60067422519,418465.7436502768,360720.28872400406,-349584.68138951482,-469817.41700810485,-234052.15618406702,-175445.45715032739,-36329.73039171641,23523.986413830135,3547.6848052891437,165280.02389308868,226570.97295226122,126488.11031495302,433033.03828223568,373276.65437844902,-361763.79761076148,-486183.50217322633,-242208.03416332416,-181560.448966767,-37600.211892942723,24337.816764870426,{"$f":"GW85-GW97","v":3665.8483752433676},171030.29228554037,234455.60280475079,130887.46439345652,448107.41072344553,386270.06911891245,-374367.24704325438,-503119.72709383554,-250648.14259721246,-187888.60067552625,-38915.150091088668,25179.773220992589,3787.9116396692698,176980.59053520841,242614.5882233177,135439.80304519623,463706.51092600089,399715.74420906196,-387409.81499076483,-520645.9546282792,-259382.38794504793,-194437.34382204537,-40276.10168588307,26050.826657977363,3914.0017924060812,183137.87579052465,251057.47462613892,140150.44506995438,479848.60314363032,413629.42028888955,-400906.801974045,-538782.73967235023,-268421.02198580594,-201214.36908682017,-41684.677929219673,26951.981417917996,4044.2501123356633,189509.34712829499,259794.13949182507,145024.89414021716,496552.5873105505,428027.38579610316,-414874.04168610927,-557551.35327216575,-277774.65385703411,-208227.63532308507,-43142.546538542723,27884.276460912195,4178.7920918661403,196102.45396472362,268834.80390913703,150068.84522522322,513838.02116427617,442926.49602848466,-429327.91957332066,-576973.80757727334,-287454.26251354639,-215485.37890977238,-44651.433677422348,28848.786556316656,4317.7675693345955,202924.90475879994,278190.04452835629,155288.19123816164,{"$f":"JI85-JI97","v":531725.14313826803},458344.19286951015,-444285.39206411352,-597072.88166329428,-297471.2096205377,-222996.12343074428,-46213.126005666214,29846.623514907318,4461.3208654561313,209984.67601817928,287870.80592826626,160689.02991427761,550234.89605120732,474298.52520030586,-459764.00646789744,-617872.14825438475,-307837.25289628073,-230768.6896916742,-47829.472801413853,30878.937463360606,4609.6009239243576,217290.02161809651,297888.41341319715,166277.67092789302,569388.95162061648,490808.17002181709,-475781.92156753642,-639396.00137687963,-318564.55992006918,-238812.20608637913,-49502.388157746871,31946.918162492686,4762.7614562833915,224849.48244417494,308254.58625508996,172060.64325663866,589209.73582950688,507892.45431190636,-492357.92892956873,-661669.6849765915,-329665.72242164612,-247136.11932477134,-51233.853256438277,33051.796370768221,4920.9610912116477,232671.8963703831,318981.45139605156,178044.70280150045,609720.45517574088,525571.37764293409,-509511.47495717346,-684719.32253330387,-341153.77106890082,-255750.20553507307,-53025.918721538503,34194.845254619955,5084.3635283244075,240766.40858378774,330081.55762740329,184236.84027152648,630945.123834798,543865.63558629202,-527262.68371179223,-708571.94770725723,{"$f":"LU85-LU97","v":-353042.19077122351},-264664.58175333147,-54880.70705562376,35377.381847187062,5253.1376966381213,249142.48226816684,341567.89026180457,190644.28934241936,652908.5917677643,562796.64393125859,-545632.3805302059,-733255.53605356591,-365344.93651648366,-273889.71781376831,-56800.415161601268,36600.768557130592,5427.4579178304411,257809.90965891571,353453.88631557126,197274.53509851161,675636.57380740251,582386.56374650646,-564642.11646476877,-758799.03784178873,-378076.44976026728,-283436.44865393429,-58787.316953079076,37866.414729238255,5607.5040744282305,266778.82348219317,365753.45021895517,204135.3227679414,699155.67975634104,602658.32731358416,-584314.1935755217,-785232.41201917478,-391251.67538661347,-293315.98704915855,-60843.766056418302,39175.778258591425,5793.4617830696516,276059.70879162208,378480.97007271182,211234.66676125408,723493.44553260249,623635.66496269463,-604671.69110386574,-812586.66135743656,-404886.07926020131,-303539.93679126026,-62972.198607699131,40530.367260142928,5985.5225729870144,285663.41521636466,391651.33446996892,218580.86002391367,748678.36539891316,645343.13284217427,-625738.49255853798,-840893.86882429826,-418995.66639059305,-314120.30632703833,-65175.136147915618,41931.741795568727,{"$f":"OG85-OG97","v":6183.8840698505519},295601.16963488748,405279.9499030424,226182.48371366737,774739.9253134866,667806.14165413368,-647539.31374568096,-870187.23522250447,-433596.99972990761,-325069.52287257253,-67455.188619880704,43381.515659400495,6388.7501851401757,305884.58928917092,419382.75877552782,234048.41721400362,801708.63744132873,691050.9863899023,-670099.73177592445,-900501.11814046744,-448707.21962599712,-336400.44701994117,-69815.05747040268,44881.358226419892,6600.3313111874741,316525.69535470172,433976.2580407213,242187.84849540354,829616.07586641249,715104.87710002426,-693446.21508254192,-931871.07226024673,-464344.0639539978,-348126.38785356283,-72257.53886143479,46432.996362454141,6818.8445220618742,327536.92698204785,449077.51848813961,250610.28483643872,858494.91354651912,739995.97073481535,-717606.1544859166,-964333.89107019512,-480525.88894991786,-360261.11859390093,-1289837.3445058661,-1170531.0804270648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS85-QS97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Project Finance Semi-Annual","index":4,"n_rows":113,"n_cols":102,"rows_kept":113,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\"),FIND(\"]\",CELL(\"filename\"),1)+1,250)","v":"Introduction"}]
[null,null,null,"Period Number",null,"Constant","Constant","Unit","Total","Test",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90]
[null,null,null,"Pre-COD Period",null,null,null,null,null,null,null,null,{"$f":"'Operation Monthly'!L6","v":true},{"$f":"'Operation Monthly'!M6","v":true},{"$f":"'Operation Monthly'!N6","v":true},{"$f":"'Operation Monthly'!O6","v":true},{"$f":"'Operation Monthly'!P6","v":true},{"$f":"'Operation Monthly'!Q6","v":true},{"$f":"'Operation Monthly'!R6","v":true},{"$f":"'Operation Monthly'!S6","v":true},{"$f":"'Operation Monthly'!T6","v":true},{"$f":"'Operation Monthly'!U6","v":true},{"$f":"'Operation Monthly'!V6","v":true},{"$f":"'Operation Monthly'!W6","v":false},{"$f":"'Operation Monthly'!X6","v":false},{"$f":"'Operation Monthly'!Y6","v":false},{"$f":"'Operation Monthly'!Z6","v":false},{"$f":"'Operation Monthly'!AA6","v":false},{"$f":"'Operation Monthly'!AB6","v":false},{"$f":"'Operation Monthly'!AC6","v":false},{"$f":"'Operation Monthly'!AD6","v":false},{"$f":"'Operation Monthly'!AE6","v":false},{"$f":"'Operation Monthly'!AF6","v":false},{"$f":"'Operation Monthly'!AG6","v":false},{"$f":"'Operation Monthly'!AH6","v":false},{"$f":"'Operation Monthly'!AI6","v":false},{"$f":"'Operation Monthly'!AJ6","v":false},{"$f":"'Operation Monthly'!AK6","v":false},{"$f":"'Operation Monthly'!AL6","v":false},{"$f":"'Operation Monthly'!AM6","v":false},{"$f":"'Operation Monthly'!AN6","v":false},{"$f":"'Operation Monthly'!AO6","v":false},{"$f":"'Operation Monthly'!AP6","v":false},{"$f":"'Operation Monthly'!AQ6","v":false},{"$f":"'Operation Monthly'!AR6","v":false},{"$f":"'Operation Monthly'!AS6","v":false},{"$f":"'Operation Monthly'!AT6","v":false},{"$f":"'Operation Monthly'!AU6","v":false},{"$f":"'Operation Monthly'!AV6","v":false},{"$f":"'Operation Monthly'!AW6","v":false},{"$f":"'Operation Monthly'!AX6","v":false},{"$f":"'Operation Monthly'!AY6","v":false},{"$f":"'Operation Monthly'!AZ6","v":false},{"$f":"'Operation Monthly'!BA6","v":false},{"$f":"'Operation Monthly'!BB6","v":false},{"$f":"'Operation Monthly'!BC6","v":false},{"$f":"'Operation Monthly'!BD6","v":false},{"$f":"'Operation Monthly'!BE6","v":false},{"$f":"'Operation Monthly'!BF6","v":false},{"$f":"'Operation Monthly'!BG6","v":false},{"$f":"'Operation Monthly'!BH6","v":false},{"$f":"'Operation Monthly'!BI6","v":false},{"$f":"'Operation Monthly'!BJ6","v":false},{"$f":"'Operation Monthly'!BK6","v":false},{"$f":"'Operation Monthly'!BL6","v":false},{"$f":"'Operation Monthly'!BM6","v":false},{"$f":"'Operation Monthly'!BN6","v":false},{"$f":"'Operation Monthly'!BO6","v":false},{"$f":"'Operation Monthly'!BP6","v":false},{"$f":"'Operation Monthly'!BQ6","v":false},{"$f":"'Operation Monthly'!BR6","v":false},{"$f":"'Operation Monthly'!BS6","v":false},{"$f":"'Operation Monthly'!BT6","v":false},{"$f":"'Operation Monthly'!BU6","v":false},{"$f":"'Operation Monthly'!BV6","v":false},{"$f":"'Operation Monthly'!BW6","v":false},{"$f":"'Operation Monthly'!BX6","v":false},{"$f":"'Operation Monthly'!BY6","v":false},{"$f":"'Operation Monthly'!BZ6","v":false},{"$f":"'Operation Monthly'!CA6","v":false},{"$f":"'Operation Monthly'!CB6","v":false},{"$f":"'Operation Monthly'!CC6","v":false},{"$f":"'Operation Monthly'!CD6","v":false},{"$f":"'Operation Monthly'!CE6","v":false},{"$f":"'Operation Monthly'!CF6","v":false},{"$f":"'Operation Monthly'!CG6","v":false},{"$f":"'Operation Monthly'!CH6","v":false},{"$f":"'Operation Monthly'!CI6","v":false},{"$f":"'Operation Monthly'!CJ6","v":false},{"$f":"'Operation Monthly'!CK6","v":false},{"$f":"'Operation Monthly'!CL6","v":false},{"$f":"'Operation Monthly'!CM6","v":false},{"$f":"'Operation Monthly'!CN6","v":false},{"$f":"'Operation Monthly'!CO6","v":false},{"$f":"'Operation Monthly'!CP6","v":false},{"$f":"'Operation Monthly'!CQ6","v":false},{"$f":"'Operation Monthly'!CR6","v":false},{"$f":"'Operation Monthly'!CS6","v":false},{"$f":"'Operation Monthly'!CT6","v":false},{"$f":"'Operation Monthly'!CU6","v":false},{"$f":"'Operation Monthly'!CV6","v":false},{"$f":"'Operation Monthly'!CW6","v":false}]
[null,null,null,"Months in Period",null,{"$f":"'InputC - Operations'!F13","v":6},null,null,null,null,null,null,{"$f":"IF(M3,1,$F$4)","v":1},{"$f":"IF(N3,1,$F$4)","v":1},1,1,1,1,1,1,1,1,1,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(BZ3,1,$F$4)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,"Start of Period",null,null,null,null,null,null,null,null,{"$f":"L6+1","v":"2023-01-01"},"2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-06-01","2024-12-01","2025-06-01","2025-12-01","2026-06-01","2026-12-01","2027-06-01","2027-12-01","2028-06-01","2028-12-01","2029-06-01","2029-12-01","2030-06-01","2030-12-01","2031-06-01","2031-12-01","2032-06-01","2032-12-01","2033-06-01","2033-12-01",{"$f":"AR6+1","v":"2034-06-01"},"2034-12-01","2035-06-01","2035-12-01","2036-06-01","2036-12-01","2037-06-01","2037-12-01","2038-06-01","2038-12-01","2039-06-01","2039-12-01","2040-06-01","2040-12-01","2041-06-01","2041-12-01","2042-06-01","2042-12-01","2043-06-01","2043-12-01","2044-06-01","2044-12-01","2045-06-01","2045-12-01","2046-06-01","2046-12-01","2047-06-01","2047-12-01","2048-06-01","2048-12-01","2049-06-01","2049-12-01",{"$f":"BX6+1","v":"2050-06-01"},"2050-12-01","2051-06-01","2051-12-01","2052-06-01","2052-12-01","2053-06-01","2053-12-01","2054-06-01","2054-12-01","2055-06-01","2055-12-01","2056-06-01","2056-12-01","2057-06-01","2057-12-01","2058-06-01","2058-12-01","2059-06-01","2059-12-01","2060-06-01","2060-12-01","2061-06-01","2061-12-01","2062-06-01","2062-12-01"]
[null,null,null,"End of Period",null,null,null,null,null,null,null,{"$f":"'Operation Monthly'!K5","v":"2022-12-31"},{"$f":"EDATE(M5,M4)-1","v":"2023-01-31"},{"$f":"EDATE(N5,N4)-1","v":"2023-02-28"},"2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2024-05-31","2024-11-30","2025-05-31","2025-11-30","2026-05-31","2026-11-30","2027-05-31","2027-11-30","2028-05-31","2028-11-30","2029-05-31","2029-11-30","2030-05-31","2030-11-30","2031-05-31","2031-11-30","2032-05-31","2032-11-30","2033-05-31","2033-11-30","2034-05-31","2034-11-30","2035-05-31","2035-11-30","2036-05-31","2036-11-30","2037-05-31","2037-11-30","2038-05-31","2038-11-30","2039-05-31","2039-11-30","2040-05-31","2040-11-30","2041-05-31","2041-11-30","2042-05-31","2042-11-30","2043-05-31","2043-11-30","2044-05-31","2044-11-30","2045-05-31","2045-11-30","2046-05-31","2046-11-30","2047-05-31","2047-11-30","2048-05-31","2048-11-30","2049-05-31","2049-11-30","2050-05-31","2050-11-30",{"$f":"EDATE(BZ5,BZ4)-1","v":"2051-05-31"},"2051-11-30","2052-05-31","2052-11-30","2053-05-31","2053-11-30","2054-05-31","2054-11-30","2055-05-31","2055-11-30","2056-05-31","2056-11-30","2057-05-31","2057-11-30","2058-05-31","2058-11-30","2059-05-31","2059-11-30","2060-05-31","2060-11-30","2061-05-31","2061-11-30","2062-05-31","2062-11-30","2063-05-31"]
[null,null,null,"Operating Flag",null,{"$f":"'InputC - Operations'!F9","v":"2023-12-01"},{"$f":"'InputC - Operations'!F11","v":"2058-12-01"},null,null,null,null,null,{"$f":"AND(M5>=$F$7,M5<$G$7)","v":false},false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(AS5>=$F$7,AS5<$G$7)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BY5>=$F$7,BY5<$G$7)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false]
[null,null,null,"Year",null,null,null,null,null,null,null,null,{"$f":"YEAR(M5)","v":2023},{"$f":"YEAR(N5)","v":2023},2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2025,2025,2026,2026,2027,2027,2028,2028,2029,2029,2030,2030,2031,2031,2032,2032,2033,2033,2034,2034,2035,2035,2036,2036,2037,2037,2038,2038,2039,2039,2040,2040,2041,2041,2042,2042,2043,2043,2044,2044,2045,2045,2046,2046,2047,2047,2048,2048,2049,2049,2050,{"$f":"YEAR(BZ5)","v":2050},2051,2051,2052,2052,2053,2053,2054,2054,2055,2055,2056,2056,2057,2057,2058,2058,2059,2059,2060,2060,2061,2061,2062,2062]
[]
[null,"Transferred Variables"]
[null,null,null,"EBITDA to Semi-Annual",null,null,null,"USD",{"$f":"SUM(M11:XFD11)","v":390388424.51748031},null,null,null,{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!M$5,'Operation Monthly'!72:72)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!N$5,'Operation Monthly'!72:72)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!O$5,'Operation Monthly'!72:72)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!P$5,'Operation Monthly'!72:72)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!Q$5,'Operation Monthly'!72:72)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!R$5,'Operation Monthly'!72:72)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!S$5,'Operation Monthly'!72:72)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!T$5,'Operation Monthly'!72:72)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!U$5,'Operation Monthly'!72:72)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!V$5,'Operation Monthly'!72:72)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!W$5,'Operation Monthly'!72:72)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!X$5,'Operation Monthly'!72:72)","v":2349125.0192830819},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!Y$5,'Operation Monthly'!72:72)","v":3071619.8540612748},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!Z$5,'Operation Monthly'!72:72)","v":2435868.7928237477},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AA$5,'Operation Monthly'!72:72)","v":3186955.1987050045},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AB$5,'Operation Monthly'!72:72)","v":2531572.6235987339},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AC$5,'Operation Monthly'!72:72)","v":3308744.5653554527},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AD$5,'Operation Monthly'!72:72)","v":2630467.6496112938},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AE$5,'Operation Monthly'!72:72)","v":3434630.7191498959},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AF$5,'Operation Monthly'!72:72)","v":2732659.3374211872},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AG$5,'Operation Monthly'!72:72)","v":3564750.5505868047},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AH$5,'Operation Monthly'!72:72)","v":2964552.8942343323},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AI$5,'Operation Monthly'!72:72)","v":3828042.9401519778},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AJ$5,'Operation Monthly'!72:72)","v":3078720.0529596284},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AK$5,'Operation Monthly'!72:72)","v":3972210.9894149685},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AL$5,'Operation Monthly'!72:72)","v":3196723.4719063342},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AM$5,'Operation Monthly'!72:72)","v":4121257.2796885618},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AN$5,'Operation Monthly'!72:72)","v":3318691.165324999},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AO$5,'Operation Monthly'!72:72)","v":4275346.0003969232},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AP$5,'Operation Monthly'!72:72)","v":3444755.3822544217},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AQ$5,'Operation Monthly'!72:72)","v":4434646.8310876116},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AR$5,'Operation Monthly'!72:72)","v":3575052.7450669594},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AS$5,'Operation Monthly'!72:72)","v":4599335.1235155715},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AT$5,'Operation Monthly'!72:72)","v":3709724.3924814742},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AU$5,'Operation Monthly'!72:72)","v":4769592.0897038691},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AV$5,'Operation Monthly'!72:72)","v":3848916.1271851975},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AW$5,'Operation Monthly'!72:72)","v":4945604.9961747183},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AX$5,'Operation Monthly'!72:72)","v":3992778.568210185},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AY$5,'Operation Monthly'!72:72)","v":5127567.3645505635},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AZ$5,'Operation Monthly'!72:72)","v":4141467.3082144666},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BA$5,'Operation Monthly'!72:72)","v":5315679.1787312608},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BB$5,'Operation Monthly'!72:72)","v":4295143.0758226486},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BC$5,'Operation Monthly'!72:72)","v":5510147.0988600031},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BD$5,'Operation Monthly'!72:72)","v":4453971.9031854169},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BE$5,'Operation Monthly'!72:72)","v":5711184.6822973303},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BF$5,'Operation Monthly'!72:72)","v":4618125.2989223376},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BG$5,'Operation Monthly'!72:72)","v":5919012.6118296012},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BH$5,'Operation Monthly'!72:72)","v":4787780.4266173523},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BI$5,'Operation Monthly'!72:72)","v":6133858.9313453613},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BJ$5,'Operation Monthly'!72:72)","v":4963120.289041495},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BK$5,'Operation Monthly'!72:72)","v":6355959.2892205799},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BL$5,'Operation Monthly'!72:72)","v":5144333.918282819},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BM$5,'Operation Monthly'!72:72)","v":6585557.189661229},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BN$5,'Operation Monthly'!72:72)","v":5331616.5719687939},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BO$5,'Operation Monthly'!72:72)","v":6822904.2522595385},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BP$5,'Operation Monthly'!72:72)","v":5525169.9357723203},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BQ$5,'Operation Monthly'!72:72)","v":7068260.4800285371},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BR$5,'Operation Monthly'!72:72)","v":5725202.3323981073},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BS$5,'Operation Monthly'!72:72)","v":7321894.5361875258},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BT$5,'Operation Monthly'!72:72)","v":5931928.9372522607},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BU$5,'Operation Monthly'!72:72)","v":7584084.029980056},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BV$5,'Operation Monthly'!72:72)","v":6145572.0010040309},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BW$5,'Operation Monthly'!72:72)","v":7855115.8118146164},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BX$5,'Operation Monthly'!72:72)","v":6366361.0792549821},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BY$5,'Operation Monthly'!72:72)","v":8135286.2780275103},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BZ$5,'Operation Monthly'!72:72)","v":6594533.2695373958},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CA$5,'Operation Monthly'!72:72)","v":8424901.6855767164},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CB$5,'Operation Monthly'!72:72)","v":6830333.4558703741},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CC$5,'Operation Monthly'!72:72)","v":8724278.4769854005},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CD$5,'Operation Monthly'!72:72)","v":7074014.5611090288},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CE$5,'Operation Monthly'!72:72)","v":9033743.6158634797},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CF$5,'Operation Monthly'!72:72)","v":7325837.8073291713},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CG$5,'Operation Monthly'!72:72)","v":9353634.9333462436},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CH$5,'Operation Monthly'!72:72)","v":7586072.9844972938},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CI$5,'Operation Monthly'!72:72)","v":9684301.4857994597},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CJ$5,'Operation Monthly'!72:72)","v":7854998.7276830301},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CK$5,'Operation Monthly'!72:72)","v":10026103.924151376},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CL$5,'Operation Monthly'!72:72)","v":8132902.8030790603},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CM$5,'Operation Monthly'!72:72)","v":10379414.875223374},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CN$5,'Operation Monthly'!72:72)","v":8420082.4031013176},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CO$5,'Operation Monthly'!72:72)","v":10744619.335442543},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CP$5,'Operation Monthly'!72:72)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CQ$5,'Operation Monthly'!72:72)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CR$5,'Operation Monthly'!72:72)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CS$5,'Operation Monthly'!72:72)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CT$5,'Operation Monthly'!72:72)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CU$5,'Operation Monthly'!72:72)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CV$5,'Operation Monthly'!72:72)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CW$5,'Operation Monthly'!72:72)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CX$5,'Operation Monthly'!72:72)","v":0}]
[null,null,null,"Working Captial Changes to Semi-Annual",null,null,null,"USD",{"$f":"SUM(M12:XFD12)","v":-4.6566128730773926E-9},null,null,null,{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!M$5,'Operation Monthly'!100:100)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!N$5,'Operation Monthly'!100:100)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!O$5,'Operation Monthly'!100:100)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!P$5,'Operation Monthly'!100:100)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!Q$5,'Operation Monthly'!100:100)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!R$5,'Operation Monthly'!100:100)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!S$5,'Operation Monthly'!100:100)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!T$5,'Operation Monthly'!100:100)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!U$5,'Operation Monthly'!100:100)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!V$5,'Operation Monthly'!100:100)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!W$5,'Operation Monthly'!100:100)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!X$5,'Operation Monthly'!100:100)","v":963326.50745758344},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!Y$5,'Operation Monthly'!100:100)","v":-290293.77004723356},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!Z$5,'Operation Monthly'!100:100)","v":325666.92561751424},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AA$5,'Operation Monthly'!100:100)","v":-298703.19421146956},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AB$5,'Operation Monthly'!100:100)","v":337099.85178198753},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AC$5,'Operation Monthly'!100:100)","v":-309128.6682954178},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AD$5,'Operation Monthly'!100:100)","v":348814.94215682463},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AE$5,'Operation Monthly'!100:100)","v":-319918.13687015401},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AF$5,'Operation Monthly'!100:100)","v":360937.03633148799},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AG$5,'Operation Monthly'!100:100)","v":-331084.31320567854},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AH$5,'Operation Monthly'!100:100)","v":415854.52257256635},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AI$5,'Operation Monthly'!100:100)","v":-341801.17921132449},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AJ$5,'Operation Monthly'!100:100)","v":387315.06138820958},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AK$5,'Operation Monthly'!100:100)","v":-353727.13629858795},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AL$5,'Operation Monthly'!100:100)","v":400779.18866887852},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AM$5,'Operation Monthly'!100:100)","v":-366069.32630922791},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AN$5,'Operation Monthly'!100:100)","v":414711.24197992729},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AO$5,'Operation Monthly'!100:100)","v":-378842.28109106392},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AP$5,'Operation Monthly'!100:100)","v":429127.47844736866},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AQ$5,'Operation Monthly'!100:100)","v":-392061.04002766812},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AR$5,'Operation Monthly'!100:100)","v":444044.719818849},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AS$5,'Operation Monthly'!100:100)","v":-405741.16777195607},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AT$5,'Operation Monthly'!100:100)","v":459480.37206539174},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AU$5,'Operation Monthly'!100:100)","v":-419898.7725997041},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AV$5,'Operation Monthly'!100:100)","v":475452.44566332945},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AW$5,'Operation Monthly'!100:100)","v":-434550.52540466352},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AX$5,'Operation Monthly'!100:100)","v":491979.57658001268},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AY$5,'Operation Monthly'!100:100)","v":-449713.67935773323},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AZ$5,'Operation Monthly'!100:100)","v":509081.0479877058},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BA$5,'Operation Monthly'!100:100)","v":-465406.09025339427},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BB$5,'Operation Monthly'!100:100)","v":526776.81273091875},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BC$5,'Operation Monthly'!100:100)","v":-481646.23756747058},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BD$5,'Operation Monthly'!100:100)","v":545087.51657329546},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BE$5,'Operation Monthly'!100:100)","v":-498453.24625107448},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BF$5,'Operation Monthly'!100:100)","v":564034.52225111832},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BG$5,'Operation Monthly'!100:100)","v":-515846.90928650147},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BH$5,'Operation Monthly'!100:100)","v":583639.93436137121},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BI$5,'Operation Monthly'!100:100)","v":-533847.71103174053},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BJ$5,'Operation Monthly'!100:100)","v":603926.62511331949},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BK$5,'Operation Monthly'!100:100)","v":-552476.85138115194},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BL$5,'Operation Monthly'!100:100)","v":624918.26097354677},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BM$5,'Operation Monthly'!100:100)","v":-571756.27077091159},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BN$5,'Operation Monthly'!100:100)","v":646639.33023542038},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BO$5,'Operation Monthly'!100:100)","v":-591708.67605872394},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BP$5,'Operation Monthly'!100:100)","v":669115.17154505779},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BQ$5,'Operation Monthly'!100:100)","v":-612357.56730843079},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BR$5,'Operation Monthly'!100:100)","v":692372.00341693277},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BS$5,'Operation Monthly'!100:100)","v":-633727.26551116433},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BT$5,'Operation Monthly'!100:100)","v":716436.9547734767},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BU$5,'Operation Monthly'!100:100)","v":-655842.94127577636},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BV$5,'Operation Monthly'!100:100)","v":741338.09654412337},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BW$5,'Operation Monthly'!100:100)","v":-678730.64452251431},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BX$5,'Operation Monthly'!100:100)","v":767104.4743605922},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BY$5,'Operation Monthly'!100:100)","v":-702417.3352150009},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BZ$5,'Operation Monthly'!100:100)","v":793766.14238635835},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CA$5,'Operation Monthly'!100:100)","v":-726930.9151668502},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CB$5,'Operation Monthly'!100:100)","v":821354.19831967715},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CC$5,'Operation Monthly'!100:100)","v":-752300.26096054318},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CD$5,'Operation Monthly'!100:100)","v":849900.81961083075},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CE$5,'Operation Monthly'!100:100)","v":-778555.25801746664},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CF$5,'Operation Monthly'!100:100)","v":879439.30093567807},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CG$5,'Operation Monthly'!100:100)","v":-805726.8358593802},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CH$5,'Operation Monthly'!100:100)","v":910004.09296910092},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CI$5,'Operation Monthly'!100:100)","v":-833847.00460304529},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CJ$5,'Operation Monthly'!100:100)","v":941630.84250336234},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CK$5,'Operation Monthly'!100:100)","v":-862948.89273109904},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CL$5,'Operation Monthly'!100:100)","v":974356.43395803124},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CM$5,'Operation Monthly'!100:100)","v":-893066.78618391254},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CN$5,'Operation Monthly'!100:100)","v":1008219.0323297074},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CO$5,'Operation Monthly'!100:100)","v":-3384604.5937515264},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CP$5,'Operation Monthly'!100:100)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CQ$5,'Operation Monthly'!100:100)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CR$5,'Operation Monthly'!100:100)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CS$5,'Operation Monthly'!100:100)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CT$5,'Operation Monthly'!100:100)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CU$5,'Operation Monthly'!100:100)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CV$5,'Operation Monthly'!100:100)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CW$5,'Operation Monthly'!100:100)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CX$5,'Operation Monthly'!100:100)","v":0}]
[null,null,null,"Revenues",null,null,null,"USD",null,null,null,null,{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!M$5,'Operation Monthly'!52:52)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!N$5,'Operation Monthly'!52:52)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!O$5,'Operation Monthly'!52:52)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!P$5,'Operation Monthly'!52:52)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!Q$5,'Operation Monthly'!52:52)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!R$5,'Operation Monthly'!52:52)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!S$5,'Operation Monthly'!52:52)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!T$5,'Operation Monthly'!52:52)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!U$5,'Operation Monthly'!52:52)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!V$5,'Operation Monthly'!52:52)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!W$5,'Operation Monthly'!52:52)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!X$5,'Operation Monthly'!52:52)","v":3420565.2224281076},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!Y$5,'Operation Monthly'!52:52)","v":4156079.9390326529},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!Z$5,'Operation Monthly'!52:52)","v":3533606.6040945747},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AA$5,'Operation Monthly'!52:52)","v":4298233.6870752377},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AB$5,'Operation Monthly'!52:52)","v":3656659.9473203938},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AC$5,'Operation Monthly'!52:52)","v":4447914.1932604956},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AD$5,'Operation Monthly'!52:52)","v":3783998.4662818201},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AE$5,'Operation Monthly'!52:52)","v":4602807.132171141},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AF$5,'Operation Monthly'!52:52)","v":3915771.3867585352},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AG$5,'Operation Monthly'!52:52)","v":4763094.0201289002},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AH$5,'Operation Monthly'!52:52)","v":4052133.1311276732},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AI$5,'Operation Monthly'!52:52)","v":4928962.6945298975},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AJ$5,'Operation Monthly'!52:52)","v":4193243.4993287041},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AK$5,'Operation Monthly'!52:52)","v":5100607.5339680072},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AL$5,'Operation Monthly'!52:52)","v":4339267.8561301734},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AM$5,'Operation Monthly'!52:52)","v":5278229.6860237215},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AN$5,'Operation Monthly'!52:52)","v":4490377.3249177923},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AO$5,'Operation Monthly'!52:52)","v":5462037.3029854894},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AP$5,'Operation Monthly'!52:52)","v":4646748.9882309269},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AQ$5,'Operation Monthly'!52:52)","v":5652245.7857797202},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AR$5,'Operation Monthly'!52:52)","v":4808566.0952825248},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AS$5,'Operation Monthly'!52:52)","v":5849078.0363953654},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AT$5,'Operation Monthly'!52:52)","v":4976018.2767056637},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AU$5,'Operation Monthly'!52:52)","v":6052764.7190988557},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AV$5,'Operation Monthly'!52:52)","v":5149301.7667783555},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AW$5,'Operation Monthly'!52:52)","v":6263544.5307455044},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AX$5,'Operation Monthly'!52:52)","v":5328619.6333870692},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AY$5,'Operation Monthly'!52:52)","v":6481664.4805041812},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AZ$5,'Operation Monthly'!52:52)","v":5514182.0159984268},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BA$5,'Operation Monthly'!52:52)","v":6707380.1793230232},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BB$5,'Operation Monthly'!52:52)","v":5706206.3719179686},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BC$5,'Operation Monthly'!52:52)","v":6940956.1394754369},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BD$5,'Operation Monthly'!52:52)","v":5904917.7311245492},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BE$5,'Operation Monthly'!52:52)","v":7182666.0845373841},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BF$5,'Operation Monthly'!52:52)","v":6110548.9599790368},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BG$5,'Operation Monthly'!52:52)","v":7432793.2701592557},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BH$5,'Operation Monthly'!52:52)","v":6323341.0341163184},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BI$5,'Operation Monthly'!52:52)","v":7691630.8160082018},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BJ$5,'Operation Monthly'!52:52)","v":6543543.3208404202},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BK$5,'Operation Monthly'!52:52)","v":7959482.049269936},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BL$5,'Operation Monthly'!52:52)","v":6771413.8713537026},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BM$5,'Operation Monthly'!52:52)","v":8236660.8601125591},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BN$5,'Operation Monthly'!52:52)","v":7007219.7231625132},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BO$5,'Operation Monthly'!52:52)","v":8523492.0695289243},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BP$5,'Operation Monthly'!52:52)","v":7251237.2130137896},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BQ$5,'Operation Monthly'!52:52)","v":8820311.809988698},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BR$5,'Operation Monthly'!52:52)","v":7503752.3007292338},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BS$5,'Operation Monthly'!52:52)","v":9127467.9193460941},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BT$5,'Operation Monthly'!52:52)","v":7765060.9043166349},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BU$5,'Operation Monthly'!52:52)","v":9445320.3484649677},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BV$5,'Operation Monthly'!52:52)","v":8035469.2467509806},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BW$5,'Operation Monthly'!52:52)","v":9774241.5830389261},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BX$5,'Operation Monthly'!52:52)","v":8315294.2148318104},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BY$5,'Operation Monthly'!52:52)","v":10114617.080100792},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BZ$5,'Operation Monthly'!52:52)","v":8604863.7305372972},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CA$5,'Operation Monthly'!52:52)","v":10466845.719732933},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CB$5,'Operation Monthly'!52:52)","v":8904517.1353102736},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CC$5,'Operation Monthly'!52:52)","v":10831340.272507865},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CD$5,'Operation Monthly'!52:52)","v":9214605.5877265278},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CE$5,'Operation Monthly'!52:52)","v":11208527.883206842},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CF$5,'Operation Monthly'!52:52)","v":9535492.4750113711},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CG$5,'Operation Monthly'!52:52)","v":11598850.571383344},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CH$5,'Operation Monthly'!52:52)","v":9867553.8388867825},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CI$5,'Operation Monthly'!52:52)","v":12002765.749358043},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CJ$5,'Operation Monthly'!52:52)","v":10211178.816248097},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CK$5,'Operation Monthly'!52:52)","v":12420746.758252306},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CL$5,'Operation Monthly'!52:52)","v":10566770.095186733},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CM$5,'Operation Monthly'!52:52)","v":12853283.422688341},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CN$5,'Operation Monthly'!52:52)","v":10934744.386893297},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CO$5,'Operation Monthly'!52:52)","v":13300882.624806112},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CP$5,'Operation Monthly'!52:52)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CQ$5,'Operation Monthly'!52:52)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CR$5,'Operation Monthly'!52:52)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CS$5,'Operation Monthly'!52:52)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CT$5,'Operation Monthly'!52:52)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CU$5,'Operation Monthly'!52:52)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CV$5,'Operation Monthly'!52:52)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CW$5,'Operation Monthly'!52:52)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CX$5,'Operation Monthly'!52:52)","v":0}]
[null,null,null,"Total Operating Expenses",null,null,null,"USD",null,null,null,null,{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!M$5,'Operation Monthly'!70:70)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!N$5,'Operation Monthly'!70:70)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!O$5,'Operation Monthly'!70:70)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!P$5,'Operation Monthly'!70:70)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!Q$5,'Operation Monthly'!70:70)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!R$5,'Operation Monthly'!70:70)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!S$5,'Operation Monthly'!70:70)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!T$5,'Operation Monthly'!70:70)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!U$5,'Operation Monthly'!70:70)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!V$5,'Operation Monthly'!70:70)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!W$5,'Operation Monthly'!70:70)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!X$5,'Operation Monthly'!70:70)","v":1071440.2031450255},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!Y$5,'Operation Monthly'!70:70)","v":1084460.0849713781},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!Z$5,'Operation Monthly'!70:70)","v":1097737.8112708265},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AA$5,'Operation Monthly'!70:70)","v":1111278.4883702332},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AB$5,'Operation Monthly'!70:70)","v":1125087.3237216598},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AC$5,'Operation Monthly'!70:70)","v":1139169.6279050428},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AD$5,'Operation Monthly'!70:70)","v":1153530.8166705265},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AE$5,'Operation Monthly'!70:70)","v":1168176.4130212448},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AF$5,'Operation Monthly'!70:70)","v":1183112.0493373482},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AG$5,'Operation Monthly'!70:70)","v":1198343.4695420954},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AH$5,'Operation Monthly'!70:70)","v":1087580.2368933414},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AI$5,'Operation Monthly'!70:70)","v":1100919.7543779197},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AJ$5,'Operation Monthly'!70:70)","v":1114523.4463690757},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AK$5,'Operation Monthly'!70:70)","v":1128396.5445530373},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AL$5,'Operation Monthly'!70:70)","v":1142544.384223839},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AM$5,'Operation Monthly'!70:70)","v":1156972.4063351592},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AN$5,'Operation Monthly'!70:70)","v":1171686.1595927931},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AO$5,'Operation Monthly'!70:70)","v":1186691.302588566},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AP$5,'Operation Monthly'!70:70)","v":1201993.6059765052},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AQ$5,'Operation Monthly'!70:70)","v":1217598.9546921088},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AR$5,'Operation Monthly'!70:70)","v":1233513.3502155656},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AS$5,'Operation Monthly'!70:70)","v":1249742.9128797939},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AT$5,'Operation Monthly'!70:70)","v":1266293.8842241892},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AU$5,'Operation Monthly'!70:70)","v":1283172.6293949864},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AV$5,'Operation Monthly'!70:70)","v":1300385.6395931572},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AW$5,'Operation Monthly'!70:70)","v":1317939.5345707862},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AX$5,'Operation Monthly'!70:70)","v":1335841.0651768837},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AY$5,'Operation Monthly'!70:70)","v":1354097.1159536182},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!AZ$5,'Operation Monthly'!70:70)","v":1372714.7077839598},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BA$5,'Operation Monthly'!70:70)","v":1391701.0005917633},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BB$5,'Operation Monthly'!70:70)","v":1411063.2960953189},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BC$5,'Operation Monthly'!70:70)","v":1430809.0406154345},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BD$5,'Operation Monthly'!70:70)","v":1450945.8279391322},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BE$5,'Operation Monthly'!70:70)","v":1471481.4022400526},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BF$5,'Operation Monthly'!70:70)","v":1492423.6610566981},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BG$5,'Operation Monthly'!70:70)","v":1513780.658329655},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BH$5,'Operation Monthly'!70:70)","v":1535560.6074989664},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BI$5,'Operation Monthly'!70:70)","v":1557771.8846628414},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BJ$5,'Operation Monthly'!70:70)","v":1580423.0317989253},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BK$5,'Operation Monthly'!70:70)","v":1603522.7600493559},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BL$5,'Operation Monthly'!70:70)","v":1627079.9530708829},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BM$5,'Operation Monthly'!70:70)","v":1651103.6704513305},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BN$5,'Operation Monthly'!70:70)","v":1675603.1511937189},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BO$5,'Operation Monthly'!70:70)","v":1700587.8172693846},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BP$5,'Operation Monthly'!70:70)","v":1726067.2772414682},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BQ$5,'Operation Monthly'!70:70)","v":1752051.3299601607},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BR$5,'Operation Monthly'!70:70)","v":1778549.9683311279},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BS$5,'Operation Monthly'!70:70)","v":1805573.3831585678},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BT$5,'Operation Monthly'!70:70)","v":1833131.9670643734},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BU$5,'Operation Monthly'!70:70)","v":1861236.3184849112},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BV$5,'Operation Monthly'!70:70)","v":1889897.2457469499},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BW$5,'Operation Monthly'!70:70)","v":1919125.771224309},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BX$5,'Operation Monthly'!70:70)","v":1948933.1355768288},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BY$5,'Operation Monthly'!70:70)","v":1979330.8020732824},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!BZ$5,'Operation Monthly'!70:70)","v":2010330.460999903},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CA$5,'Operation Monthly'!70:70)","v":2041944.0341562144},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CB$5,'Operation Monthly'!70:70)","v":2074183.6794399004},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CC$5,'Operation Monthly'!70:70)","v":2107061.7955224649},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CD$5,'Operation Monthly'!70:70)","v":2140591.0266174972},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CE$5,'Operation Monthly'!70:70)","v":2174784.2673433642},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CF$5,'Operation Monthly'!70:70)","v":2209654.6676821988},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CG$5,'Operation Monthly'!70:70)","v":2245215.6380371004},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CH$5,'Operation Monthly'!70:70)","v":2281480.8543894878},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CI$5,'Operation Monthly'!70:70)","v":2318464.2635585852},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CJ$5,'Operation Monthly'!70:70)","v":2356180.0885650679},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CK$5,'Operation Monthly'!70:70)","v":2394642.8341009296},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CL$5,'Operation Monthly'!70:70)","v":2433867.2921076724},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CM$5,'Operation Monthly'!70:70)","v":2473868.5474649677},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CN$5,'Operation Monthly'!70:70)","v":2514661.9837919804},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CO$5,'Operation Monthly'!70:70)","v":2556263.2893635686},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CP$5,'Operation Monthly'!70:70)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CQ$5,'Operation Monthly'!70:70)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CR$5,'Operation Monthly'!70:70)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CS$5,'Operation Monthly'!70:70)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CT$5,'Operation Monthly'!70:70)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CU$5,'Operation Monthly'!70:70)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CV$5,'Operation Monthly'!70:70)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CW$5,'Operation Monthly'!70:70)","v":0},{"$f":"SUMIF('Operation Monthly'!$15:$15,'Project Finance Semi-Annual'!CX$5,'Operation Monthly'!70:70)","v":0}]
[]
[null,"Capital Expenditure"]
[null,null,"EPC Cost"]
[null,null,null,"Total Cost",null,{"$f":"'InputC - Operations'!F52","v":900},{"$f":"'InputC - Operations'!F17*1000","v":132000},"USD",null,null,null,null,{"$f":"$F$18*$G$18","v":118800000},118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,{"$f":"$F$18*$G$18","v":118800000},118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,{"$f":"$F$18*$G$18","v":118800000},118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000,118800000]
[null,null,null,"Construction Month",null,null,null,"Counter",null,null,null,null,{"$f":"L19+M3","v":1},2,3,4,5,6,7,8,9,10,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"AR19+AS3","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"BX19+BY3","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11]
[null,null,null,"S-Curve",null,{"$f":"InputS!D16","v":"S-Curve - Base Case"},null,"%",{"$f":"SUM(M20:XFD20)","v":1},{"$f":"I20=1","v":true},null,null,{"$f":"LOOKUP(M19,InputS!6:6,InputS!16:16)*M3","v":0.25},{"$f":"LOOKUP(N19,InputS!6:6,InputS!16:16)*N3","v":0.1},{"$f":"LOOKUP(O19,InputS!6:6,InputS!16:16)*O3","v":0},{"$f":"LOOKUP(P19,InputS!6:6,InputS!16:16)*P3","v":0.15},{"$f":"LOOKUP(Q19,InputS!6:6,InputS!16:16)*Q3","v":0.2},{"$f":"LOOKUP(R19,InputS!6:6,InputS!16:16)*R3","v":0.3},{"$f":"LOOKUP(S19,InputS!6:6,InputS!16:16)*S3","v":0},{"$f":"LOOKUP(T19,InputS!6:6,InputS!16:16)*T3","v":0},{"$f":"LOOKUP(U19,InputS!6:6,InputS!16:16)*U3","v":0},{"$f":"LOOKUP(V19,InputS!6:6,InputS!16:16)*V3","v":0},{"$f":"LOOKUP(W19,InputS!6:6,InputS!16:16)*W3","v":0},{"$f":"LOOKUP(X19,InputS!6:6,InputS!16:16)*X3","v":0},{"$f":"LOOKUP(Y19,InputS!6:6,InputS!16:16)*Y3","v":0},{"$f":"LOOKUP(Z19,InputS!6:6,InputS!16:16)*Z3","v":0},{"$f":"LOOKUP(AA19,InputS!6:6,InputS!16:16)*AA3","v":0},{"$f":"LOOKUP(AB19,InputS!6:6,InputS!16:16)*AB3","v":0},{"$f":"LOOKUP(AC19,InputS!6:6,InputS!16:16)*AC3","v":0},{"$f":"LOOKUP(AD19,InputS!6:6,InputS!16:16)*AD3","v":0},{"$f":"LOOKUP(AE19,InputS!6:6,InputS!16:16)*AE3","v":0},{"$f":"LOOKUP(AF19,InputS!6:6,InputS!16:16)*AF3","v":0},{"$f":"LOOKUP(AG19,InputS!6:6,InputS!16:16)*AG3","v":0},{"$f":"LOOKUP(AH19,InputS!6:6,InputS!16:16)*AH3","v":0},{"$f":"LOOKUP(AI19,InputS!6:6,InputS!16:16)*AI3","v":0},{"$f":"LOOKUP(AJ19,InputS!6:6,InputS!16:16)*AJ3","v":0},{"$f":"LOOKUP(AK19,InputS!6:6,InputS!16:16)*AK3","v":0},{"$f":"LOOKUP(AL19,InputS!6:6,InputS!16:16)*AL3","v":0},{"$f":"LOOKUP(AM19,InputS!6:6,InputS!16:16)*AM3","v":0},{"$f":"LOOKUP(AN19,InputS!6:6,InputS!16:16)*AN3","v":0},{"$f":"LOOKUP(AO19,InputS!6:6,InputS!16:16)*AO3","v":0},{"$f":"LOOKUP(AP19,InputS!6:6,InputS!16:16)*AP3","v":0},{"$f":"LOOKUP(AQ19,InputS!6:6,InputS!16:16)*AQ3","v":0},{"$f":"LOOKUP(AR19,InputS!6:6,InputS!16:16)*AR3","v":0},{"$f":"LOOKUP(AS19,InputS!6:6,InputS!16:16)*AS3","v":0},{"$f":"LOOKUP(AT19,InputS!6:6,InputS!16:16)*AT3","v":0},{"$f":"LOOKUP(AU19,InputS!6:6,InputS!16:16)*AU3","v":0},{"$f":"LOOKUP(AV19,InputS!6:6,InputS!16:16)*AV3","v":0},{"$f":"LOOKUP(AW19,InputS!6:6,InputS!16:16)*AW3","v":0},{"$f":"LOOKUP(AX19,InputS!6:6,InputS!16:16)*AX3","v":0},{"$f":"LOOKUP(AY19,InputS!6:6,InputS!16:16)*AY3","v":0},{"$f":"LOOKUP(AZ19,InputS!6:6,InputS!16:16)*AZ3","v":0},{"$f":"LOOKUP(BA19,InputS!6:6,InputS!16:16)*BA3","v":0},{"$f":"LOOKUP(BB19,InputS!6:6,InputS!16:16)*BB3","v":0},{"$f":"LOOKUP(BC19,InputS!6:6,InputS!16:16)*BC3","v":0},{"$f":"LOOKUP(BD19,InputS!6:6,InputS!16:16)*BD3","v":0},{"$f":"LOOKUP(BE19,InputS!6:6,InputS!16:16)*BE3","v":0},{"$f":"LOOKUP(BF19,InputS!6:6,InputS!16:16)*BF3","v":0},{"$f":"LOOKUP(BG19,InputS!6:6,InputS!16:16)*BG3","v":0},{"$f":"LOOKUP(BH19,InputS!6:6,InputS!16:16)*BH3","v":0},{"$f":"LOOKUP(BI19,InputS!6:6,InputS!16:16)*BI3","v":0},{"$f":"LOOKUP(BJ19,InputS!6:6,InputS!16:16)*BJ3","v":0},{"$f":"LOOKUP(BK19,InputS!6:6,InputS!16:16)*BK3","v":0},{"$f":"LOOKUP(BL19,InputS!6:6,InputS!16:16)*BL3","v":0},{"$f":"LOOKUP(BM19,InputS!6:6,InputS!16:16)*BM3","v":0},{"$f":"LOOKUP(BN19,InputS!6:6,InputS!16:16)*BN3","v":0},{"$f":"LOOKUP(BO19,InputS!6:6,InputS!16:16)*BO3","v":0},{"$f":"LOOKUP(BP19,InputS!6:6,InputS!16:16)*BP3","v":0},{"$f":"LOOKUP(BQ19,InputS!6:6,InputS!16:16)*BQ3","v":0},{"$f":"LOOKUP(BR19,InputS!6:6,InputS!16:16)*BR3","v":0},{"$f":"LOOKUP(BS19,InputS!6:6,InputS!16:16)*BS3","v":0},{"$f":"LOOKUP(BT19,InputS!6:6,InputS!16:16)*BT3","v":0},{"$f":"LOOKUP(BU19,InputS!6:6,InputS!16:16)*BU3","v":0},{"$f":"LOOKUP(BV19,InputS!6:6,InputS!16:16)*BV3","v":0},{"$f":"LOOKUP(BW19,InputS!6:6,InputS!16:16)*BW3","v":0},{"$f":"LOOKUP(BX19,InputS!6:6,InputS!16:16)*BX3","v":0},{"$f":"LOOKUP(BY19,InputS!6:6,InputS!16:16)*BY3","v":0},{"$f":"LOOKUP(BZ19,InputS!6:6,InputS!16:16)*BZ3","v":0},{"$f":"LOOKUP(CA19,InputS!6:6,InputS!16:16)*CA3","v":0},{"$f":"LOOKUP(CB19,InputS!6:6,InputS!16:16)*CB3","v":0},{"$f":"LOOKUP(CC19,InputS!6:6,InputS!16:16)*CC3","v":0},{"$f":"LOOKUP(CD19,InputS!6:6,InputS!16:16)*CD3","v":0},{"$f":"LOOKUP(CE19,InputS!6:6,InputS!16:16)*CE3","v":0},{"$f":"LOOKUP(CF19,InputS!6:6,InputS!16:16)*CF3","v":0},{"$f":"LOOKUP(CG19,InputS!6:6,InputS!16:16)*CG3","v":0},{"$f":"LOOKUP(CH19,InputS!6:6,InputS!16:16)*CH3","v":0},{"$f":"LOOKUP(CI19,InputS!6:6,InputS!16:16)*CI3","v":0},{"$f":"LOOKUP(CJ19,InputS!6:6,InputS!16:16)*CJ3","v":0},{"$f":"LOOKUP(CK19,InputS!6:6,InputS!16:16)*CK3","v":0},{"$f":"LOOKUP(CL19,InputS!6:6,InputS!16:16)*CL3","v":0},{"$f":"LOOKUP(CM19,InputS!6:6,InputS!16:16)*CM3","v":0},{"$f":"LOOKUP(CN19,InputS!6:6,InputS!16:16)*CN3","v":0},{"$f":"LOOKUP(CO19,InputS!6:6,InputS!16:16)*CO3","v":0},{"$f":"LOOKUP(CP19,InputS!6:6,InputS!16:16)*CP3","v":0},{"$f":"LOOKUP(CQ19,InputS!6:6,InputS!16:16)*CQ3","v":0},{"$f":"LOOKUP(CR19,InputS!6:6,InputS!16:16)*CR3","v":0},{"$f":"LOOKUP(CS19,InputS!6:6,InputS!16:16)*CS3","v":0},{"$f":"LOOKUP(CT19,InputS!6:6,InputS!16:16)*CT3","v":0},{"$f":"LOOKUP(CU19,InputS!6:6,InputS!16:16)*CU3","v":0},{"$f":"LOOKUP(CV19,InputS!6:6,InputS!16:16)*CV3","v":0},{"$f":"LOOKUP(CW19,InputS!6:6,InputS!16:16)*CW3","v":0},{"$f":"LOOKUP(CX19,InputS!6:6,InputS!16:16)*CX3","v":0}]
[null,null,null,"Monthly EPC Cost",null,null,null,"USD/Month",{"$f":"SUM(J21:XFD21)","v":118800000},null,null,null,{"$f":"M20*M18","v":29700000},11880000,0,17820000,23760000,35640000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS20*AS18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY20*BY18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Developer Bonus and Other Costs"]
[null,null,null,"Total Developer Fee",null,{"$f":"'InputC - Operations'!F54","v":3600000},null,"USD",null,null,null,null,{"$f":"$F$24","v":3600000},3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,{"$f":"$F$24","v":3600000},3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,{"$f":"$F$24","v":3600000},3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000,3600000]
[null,null,null,"Flag for Financial Close",null,{"$f":"'InputC - Operations'!F7","v":"2023-01-01"},null,"Flag",null,null,null,null,{"$f":"M5=$F$25","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AS5=$F$25","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BY5=$F$25","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Monthly Developer Bonus",null,null,null,"USD",{"$f":"SUM(J26:XFD26)","v":3600000},null,null,null,{"$f":"M24*M25","v":3600000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS24*AS25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY24*BY25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Grand Total Expenditures without Financing Costs",null,null,null,null,"USD",{"$f":"SUM(J28:XFD28)","v":122400000},null,null,null,{"$f":"M21+M26","v":33300000},11880000,0,17820000,23760000,35640000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS21+AS26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY21+BY26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pre-tax Project Cash Flow",null,null,null,null,"USD",null,null,null,null,{"$f":"M11-M12-M28","v":-33300000},-11880000,0,-17820000,-23760000,-35640000,0,0,0,0,0,1385798.5118254984,3361913.6241085082,2110201.8672062336,3485658.392916474,2194472.7718167463,3617873.2336508706,2281652.7074544691,3754548.8560200501,2371722.3010896994,3895834.8637924832,2548698.371661766,4169844.1193633024,2691404.9915714189,4325938.1257135561,2795944.2832374554,4487326.6059977897,2903979.9233450717,4654188.2814879874,3015627.9038070529,4826707.8711152794,3131008.0252481103,{"$f":"AS11-AS12-AS28","v":5005076.2912875274},3250244.0204160823,5189490.8623035736,3373463.6815218683,5380155.521579382,3500798.9916301724,5577281.0439082971,3632386.260226761,5781085.2689846549,3768366.26309173,5991793.3364274735,3908884.3866121215,6209637.9285484049,4054090.7766712192,6434859.521116103,4204140.4922559811,6667706.6423771018,4359193.6639281753,6908436.1406017318,4519415.6573092723,7157313.4604321402,4684977.2417333731,7414612.9283182621,4856054.7642272627,7680618.0473369677,5032830.3289811742,7955621.8016986903,5215491.9824787844,8239926.9712558324,5404233.9044599077,8533846.4563371316,5599256.6048943903,{"$f":"BY11-BY12-BY28","v":8837703.6132425107},5800767.1271510376,9151832.6007435657,6008979.2575506968,9476578.7379459441,6224113.7414981984,9812298.873880947,6446398.5063934932,10159361.769205624,6676068.8915281929,10518148.490402505,6913367.8851796677,10889052.816882474,7158546.369121029,11272481.661407286,7411863.3707716102,14129223.92919407,0,0,0,0,0,0,0,0,0]
[null,null,"Project IRR",null,null,null,null,"%",{"$f":"XIRR(M30:CX30,M6:CX6)","v":6.2278601527214053E-2}]
[]
[]
[null,"Sources and Uses Summary (For Copy/Paste Macro)"]
[null,null,"Uses of Funds",null,null,null,null,null,"Applied",null,null,"Fixed","Computed","Difference"]
[null,null,null,"Total Capital Expenditures",null,null,null,"USD",{"$f":"SUM(M21:CX21)","v":118800000}]
[null,null,null,"Development Fee",null,null,null,"USD",{"$f":"I26","v":3600000}]
[null,null,null,"Interest During Construction - Senior",null,null,null,"USD"]
[null,null,null,"Up-Front Fee",null,null,null,"USD"]
[null,null,null,"Commitment Fee",null,null,null,"USD"]
[null,null,null,"Interest During Construction - SHL",null,null,null,"USD"]
[null,null,null,"DSRA",null,null,null,"USD"]
[null,null,null,"Total Project Cost",null,null,null,"USD",{"$f":"SUM(I36:I42)","v":122400000}]
[]
[null,null,"Sources"]
[null,null,null,"Senior Debt",null,{"$f":"'InputC-Financing'!E14","v":0.8},null,"USD",{"$f":"I43*F46","v":97920000},{"$f":"I46/I43","v":0.8}]
[null,null,null,"Total Equity",null,{"$f":"1-F46","v":0.19999999999999996},null,"USD",{"$f":"I43-I46","v":24480000},{"$f":"I47/I43","v":0.2}]
[null,null,null,"Total Funding",null,{"$f":"SUM(F46:F47)","v":1},null,"USD",{"$f":"SUM(I46:I47)","v":122400000},{"$f":"I48/I43","v":1}]
[]
[null,"Sources and Uses Summary (For Copy/Paste Macro)"]
[null,null,"Uses of Funds"]
[null,null,null,"Total Capital Expenditures",null,null,null,"USD",{"$f":"SUM(J52:XFD52)","v":118800000},null,null,null,{"$f":"M21","v":29700000},11880000,0,17820000,23760000,35640000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Development Fee",null,null,null,"USD",0]
[null,null,null,"Interest During Construction - Senior",null,null,null,"USD",0]
[null,null,null,"Up-Front Fee",null,null,null,"USD",0]
[null,null,null,"Commitment Fee",null,null,null,"USD",0]
[null,null,null,"Interest During Construction - SHL",null,null,null,"USD",0]
[null,null,null,"DSRA",null,{"$f":"L42","v":0},null,"USD",0]
[null,null,null,"Total Funding Needs",null,null,null,"USD",0]
[]
[null,null,"Sources"]
[null,null,null,"Equity Commitment",null,null,null,"USD"]
[null,null,null,"Less Opening",null,null,null,"USD"]
[null,null,null,"Remaining",null,null,null,"USD"]
[]
[null,null,null,"Opening Balance",null,null,null,"USD"]
[null,null,null,"Add: Funding",null,null,null,"USD",{"$f":"SUM(M67:XFD67)","v":0}]
[null,null,null,"Closing",null,null,null,"USD"]
[]
[null,null,null,"Equity Pro-Rata",null,{"$f":"J47","v":0.2},null,"USD",{"$f":"SUM(M70:XFD70)","v":0}]
[null,null,null,"Equity Funding Applied",null,{"$f":"'InputC-Financing'!E20","v":true},null,"USD",{"$f":"SUM(M71:XFD71)","v":0}]
[]
[null,null,null,"Senior Debt Draws",null,null,null,"USD",{"$f":"SUM(M73:XFD73)","v":0}]
[]
[null,"Debt Balance"]
[]
[null,null,"Senior Debt Account"]
[null,null,null,"Debt Service",null,null,null,"USD"]
[null,null,null,"Less Interest Expense (after COD)",null,null,null,"USD"]
[null,null,null,"Repayment Percent Applied",null,null,null,"%"]
[null,null,null,"Repayments",null,{"$f":"debt","v":97920000},null,"USD",{"$f":"SUM(M81:XFD81)","v":0}]
[]
[null,null,null,"Balance BF",null,null,null,"USD"]
[null,null,null,"Add: Draws",null,null,null,"USD",{"$f":"SUM(M84:XFD84)","v":0}]
[null,null,null,"Less: Repayments",null,null,null,"USD",{"$f":"SUM(M85:XFD85)","v":0},{"$f":"ROUND(I85-I84,0)=0","v":true}]
[null,null,null,"Balance CF",null,null,null,"USD"]
[]
[null,null,null,"Annual Interest Rate",null,null,null,"% p.a."]
[null,null,null,"Days in Period",null,null,null,"Days"]
[null,null,null,"Fraction of Annual Period",null,360,null,"%"]
[null,null,null,"Periodic Interest Rate",null,null,null,"% p.p."]
[null,null,null,"Interest Cost",null,null,null,"USD",{"$f":"SUM(M92:XFD92)","v":0}]
[null,null,null,"Interest During Construction",null,null,null,"USD",{"$f":"SUM(M93:XFD93)","v":0}]
[null,null,null,"Interest Expense",null,null,null,"USD",{"$f":"SUM(M94:XFD94)","v":0}]
[]
[null,null,null,"Financial Close Flag",null,{"$f":"'InputC - Operations'!F7","v":"2023-01-01"},null,"Flag"]
[null,null,null,"Up-Front Fee",null,{"$f":"I46","v":97920000},{"$f":"'InputC-Financing'!E29","v":0.01},"USD",{"$f":"SUM(M97:XFD97)","v":0}]
[]
[null,null,null,"Undrawn  Debt",null,{"$f":"F97","v":97920000},null,"USD"]
[null,null,null,"Commitment Fee - ",null,{"$f":"'InputC-Financing'!E30","v":7.0000000000000001E-3},null,"% p.p."]
[null,null,null,"Commitment Fee",null,null,null,"USD",{"$f":"SUM(M101:XFD101)","v":0}]
[]
[]
[null,"DSRA"]
[null,null,"Debt Service",null,null,null,null,"USD",{"$f":"SUM(M105:XFD105)","v":0},null,null,null,{"$f":"M85+M94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS85+AS94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY85+BY94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Forward Debt Service",null,null,{"$f":"Months/Semi","v":6},null,"USD",null,null,null,null,{"$f":"OFFSET(M105,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AS105,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(BY105,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Openiing Balance",null,null,null,null,null,null,null,null,null,{"$f":"M110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Required Change to DSRA Account",null,null,null,null,null,null,null,null,null,{"$f":"M106-M107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS106-AS107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY106-BY107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance",null,null,null,null,"USD",null,null,null,null,{"$f":"L113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Net Required DSRA Pre-COD",null,null,null,null,"USD",{"$f":"SUM(M111:XFD111)","v":0},null,null,null,{"$f":"M108*M3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS108*AS3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY108*BY3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Net Required DSRA Post-COD",null,null,null,null,"USD",{"$f":"SUM(M112:XFD112)","v":0},null,null,null,{"$f":"M108*M7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS108*AS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY108*BY7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,"USD",null,null,null,null,{"$f":"M110+M111+M112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS110+AS111+AS112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY110+BY111+BY112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Circular Example","index":5,"n_rows":25,"n_cols":13,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Input/Driver","Target","Total"]
[]
[null,null,null,"Gearing",0.8]
[null,null,null,"Fees and IDC",0.2]
[]
[null,null,null,"Fixed Debt",null,null,{"$f":"SUM(I6:XFD6)","v":200},null,40,56,80,24]
[]
[null,null,null,"Capital Expenditure",null,null,null,null,50,70,100,30]
[null,null,null,"Fees-IDC",{"$f":"E4","v":0.2}]
[null,null,null,"Uses"]
[]
[null,null,null,"Debt",{"$f":"E3","v":0.8},200,{"$f":"SUM(I12:XFD12)","v":0},null,{"$f":"I10*$E$12","v":0},{"$f":"J10*$E$12","v":0},0,0]
[null,null,null,"Equity",null,null,null,null,{"$f":"I10-I12","v":0},{"$f":"J10-J12","v":0},0,0]
[null,null,null,"Sources"]
[]
[null,null,null,"Fixed Fees"]
[null,null,null,"Computed Fees",null,null,null,null,{"$f":"I12*$E$4","v":0},{"$f":"J12*$E$4","v":0},0,0,"Computed"]
[null,null,null,"Difference",{"$f":"SUM(I18:L18)","v":0},null,null,null,{"$f":"I16-I17","v":0},{"$f":"J16-J17","v":0},0,0]
[]
[null,null,null,null,null,"Data Table"]
[]
[null,null,null,null,{"$f":"M12","v":0},0.6,0.7,0.8]
[null,null,null,null,0.1]
[null,null,null,null,0.15]
[null,null,null,null,0.2]